PBT
424.67
425.24
203.37
205.97
186.56
173.50
128.59
102.61
81.60
62.51
Adjustment
10.64
15.08
15.61
15.94
18.30
14.37
29.61
21.91
17.05
9.17
Changes in Working Capital
81.12
-113.76
-31.58
-37.96
7.33
-23.29
9.78
-10.24
-59.65
-28.31
Cash after chg. in Working capital
516.43
326.57
187.40
183.94
212.19
164.57
167.98
114.27
39.00
43.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-100.50
-126.21
-49.07
-53.50
-44.70
-52.02
-36.52
-22.18
-19.25
-12.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00