PBT
245.30
239.73
209.21
112.66
59.85
30.34
22.80
-3.75
-13.38
-25.95
Adjustment
115.68
118.43
157.84
196.05
50.69
51.41
49.65
47.02
50.44
42.30
Changes in Working Capital
-11.55
-9.04
24.66
14.49
7.25
-10.32
-2.39
-98.01
40.85
-24.85
Cash after chg. in Working capital
349.43
349.11
391.71
323.21
117.78
71.43
70.06
-54.73
77.91
-8.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.06
-35.28
-32.81
-23.19
-12.67
-4.59
-3.10
0.73
-2.43
-2.85
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