PBT
324.96
291.68
250.85
186.02
75.33
4.11
-13.08
7.41
-26.12
-66.25
Adjustment
-27.43
28.76
11.95
20.28
36.59
79.38
2.10
-2.29
9.51
4.96
Changes in Working Capital
-23.92
-64.59
-50.78
-20.43
6.75
-21.70
13.47
-15.63
-6.46
-22.41
Cash after chg. in Working capital
273.61
255.85
212.02
185.87
118.67
61.79
2.49
-10.51
-23.07
-83.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.54
-84.06
-52.75
-36.00
-6.05
-3.36
0.20
-0.67
-2.50
-1.55
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
-5.55
-3.14