PBT
456.85
388.66
399.61
281.80
227.79
231.75
200.00
173.85
146.62
132.66
Adjustment
-76.91
-49.14
-30.41
-17.97
-22.22
-28.46
-14.50
-29.97
-21.26
-28.07
Changes in Working Capital
26.28
-269.02
521.03
105.29
-28.66
-5.43
-2.50
123.06
9.29
29.33
Cash after chg. in Working capital
406.23
70.50
890.22
369.12
176.91
197.85
183.00
266.94
134.66
133.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-106.08
-92.99
-102.51
-64.75
-49.03
-59.59
-51.84
-61.04
-46.15
-42.06
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
0.11
0.00