PBT
237.56
155.22
140.68
105.74
111.91
92.84
89.42
92.34
62.16
59.43
Adjustment
122.99
129.33
129.45
98.08
67.71
47.66
41.18
33.77
32.27
37.30
Changes in Working Capital
40.70
15.65
30.27
3.85
2.72
16.76
-11.33
-2.05
5.88
15.76
Cash after chg. in Working capital
401.25
300.21
300.40
207.67
182.34
157.26
119.27
124.06
100.31
112.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.11
-37.30
-38.61
-21.92
-30.39
-31.21
-32.38
-25.27
-15.70
-15.29
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