PBT
                                    
                                    
                                    
                                    
                                        17.45
                                    
                                    
                                    
                                        11.42
                                    
                                    
                                    
                                        32.45
                                    
                                    
                                    
                                        39.05
                                    
                                    
                                    
                                        17.16
                                    
                                    
                                    
                                        37.22
                                    
                                    
                                    
                                        54.32
                                    
                                    
                                    
                                        39.40
                                    
                                    
                                    
                                        33.98
                                    
                                    
                                    
                                        31.07
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        5.39
                                    
                                    
                                    
                                        3.53
                                    
                                    
                                    
                                        3.12
                                    
                                    
                                    
                                        1.00
                                    
                                    
                                    
                                        0.83
                                    
                                    
                                    
                                        0.47
                                    
                                    
                                    
                                        -11.72
                                    
                                    
                                    
                                        4.08
                                    
                                    
                                    
                                        5.32
                                    
                                    
                                    
                                        4.61
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -1.78
                                    
                                    
                                    
                                        -0.54
                                    
                                    
                                    
                                        -3.87
                                    
                                    
                                    
                                        -24.54
                                    
                                    
                                    
                                        10.69
                                    
                                    
                                    
                                        -7.20
                                    
                                    
                                    
                                        13.79
                                    
                                    
                                    
                                        -9.90
                                    
                                    
                                    
                                        -1.13
                                    
                                    
                                    
                                        -8.31
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        21.06
                                    
                                    
                                    
                                        14.41
                                    
                                    
                                    
                                        31.70
                                    
                                    
                                    
                                        15.51
                                    
                                    
                                    
                                        28.68
                                    
                                    
                                    
                                        30.48
                                    
                                    
                                    
                                        56.39
                                    
                                    
                                    
                                        33.57
                                    
                                    
                                    
                                        38.17
                                    
                                    
                                    
                                        27.37
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -4.80
                                    
                                    
                                    
                                        -1.21
                                    
                                    
                                    
                                        -7.21
                                    
                                    
                                    
                                        -11.23
                                    
                                    
                                    
                                        -6.46
                                    
                                    
                                    
                                        -9.07
                                    
                                    
                                    
                                        -15.55
                                    
                                    
                                    
                                        -13.51
                                    
                                    
                                    
                                        -12.82
                                    
                                    
                                    
                                        -9.75
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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