PBT
                                    
                                    
                                    
                                    
                                        9.13
                                    
                                    
                                    
                                        16.11
                                    
                                    
                                    
                                        7.06
                                    
                                    
                                    
                                        8.47
                                    
                                    
                                    
                                        12.95
                                    
                                    
                                    
                                        31.18
                                    
                                    
                                    
                                        106.30
                                    
                                    
                                    
                                        28.28
                                    
                                    
                                    
                                        0.94
                                    
                                    
                                    
                                        -4.84
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        33.26
                                    
                                    
                                    
                                        29.35
                                    
                                    
                                    
                                        15.78
                                    
                                    
                                    
                                        5.96
                                    
                                    
                                    
                                        5.23
                                    
                                    
                                    
                                        6.63
                                    
                                    
                                    
                                        15.39
                                    
                                    
                                    
                                        6.72
                                    
                                    
                                    
                                        8.14
                                    
                                    
                                    
                                        7.09
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        9.22
                                    
                                    
                                    
                                        -46.73
                                    
                                    
                                    
                                        -55.76
                                    
                                    
                                    
                                        -10.06
                                    
                                    
                                    
                                        -16.77
                                    
                                    
                                    
                                        -30.67
                                    
                                    
                                    
                                        -60.24
                                    
                                    
                                    
                                        10.99
                                    
                                    
                                    
                                        0.89
                                    
                                    
                                    
                                        -3.27
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        51.61
                                    
                                    
                                    
                                        -1.27
                                    
                                    
                                    
                                        -32.92
                                    
                                    
                                    
                                        4.37
                                    
                                    
                                    
                                        1.40
                                    
                                    
                                    
                                        7.13
                                    
                                    
                                    
                                        61.45
                                    
                                    
                                    
                                        45.99
                                    
                                    
                                    
                                        9.97
                                    
                                    
                                    
                                        -1.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -3.26
                                    
                                    
                                    
                                        -0.99
                                    
                                    
                                    
                                        -5.06
                                    
                                    
                                    
                                        -8.00
                                    
                                    
                                    
                                        -0.58
                                    
                                    
                                    
                                        -17.78
                                    
                                    
                                    
                                        -9.05
                                    
                                    
                                    
                                        -2.32
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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