PBT
                                    
                                    
                                    
                                    
                                        0.19
                                    
                                    
                                    
                                        1.12
                                    
                                    
                                    
                                        0.92
                                    
                                    
                                    
                                        -1.76
                                    
                                    
                                    
                                        0.55
                                    
                                    
                                    
                                        0.39
                                    
                                    
                                    
                                        -4.83
                                    
                                    
                                    
                                        -1.64
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        -2.47
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        2.30
                                    
                                    
                                    
                                        2.61
                                    
                                    
                                    
                                        0.46
                                    
                                    
                                    
                                        3.49
                                    
                                    
                                    
                                        2.37
                                    
                                    
                                    
                                        3.27
                                    
                                    
                                    
                                        2.91
                                    
                                    
                                    
                                        2.36
                                    
                                    
                                    
                                        2.13
                                    
                                    
                                    
                                        2.25
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -1.99
                                    
                                    
                                    
                                        3.80
                                    
                                    
                                    
                                        -6.51
                                    
                                    
                                    
                                        4.21
                                    
                                    
                                    
                                        -5.35
                                    
                                    
                                    
                                        4.23
                                    
                                    
                                    
                                        4.51
                                    
                                    
                                    
                                        -3.22
                                    
                                    
                                    
                                        -1.26
                                    
                                    
                                    
                                        -0.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        0.50
                                    
                                    
                                    
                                        7.53
                                    
                                    
                                    
                                        -5.13
                                    
                                    
                                    
                                        5.94
                                    
                                    
                                    
                                        -2.44
                                    
                                    
                                    
                                        7.89
                                    
                                    
                                    
                                        2.59
                                    
                                    
                                    
                                        -2.49
                                    
                                    
                                    
                                        0.89
                                    
                                    
                                    
                                        -0.43
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.20
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        0.06
                                    
                                    
                                    
                                        0.67
                                    
                                    
                                    
                                        -0.55
                                    
                                    
                                    
                                        -1.00
                                    
                                    
                                    
                                        -1.06
                                    
                                    
                                    
                                        0.70
                                    
                                    
                                    
                                        -0.10
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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