PBT
                                    
                                    
                                    
                                    
                                        61.44
                                    
                                    
                                    
                                        16.65
                                    
                                    
                                    
                                        -1.08
                                    
                                    
                                    
                                        -1.81
                                    
                                    
                                    
                                        -3.11
                                    
                                    
                                    
                                        4.18
                                    
                                    
                                    
                                        -2.35
                                    
                                    
                                    
                                        -4.76
                                    
                                    
                                    
                                        -9.21
                                    
                                    
                                    
                                        -2.59
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -12.97
                                    
                                    
                                    
                                        0.04
                                    
                                    
                                    
                                        0.35
                                    
                                    
                                    
                                        1.29
                                    
                                    
                                    
                                        1.41
                                    
                                    
                                    
                                        2.03
                                    
                                    
                                    
                                        2.06
                                    
                                    
                                    
                                        2.00
                                    
                                    
                                    
                                        1.59
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -56.25
                                    
                                    
                                    
                                        -26.49
                                    
                                    
                                    
                                        0.80
                                    
                                    
                                    
                                        1.65
                                    
                                    
                                    
                                        1.15
                                    
                                    
                                    
                                        -2.01
                                    
                                    
                                    
                                        1.83
                                    
                                    
                                    
                                        2.65
                                    
                                    
                                    
                                        5.40
                                    
                                    
                                    
                                        1.97
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -7.78
                                    
                                    
                                    
                                        -9.81
                                    
                                    
                                    
                                        0.08
                                    
                                    
                                    
                                        1.14
                                    
                                    
                                    
                                        -0.55
                                    
                                    
                                    
                                        4.20
                                    
                                    
                                    
                                        1.54
                                    
                                    
                                    
                                        -0.11
                                    
                                    
                                    
                                        -2.22
                                    
                                    
                                    
                                        0.12
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        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
                                    
                                    
                                    
                                        -8.29
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00