PBT
                                    
                                    
                                    
                                    
                                        5.52
                                    
                                    
                                    
                                        0.75
                                    
                                    
                                    
                                        4.42
                                    
                                    
                                    
                                        5.58
                                    
                                    
                                    
                                        6.53
                                    
                                    
                                    
                                        4.88
                                    
                                    
                                    
                                        2.82
                                    
                                    
                                    
                                        3.29
                                    
                                    
                                    
                                        -0.33
                                    
                                    
                                    
                                        -2.96
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        15.73
                                    
                                    
                                    
                                        26.36
                                    
                                    
                                    
                                        19.51
                                    
                                    
                                    
                                        18.20
                                    
                                    
                                    
                                        18.15
                                    
                                    
                                    
                                        14.76
                                    
                                    
                                    
                                        5.52
                                    
                                    
                                    
                                        1.61
                                    
                                    
                                    
                                        0.60
                                    
                                    
                                    
                                        2.35
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        43.90
                                    
                                    
                                    
                                        12.38
                                    
                                    
                                    
                                        21.84
                                    
                                    
                                    
                                        -9.36
                                    
                                    
                                    
                                        7.33
                                    
                                    
                                    
                                        -40.30
                                    
                                    
                                    
                                        -8.67
                                    
                                    
                                    
                                        -19.12
                                    
                                    
                                    
                                        5.28
                                    
                                    
                                    
                                        10.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        65.15
                                    
                                    
                                    
                                        39.49
                                    
                                    
                                    
                                        45.78
                                    
                                    
                                    
                                        14.42
                                    
                                    
                                    
                                        32.01
                                    
                                    
                                    
                                        -20.66
                                    
                                    
                                    
                                        -0.33
                                    
                                    
                                    
                                        -14.22
                                    
                                    
                                    
                                        5.55
                                    
                                    
                                    
                                        10.13
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.94
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        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
                                    
                                    
                                    
                                        2.67