PBT
                                    
                                    
                                    
                                    
                                        19.64
                                    
                                    
                                    
                                        13.50
                                    
                                    
                                    
                                        14.65
                                    
                                    
                                    
                                        71.64
                                    
                                    
                                    
                                        39.10
                                    
                                    
                                    
                                        52.67
                                    
                                    
                                    
                                        25.25
                                    
                                    
                                    
                                        13.78
                                    
                                    
                                    
                                        21.20
                                    
                                    
                                    
                                        6.64
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        4.60
                                    
                                    
                                    
                                        5.08
                                    
                                    
                                    
                                        1.71
                                    
                                    
                                    
                                        0.71
                                    
                                    
                                    
                                        -0.79
                                    
                                    
                                    
                                        2.70
                                    
                                    
                                    
                                        2.86
                                    
                                    
                                    
                                        2.68
                                    
                                    
                                    
                                        6.62
                                    
                                    
                                    
                                        8.97
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -12.73
                                    
                                    
                                    
                                        -30.77
                                    
                                    
                                    
                                        12.78
                                    
                                    
                                    
                                        -45.69
                                    
                                    
                                    
                                        -40.26
                                    
                                    
                                    
                                        -34.71
                                    
                                    
                                    
                                        3.12
                                    
                                    
                                    
                                        -37.59
                                    
                                    
                                    
                                        2.91
                                    
                                    
                                    
                                        -10.93
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        11.51
                                    
                                    
                                    
                                        -12.20
                                    
                                    
                                    
                                        29.13
                                    
                                    
                                    
                                        26.66
                                    
                                    
                                    
                                        -1.95
                                    
                                    
                                    
                                        20.65
                                    
                                    
                                    
                                        31.23
                                    
                                    
                                    
                                        -21.13
                                    
                                    
                                    
                                        30.74
                                    
                                    
                                    
                                        4.69
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -3.13
                                    
                                    
                                    
                                        -4.22
                                    
                                    
                                    
                                        -4.44
                                    
                                    
                                    
                                        -21.19
                                    
                                    
                                    
                                        -6.28
                                    
                                    
                                    
                                        -7.31
                                    
                                    
                                    
                                        -0.67
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        -0.09
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.01
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.12