PBT
                                    
                                    
                                    
                                    
                                        -0.42
                                    
                                    
                                    
                                        0.05
                                    
                                    
                                    
                                        0.10
                                    
                                    
                                    
                                        0.15
                                    
                                    
                                    
                                        0.12
                                    
                                    
                                    
                                        -0.81
                                    
                                    
                                    
                                        -4.52
                                    
                                    
                                    
                                        0.18
                                    
                                    
                                    
                                        -0.48
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        4.53
                                    
                                    
                                    
                                        4.52
                                    
                                    
                                    
                                        4.64
                                    
                                    
                                    
                                        5.58
                                    
                                    
                                    
                                        5.91
                                    
                                    
                                    
                                        5.89
                                    
                                    
                                    
                                        9.52
                                    
                                    
                                    
                                        9.06
                                    
                                    
                                    
                                        10.29
                                    
                                    
                                    
                                        10.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.04
                                    
                                    
                                    
                                        4.66
                                    
                                    
                                    
                                        0.46
                                    
                                    
                                    
                                        -0.96
                                    
                                    
                                    
                                        -2.60
                                    
                                    
                                    
                                        -5.20
                                    
                                    
                                    
                                        2.00
                                    
                                    
                                    
                                        -2.62
                                    
                                    
                                    
                                        -0.52
                                    
                                    
                                    
                                        3.06
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        4.07
                                    
                                    
                                    
                                        9.23
                                    
                                    
                                    
                                        5.20
                                    
                                    
                                    
                                        4.77
                                    
                                    
                                    
                                        3.43
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                    
                                        7.00
                                    
                                    
                                    
                                        6.63
                                    
                                    
                                    
                                        9.29
                                    
                                    
                                    
                                        13.26
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.19
                                    
                                    
                                    
                                        -0.38
                                    
                                    
                                    
                                        -0.22
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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