PBT
                                    
                                    
                                    
                                    
                                        96.88
                                    
                                    
                                    
                                        85.60
                                    
                                    
                                    
                                        61.53
                                    
                                    
                                    
                                        44.75
                                    
                                    
                                    
                                        39.36
                                    
                                    
                                    
                                        31.74
                                    
                                    
                                    
                                        35.96
                                    
                                    
                                    
                                        25.78
                                    
                                    
                                    
                                        23.78
                                    
                                    
                                    
                                        18.49
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        16.00
                                    
                                    
                                    
                                        7.68
                                    
                                    
                                    
                                        7.97
                                    
                                    
                                    
                                        5.12
                                    
                                    
                                    
                                        2.67
                                    
                                    
                                    
                                        5.73
                                    
                                    
                                    
                                        12.42
                                    
                                    
                                    
                                        7.49
                                    
                                    
                                    
                                        -0.67
                                    
                                    
                                    
                                        -3.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -258.39
                                    
                                    
                                    
                                        -196.68
                                    
                                    
                                    
                                        -221.13
                                    
                                    
                                    
                                        -195.96
                                    
                                    
                                    
                                        -9.69
                                    
                                    
                                    
                                        4.81
                                    
                                    
                                    
                                        -32.70
                                    
                                    
                                    
                                        -132.40
                                    
                                    
                                    
                                        -28.90
                                    
                                    
                                    
                                        -29.58
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -145.51
                                    
                                    
                                    
                                        -103.41
                                    
                                    
                                    
                                        -151.63
                                    
                                    
                                    
                                        -146.09
                                    
                                    
                                    
                                        32.33
                                    
                                    
                                    
                                        42.28
                                    
                                    
                                    
                                        15.67
                                    
                                    
                                    
                                        -99.13
                                    
                                    
                                    
                                        -5.79
                                    
                                    
                                    
                                        -14.09
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -26.73
                                    
                                    
                                    
                                        -24.26
                                    
                                    
                                    
                                        -14.88
                                    
                                    
                                    
                                        -12.23
                                    
                                    
                                    
                                        -10.09
                                    
                                    
                                    
                                        -9.36
                                    
                                    
                                    
                                        -10.71
                                    
                                    
                                    
                                        -9.64
                                    
                                    
                                    
                                        -7.56
                                    
                                    
                                    
                                        -4.50
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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