PBT
                                    
                                    
                                    
                                    
                                        19.50
                                    
                                    
                                    
                                        18.89
                                    
                                    
                                    
                                        16.73
                                    
                                    
                                    
                                        19.43
                                    
                                    
                                    
                                        25.86
                                    
                                    
                                    
                                        19.21
                                    
                                    
                                    
                                        22.51
                                    
                                    
                                    
                                        19.16
                                    
                                    
                                    
                                        28.20
                                    
                                    
                                    
                                        26.98
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -4.11
                                    
                                    
                                    
                                        -3.32
                                    
                                    
                                    
                                        -1.66
                                    
                                    
                                    
                                        -1.38
                                    
                                    
                                    
                                        -2.38
                                    
                                    
                                    
                                        -1.95
                                    
                                    
                                    
                                        -0.51
                                    
                                    
                                    
                                        0.41
                                    
                                    
                                    
                                        0.11
                                    
                                    
                                    
                                        1.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        3.15
                                    
                                    
                                    
                                        -9.46
                                    
                                    
                                    
                                        -7.18
                                    
                                    
                                    
                                        -9.10
                                    
                                    
                                    
                                        -2.15
                                    
                                    
                                    
                                        -3.67
                                    
                                    
                                    
                                        23.84
                                    
                                    
                                    
                                        -17.10
                                    
                                    
                                    
                                        -0.24
                                    
                                    
                                    
                                        9.06
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        18.55
                                    
                                    
                                    
                                        6.11
                                    
                                    
                                    
                                        7.89
                                    
                                    
                                    
                                        8.96
                                    
                                    
                                    
                                        21.33
                                    
                                    
                                    
                                        13.59
                                    
                                    
                                    
                                        45.83
                                    
                                    
                                    
                                        2.47
                                    
                                    
                                    
                                        28.08
                                    
                                    
                                    
                                        37.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -3.80
                                    
                                    
                                    
                                        -2.95
                                    
                                    
                                    
                                        -4.46
                                    
                                    
                                    
                                        -4.93
                                    
                                    
                                    
                                        -6.79
                                    
                                    
                                    
                                        -3.51
                                    
                                    
                                    
                                        -4.70
                                    
                                    
                                    
                                        -8.13
                                    
                                    
                                    
                                        -11.67
                                    
                                    
                                    
                                        -9.50
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        -0.01