PBT
                                    
                                    
                                    
                                    
                                        9.67
                                    
                                    
                                    
                                        7.95
                                    
                                    
                                    
                                        6.52
                                    
                                    
                                    
                                        5.79
                                    
                                    
                                    
                                        -0.10
                                    
                                    
                                    
                                        0.86
                                    
                                    
                                    
                                        6.61
                                    
                                    
                                    
                                        1.84
                                    
                                    
                                    
                                        4.06
                                    
                                    
                                    
                                        5.77
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -0.91
                                    
                                    
                                    
                                        -1.71
                                    
                                    
                                    
                                        -2.38
                                    
                                    
                                    
                                        -1.85
                                    
                                    
                                    
                                        2.88
                                    
                                    
                                    
                                        0.53
                                    
                                    
                                    
                                        1.57
                                    
                                    
                                    
                                        -2.05
                                    
                                    
                                    
                                        0.84
                                    
                                    
                                    
                                        -1.07
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -14.95
                                    
                                    
                                    
                                        -7.64
                                    
                                    
                                    
                                        1.87
                                    
                                    
                                    
                                        -16.19
                                    
                                    
                                    
                                        -2.75
                                    
                                    
                                    
                                        -5.62
                                    
                                    
                                    
                                        4.62
                                    
                                    
                                    
                                        -4.72
                                    
                                    
                                    
                                        -1.83
                                    
                                    
                                    
                                        5.04
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -6.19
                                    
                                    
                                    
                                        -1.40
                                    
                                    
                                    
                                        6.01
                                    
                                    
                                    
                                        -12.25
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        -4.23
                                    
                                    
                                    
                                        12.80
                                    
                                    
                                    
                                        -4.92
                                    
                                    
                                    
                                        3.06
                                    
                                    
                                    
                                        9.74
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.94
                                    
                                    
                                    
                                        -1.34
                                    
                                    
                                    
                                        -1.41
                                    
                                    
                                    
                                        -1.01
                                    
                                    
                                    
                                        -0.57
                                    
                                    
                                    
                                        -0.63
                                    
                                    
                                    
                                        -1.14
                                    
                                    
                                    
                                        -0.20
                                    
                                    
                                    
                                        -0.48
                                    
                                    
                                    
                                        -0.35
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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