PBT
                                    
                                    
                                    
                                    
                                        1.72
                                    
                                    
                                    
                                        2.16
                                    
                                    
                                    
                                        2.87
                                    
                                    
                                    
                                        2.27
                                    
                                    
                                    
                                        1.19
                                    
                                    
                                    
                                        0.58
                                    
                                    
                                    
                                        0.86
                                    
                                    
                                    
                                        1.18
                                    
                                    
                                    
                                        1.34
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -0.80
                                    
                                    
                                    
                                        -0.55
                                    
                                    
                                    
                                        -0.45
                                    
                                    
                                    
                                        -0.52
                                    
                                    
                                    
                                        -0.46
                                    
                                    
                                    
                                        -0.29
                                    
                                    
                                    
                                        -0.14
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        0.01
                                    
                                    
                                    
                                        0.11
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        0.46
                                    
                                    
                                    
                                        0.12
                                    
                                    
                                    
                                        -0.56
                                    
                                    
                                    
                                        -1.01
                                    
                                    
                                    
                                        0.32
                                    
                                    
                                    
                                        0.16
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        0.21
                                    
                                    
                                    
                                        0.56
                                    
                                    
                                    
                                        -0.30
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        1.37
                                    
                                    
                                    
                                        1.73
                                    
                                    
                                    
                                        1.87
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                    
                                        1.06
                                    
                                    
                                    
                                        0.44
                                    
                                    
                                    
                                        0.74
                                    
                                    
                                    
                                        1.37
                                    
                                    
                                    
                                        1.91
                                    
                                    
                                    
                                        0.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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