PBT
                                    
                                    
                                    
                                    
                                        130.58
                                    
                                    
                                    
                                        149.61
                                    
                                    
                                    
                                        122.61
                                    
                                    
                                    
                                        82.34
                                    
                                    
                                    
                                        27.03
                                    
                                    
                                    
                                        13.63
                                    
                                    
                                    
                                        20.59
                                    
                                    
                                    
                                        12.70
                                    
                                    
                                    
                                        2.17
                                    
                                    
                                    
                                        1.69
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -1.32
                                    
                                    
                                    
                                        4.40
                                    
                                    
                                    
                                        9.39
                                    
                                    
                                    
                                        9.74
                                    
                                    
                                    
                                        8.42
                                    
                                    
                                    
                                        4.16
                                    
                                    
                                    
                                        2.21
                                    
                                    
                                    
                                        1.29
                                    
                                    
                                    
                                        0.93
                                    
                                    
                                    
                                        -0.19
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -309.91
                                    
                                    
                                    
                                        -135.52
                                    
                                    
                                    
                                        -98.68
                                    
                                    
                                    
                                        -48.56
                                    
                                    
                                    
                                        -37.31
                                    
                                    
                                    
                                        -33.37
                                    
                                    
                                    
                                        -23.50
                                    
                                    
                                    
                                        -17.19
                                    
                                    
                                    
                                        -6.79
                                    
                                    
                                    
                                        8.94
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -180.65
                                    
                                    
                                    
                                        18.50
                                    
                                    
                                    
                                        33.32
                                    
                                    
                                    
                                        43.52
                                    
                                    
                                    
                                        -1.86
                                    
                                    
                                    
                                        -15.57
                                    
                                    
                                    
                                        -0.70
                                    
                                    
                                    
                                        -3.20
                                    
                                    
                                    
                                        -3.69
                                    
                                    
                                    
                                        10.44
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -34.15
                                    
                                    
                                    
                                        -41.56
                                    
                                    
                                    
                                        -26.08
                                    
                                    
                                    
                                        -26.43
                                    
                                    
                                    
                                        -3.10
                                    
                                    
                                    
                                        -4.92
                                    
                                    
                                    
                                        -3.93
                                    
                                    
                                    
                                        -1.73
                                    
                                    
                                    
                                        -0.54
                                    
                                    
                                    
                                        -0.42
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.11