PBT
                                    
                                    
                                    
                                    
                                        3.53
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                    
                                        0.05
                                    
                                    
                                    
                                        0.18
                                    
                                    
                                    
                                        -0.26
                                    
                                    
                                    
                                        -0.25
                                    
                                    
                                    
                                        -1.67
                                    
                                    
                                    
                                        0.04
                                    
                                    
                                    
                                        -0.44
                                    
                                    
                                    
                                        -16.95
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        0.29
                                    
                                    
                                    
                                        0.86
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        1.54
                                    
                                    
                                    
                                        0.49
                                    
                                    
                                    
                                        0.77
                                    
                                    
                                    
                                        2.98
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -1.05
                                    
                                    
                                    
                                        -0.62
                                    
                                    
                                    
                                        0.37
                                    
                                    
                                    
                                        -0.57
                                    
                                    
                                    
                                        -4.84
                                    
                                    
                                    
                                        0.24
                                    
                                    
                                    
                                        0.25
                                    
                                    
                                    
                                        5.73
                                    
                                    
                                    
                                        1.75
                                    
                                    
                                    
                                        4.51
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        2.77
                                    
                                    
                                    
                                        0.97
                                    
                                    
                                    
                                        0.41
                                    
                                    
                                    
                                        -0.38
                                    
                                    
                                    
                                        -5.10
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        0.12
                                    
                                    
                                    
                                        6.27
                                    
                                    
                                    
                                        2.08
                                    
                                    
                                    
                                        -9.45
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.01
                                    
                                    
                                    
                                        -0.21
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.14
                                    
                                    
                                    
                                        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