PBT
                                    
                                    
                                    
                                    
                                        -17.91
                                    
                                    
                                    
                                        -7.54
                                    
                                    
                                    
                                        -30.47
                                    
                                    
                                    
                                        -5.89
                                    
                                    
                                    
                                        -6.37
                                    
                                    
                                    
                                        -8.32
                                    
                                    
                                    
                                        4.27
                                    
                                    
                                    
                                        2.23
                                    
                                    
                                    
                                        2.02
                                    
                                    
                                    
                                        1.47
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        11.98
                                    
                                    
                                    
                                        4.14
                                    
                                    
                                    
                                        28.92
                                    
                                    
                                    
                                        7.18
                                    
                                    
                                    
                                        7.35
                                    
                                    
                                    
                                        5.95
                                    
                                    
                                    
                                        5.90
                                    
                                    
                                    
                                        4.87
                                    
                                    
                                    
                                        4.62
                                    
                                    
                                    
                                        4.88
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        3.39
                                    
                                    
                                    
                                        9.70
                                    
                                    
                                    
                                        3.76
                                    
                                    
                                    
                                        0.91
                                    
                                    
                                    
                                        -5.52
                                    
                                    
                                    
                                        -14.52
                                    
                                    
                                    
                                        -5.69
                                    
                                    
                                    
                                        -1.42
                                    
                                    
                                    
                                        -11.12
                                    
                                    
                                    
                                        -1.57
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -2.54
                                    
                                    
                                    
                                        6.30
                                    
                                    
                                    
                                        2.20
                                    
                                    
                                    
                                        2.20
                                    
                                    
                                    
                                        -4.54
                                    
                                    
                                    
                                        -16.89
                                    
                                    
                                    
                                        4.48
                                    
                                    
                                    
                                        5.68
                                    
                                    
                                    
                                        -4.48
                                    
                                    
                                    
                                        4.77
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.13
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -1.50
                                    
                                    
                                    
                                        -0.74
                                    
                                    
                                    
                                        -0.75
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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