PBT
                                    
                                    
                                    
                                    
                                        -1.23
                                    
                                    
                                    
                                        -3.62
                                    
                                    
                                    
                                        18.35
                                    
                                    
                                    
                                        13.18
                                    
                                    
                                    
                                        -9.77
                                    
                                    
                                    
                                        1.62
                                    
                                    
                                    
                                        0.48
                                    
                                    
                                    
                                        1.11
                                    
                                    
                                    
                                        0.64
                                    
                                    
                                    
                                        1.44
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        7.10
                                    
                                    
                                    
                                        7.45
                                    
                                    
                                    
                                        4.60
                                    
                                    
                                    
                                        5.73
                                    
                                    
                                    
                                        6.18
                                    
                                    
                                    
                                        5.10
                                    
                                    
                                    
                                        4.00
                                    
                                    
                                    
                                        2.47
                                    
                                    
                                    
                                        1.88
                                    
                                    
                                    
                                        1.01
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -1.36
                                    
                                    
                                    
                                        -7.37
                                    
                                    
                                    
                                        2.70
                                    
                                    
                                    
                                        -10.54
                                    
                                    
                                    
                                        2.71
                                    
                                    
                                    
                                        -2.60
                                    
                                    
                                    
                                        0.78
                                    
                                    
                                    
                                        -10.42
                                    
                                    
                                    
                                        2.61
                                    
                                    
                                    
                                        0.67
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        4.51
                                    
                                    
                                    
                                        -3.53
                                    
                                    
                                    
                                        25.65
                                    
                                    
                                    
                                        8.37
                                    
                                    
                                    
                                        -0.88
                                    
                                    
                                    
                                        4.13
                                    
                                    
                                    
                                        5.26
                                    
                                    
                                    
                                        -6.84
                                    
                                    
                                    
                                        5.13
                                    
                                    
                                    
                                        3.12
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -1.72
                                    
                                    
                                    
                                        -2.27
                                    
                                    
                                    
                                        -1.71
                                    
                                    
                                    
                                        -1.53
                                    
                                    
                                    
                                        -1.29
                                    
                                    
                                    
                                        -1.18
                                    
                                    
                                    
                                        -0.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.77
                                    
                                    
                                    
                                        -2.75
                                    
                                    
                                    
                                        -6.09
                                    
                                    
                                    
                                        -1.92
                                    
                                    
                                    
                                        1.96
                                    
                                    
                                    
                                        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