PBT
                                    
                                    
                                    
                                    
                                        113.57
                                    
                                    
                                    
                                        150.06
                                    
                                    
                                    
                                        147.45
                                    
                                    
                                    
                                        206.58
                                    
                                    
                                    
                                        107.12
                                    
                                    
                                    
                                        92.66
                                    
                                    
                                    
                                        150.16
                                    
                                    
                                    
                                        110.01
                                    
                                    
                                    
                                        53.34
                                    
                                    
                                    
                                        29.64
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        11.98
                                    
                                    
                                    
                                        -9.87
                                    
                                    
                                    
                                        22.55
                                    
                                    
                                    
                                        19.22
                                    
                                    
                                    
                                        28.74
                                    
                                    
                                    
                                        30.55
                                    
                                    
                                    
                                        32.07
                                    
                                    
                                    
                                        31.44
                                    
                                    
                                    
                                        32.03
                                    
                                    
                                    
                                        37.52
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        35.69
                                    
                                    
                                    
                                        8.93
                                    
                                    
                                    
                                        262.94
                                    
                                    
                                    
                                        -279.39
                                    
                                    
                                    
                                        -18.31
                                    
                                    
                                    
                                        -14.14
                                    
                                    
                                    
                                        -75.64
                                    
                                    
                                    
                                        -55.54
                                    
                                    
                                    
                                        -33.99
                                    
                                    
                                    
                                        -16.07
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        161.24
                                    
                                    
                                    
                                        149.12
                                    
                                    
                                    
                                        432.94
                                    
                                    
                                    
                                        -53.60
                                    
                                    
                                    
                                        117.54
                                    
                                    
                                    
                                        109.07
                                    
                                    
                                    
                                        106.59
                                    
                                    
                                    
                                        85.91
                                    
                                    
                                    
                                        51.38
                                    
                                    
                                    
                                        51.09
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -14.33
                                    
                                    
                                    
                                        -20.22
                                    
                                    
                                    
                                        -28.73
                                    
                                    
                                    
                                        -51.91
                                    
                                    
                                    
                                        -22.66
                                    
                                    
                                    
                                        -28.87
                                    
                                    
                                    
                                        -51.09
                                    
                                    
                                    
                                        -37.81
                                    
                                    
                                    
                                        -14.18
                                    
                                    
                                    
                                        -6.13
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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