PBT
                                    
                                    
                                    
                                    
                                        28.83
                                    
                                    
                                    
                                        33.92
                                    
                                    
                                    
                                        34.67
                                    
                                    
                                    
                                        24.67
                                    
                                    
                                    
                                        12.27
                                    
                                    
                                    
                                        12.91
                                    
                                    
                                    
                                        10.19
                                    
                                    
                                    
                                        7.91
                                    
                                    
                                    
                                        3.78
                                    
                                    
                                    
                                        2.43
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        1.01
                                    
                                    
                                    
                                        2.31
                                    
                                    
                                    
                                        1.80
                                    
                                    
                                    
                                        0.39
                                    
                                    
                                    
                                        2.77
                                    
                                    
                                    
                                        3.12
                                    
                                    
                                    
                                        3.16
                                    
                                    
                                    
                                        2.27
                                    
                                    
                                    
                                        2.06
                                    
                                    
                                    
                                        2.42
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        3.52
                                    
                                    
                                    
                                        -2.06
                                    
                                    
                                    
                                        -8.57
                                    
                                    
                                    
                                        -11.67
                                    
                                    
                                    
                                        -1.16
                                    
                                    
                                    
                                        -5.96
                                    
                                    
                                    
                                        -4.45
                                    
                                    
                                    
                                        -1.74
                                    
                                    
                                    
                                        -4.59
                                    
                                    
                                    
                                        2.75
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        33.37
                                    
                                    
                                    
                                        34.17
                                    
                                    
                                    
                                        27.90
                                    
                                    
                                    
                                        13.38
                                    
                                    
                                    
                                        13.88
                                    
                                    
                                    
                                        10.07
                                    
                                    
                                    
                                        8.90
                                    
                                    
                                    
                                        8.44
                                    
                                    
                                    
                                        1.25
                                    
                                    
                                    
                                        7.60
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -6.05
                                    
                                    
                                    
                                        -8.60
                                    
                                    
                                    
                                        -7.50
                                    
                                    
                                    
                                        -5.15
                                    
                                    
                                    
                                        -2.55
                                    
                                    
                                    
                                        -2.45
                                    
                                    
                                    
                                        -2.21
                                    
                                    
                                    
                                        -1.77
                                    
                                    
                                    
                                        -0.65
                                    
                                    
                                    
                                        -0.43
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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