PBT
                                    
                                    
                                    
                                    
                                        34.96
                                    
                                    
                                    
                                        38.54
                                    
                                    
                                    
                                        33.10
                                    
                                    
                                    
                                        0.36
                                    
                                    
                                    
                                        0.49
                                    
                                    
                                    
                                        22.14
                                    
                                    
                                    
                                        24.44
                                    
                                    
                                    
                                        18.74
                                    
                                    
                                    
                                        16.89
                                    
                                    
                                    
                                        15.24
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -1.23
                                    
                                    
                                    
                                        0.30
                                    
                                    
                                    
                                        -1.45
                                    
                                    
                                    
                                        -0.98
                                    
                                    
                                    
                                        -6.09
                                    
                                    
                                    
                                        -5.57
                                    
                                    
                                    
                                        -4.83
                                    
                                    
                                    
                                        -0.04
                                    
                                    
                                    
                                        2.00
                                    
                                    
                                    
                                        8.02
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        2.47
                                    
                                    
                                    
                                        -2.84
                                    
                                    
                                    
                                        -24.01
                                    
                                    
                                    
                                        1.80
                                    
                                    
                                    
                                        -1.78
                                    
                                    
                                    
                                        24.64
                                    
                                    
                                    
                                        5.91
                                    
                                    
                                    
                                        7.31
                                    
                                    
                                    
                                        -6.07
                                    
                                    
                                    
                                        -2.52
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        36.20
                                    
                                    
                                    
                                        36.01
                                    
                                    
                                    
                                        7.64
                                    
                                    
                                    
                                        1.19
                                    
                                    
                                    
                                        -7.39
                                    
                                    
                                    
                                        41.21
                                    
                                    
                                    
                                        25.52
                                    
                                    
                                    
                                        26.02
                                    
                                    
                                    
                                        12.82
                                    
                                    
                                    
                                        20.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -7.70
                                    
                                    
                                    
                                        -8.39
                                    
                                    
                                    
                                        -6.47
                                    
                                    
                                    
                                        -0.66
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                    
                                        2.01
                                    
                                    
                                    
                                        -5.95
                                    
                                    
                                    
                                        -7.81
                                    
                                    
                                    
                                        -5.82
                                    
                                    
                                    
                                        -7.30
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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