PBT
                                    
                                    
                                    
                                    
                                        37.80
                                    
                                    
                                    
                                        30.96
                                    
                                    
                                    
                                        -6.49
                                    
                                    
                                    
                                        3.16
                                    
                                    
                                    
                                        4.42
                                    
                                    
                                    
                                        -3.88
                                    
                                    
                                    
                                        -1.03
                                    
                                    
                                    
                                        51.77
                                    
                                    
                                    
                                        -14.13
                                    
                                    
                                    
                                        -5.93
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        19.19
                                    
                                    
                                    
                                        3.00
                                    
                                    
                                    
                                        5.13
                                    
                                    
                                    
                                        0.18
                                    
                                    
                                    
                                        -3.73
                                    
                                    
                                    
                                        0.24
                                    
                                    
                                    
                                        -0.75
                                    
                                    
                                    
                                        -57.53
                                    
                                    
                                    
                                        7.75
                                    
                                    
                                    
                                        2.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        7.71
                                    
                                    
                                    
                                        -38.43
                                    
                                    
                                    
                                        -34.85
                                    
                                    
                                    
                                        17.59
                                    
                                    
                                    
                                        -18.45
                                    
                                    
                                    
                                        1.66
                                    
                                    
                                    
                                        0.74
                                    
                                    
                                    
                                        -12.02
                                    
                                    
                                    
                                        10.33
                                    
                                    
                                    
                                        5.99
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        64.70
                                    
                                    
                                    
                                        -4.46
                                    
                                    
                                    
                                        -36.21
                                    
                                    
                                    
                                        20.93
                                    
                                    
                                    
                                        -17.77
                                    
                                    
                                    
                                        -1.98
                                    
                                    
                                    
                                        -1.04
                                    
                                    
                                    
                                        -17.79
                                    
                                    
                                    
                                        3.94
                                    
                                    
                                    
                                        2.05
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -4.56
                                    
                                    
                                    
                                        -4.64
                                    
                                    
                                    
                                        -1.01
                                    
                                    
                                    
                                        -0.75
                                    
                                    
                                    
                                        -0.11
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -7.13
                                    
                                    
                                    
                                        -3.59
                                    
                                    
                                    
                                        -0.19
                                    
                                    
                                    
                                        0.01
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.01
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00