PBT
                                    
                                    
                                    
                                    
                                        -56.24
                                    
                                    
                                    
                                        -60.43
                                    
                                    
                                    
                                        -78.06
                                    
                                    
                                    
                                        -74.56
                                    
                                    
                                    
                                        -115.10
                                    
                                    
                                    
                                        -85.64
                                    
                                    
                                    
                                        -115.47
                                    
                                    
                                    
                                        -39.62
                                    
                                    
                                    
                                        20.22
                                    
                                    
                                    
                                        -29.49
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        58.91
                                    
                                    
                                    
                                        55.34
                                    
                                    
                                    
                                        60.33
                                    
                                    
                                    
                                        89.69
                                    
                                    
                                    
                                        123.60
                                    
                                    
                                    
                                        115.31
                                    
                                    
                                    
                                        92.63
                                    
                                    
                                    
                                        83.32
                                    
                                    
                                    
                                        34.24
                                    
                                    
                                    
                                        41.83
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        39.13
                                    
                                    
                                    
                                        41.47
                                    
                                    
                                    
                                        -39.54
                                    
                                    
                                    
                                        20.34
                                    
                                    
                                    
                                        -20.63
                                    
                                    
                                    
                                        32.32
                                    
                                    
                                    
                                        69.13
                                    
                                    
                                    
                                        41.48
                                    
                                    
                                    
                                        357.04
                                    
                                    
                                    
                                        -11.79
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        41.79
                                    
                                    
                                    
                                        36.38
                                    
                                    
                                    
                                        -57.27
                                    
                                    
                                    
                                        35.47
                                    
                                    
                                    
                                        -12.12
                                    
                                    
                                    
                                        61.99
                                    
                                    
                                    
                                        46.29
                                    
                                    
                                    
                                        85.17
                                    
                                    
                                    
                                        411.50
                                    
                                    
                                    
                                        0.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.01
                                    
                                    
                                    
                                        1.74
                                    
                                    
                                    
                                        -0.83
                                    
                                    
                                    
                                        0.72
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        -0.54
                                    
                                    
                                    
                                        0.27
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                    
                                        0.29
                                    
                                    
                                    
                                        -0.38
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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