PBT
                                    
                                    
                                    
                                    
                                        83.80
                                    
                                    
                                    
                                        44.90
                                    
                                    
                                    
                                        29.44
                                    
                                    
                                    
                                        20.26
                                    
                                    
                                    
                                        14.46
                                    
                                    
                                    
                                        25.26
                                    
                                    
                                    
                                        32.70
                                    
                                    
                                    
                                        30.96
                                    
                                    
                                    
                                        27.12
                                    
                                    
                                    
                                        14.91
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        45.72
                                    
                                    
                                    
                                        38.97
                                    
                                    
                                    
                                        31.43
                                    
                                    
                                    
                                        25.27
                                    
                                    
                                    
                                        24.17
                                    
                                    
                                    
                                        23.37
                                    
                                    
                                    
                                        16.70
                                    
                                    
                                    
                                        17.05
                                    
                                    
                                    
                                        15.06
                                    
                                    
                                    
                                        10.87
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -110.74
                                    
                                    
                                    
                                        -159.02
                                    
                                    
                                    
                                        -73.94
                                    
                                    
                                    
                                        -0.97
                                    
                                    
                                    
                                        -27.80
                                    
                                    
                                    
                                        4.07
                                    
                                    
                                    
                                        -113.92
                                    
                                    
                                    
                                        -85.16
                                    
                                    
                                    
                                        -25.38
                                    
                                    
                                    
                                        -10.92
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        18.79
                                    
                                    
                                    
                                        -75.16
                                    
                                    
                                    
                                        -13.07
                                    
                                    
                                    
                                        44.56
                                    
                                    
                                    
                                        10.83
                                    
                                    
                                    
                                        52.71
                                    
                                    
                                    
                                        -64.52
                                    
                                    
                                    
                                        -37.15
                                    
                                    
                                    
                                        16.80
                                    
                                    
                                    
                                        14.86
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -6.96
                                    
                                    
                                    
                                        -2.49
                                    
                                    
                                    
                                        -3.09
                                    
                                    
                                    
                                        -1.48
                                    
                                    
                                    
                                        -3.18
                                    
                                    
                                    
                                        -5.80
                                    
                                    
                                    
                                        -8.41
                                    
                                    
                                    
                                        -5.30
                                    
                                    
                                    
                                        -2.96
                                    
                                    
                                    
                                        -2.11
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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