PBT
                                    
                                    
                                    
                                    
                                        41.20
                                    
                                    
                                    
                                        31.81
                                    
                                    
                                    
                                        29.36
                                    
                                    
                                    
                                        26.55
                                    
                                    
                                    
                                        30.08
                                    
                                    
                                    
                                        23.09
                                    
                                    
                                    
                                        22.74
                                    
                                    
                                    
                                        21.77
                                    
                                    
                                    
                                        18.34
                                    
                                    
                                    
                                        10.40
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        17.32
                                    
                                    
                                    
                                        25.29
                                    
                                    
                                    
                                        25.71
                                    
                                    
                                    
                                        25.06
                                    
                                    
                                    
                                        26.96
                                    
                                    
                                    
                                        25.94
                                    
                                    
                                    
                                        23.75
                                    
                                    
                                    
                                        22.83
                                    
                                    
                                    
                                        21.50
                                    
                                    
                                    
                                        21.19
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        51.90
                                    
                                    
                                    
                                        25.74
                                    
                                    
                                    
                                        3.47
                                    
                                    
                                    
                                        21.29
                                    
                                    
                                    
                                        4.67
                                    
                                    
                                    
                                        15.27
                                    
                                    
                                    
                                        9.78
                                    
                                    
                                    
                                        -6.88
                                    
                                    
                                    
                                        -3.69
                                    
                                    
                                    
                                        -2.42
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        110.42
                                    
                                    
                                    
                                        82.84
                                    
                                    
                                    
                                        58.53
                                    
                                    
                                    
                                        72.90
                                    
                                    
                                    
                                        61.72
                                    
                                    
                                    
                                        64.30
                                    
                                    
                                    
                                        56.27
                                    
                                    
                                    
                                        37.73
                                    
                                    
                                    
                                        36.16
                                    
                                    
                                    
                                        29.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -9.73
                                    
                                    
                                    
                                        -9.26
                                    
                                    
                                    
                                        -5.85
                                    
                                    
                                    
                                        -6.91
                                    
                                    
                                    
                                        -6.46
                                    
                                    
                                    
                                        -6.86
                                    
                                    
                                    
                                        -8.13
                                    
                                    
                                    
                                        -6.97
                                    
                                    
                                    
                                        -6.51
                                    
                                    
                                    
                                        -3.87
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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