PBT
                                    
                                    
                                    
                                    
                                        -14.41
                                    
                                    
                                    
                                        -123.57
                                    
                                    
                                    
                                        -71.22
                                    
                                    
                                    
                                        0.81
                                    
                                    
                                    
                                        5.36
                                    
                                    
                                    
                                        -160.18
                                    
                                    
                                    
                                        77.05
                                    
                                    
                                    
                                        22.55
                                    
                                    
                                    
                                        11.20
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        3.03
                                    
                                    
                                    
                                        30.04
                                    
                                    
                                    
                                        40.27
                                    
                                    
                                    
                                        38.61
                                    
                                    
                                    
                                        25.82
                                    
                                    
                                    
                                        227.16
                                    
                                    
                                    
                                        23.30
                                    
                                    
                                    
                                        15.13
                                    
                                    
                                    
                                        15.12
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        9.40
                                    
                                    
                                    
                                        101.98
                                    
                                    
                                    
                                        11.87
                                    
                                    
                                    
                                        155.55
                                    
                                    
                                    
                                        -54.82
                                    
                                    
                                    
                                        -8.20
                                    
                                    
                                    
                                        -234.29
                                    
                                    
                                    
                                        -65.18
                                    
                                    
                                    
                                        -37.43
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -1.98
                                    
                                    
                                    
                                        8.46
                                    
                                    
                                    
                                        -19.07
                                    
                                    
                                    
                                        194.97
                                    
                                    
                                    
                                        -23.64
                                    
                                    
                                    
                                        58.78
                                    
                                    
                                    
                                        -133.94
                                    
                                    
                                    
                                        -27.50
                                    
                                    
                                    
                                        -11.11
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.44
                                    
                                    
                                    
                                        6.96
                                    
                                    
                                    
                                        2.05
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        -1.77
                                    
                                    
                                    
                                        -10.39
                                    
                                    
                                    
                                        -4.89
                                    
                                    
                                    
                                        -2.66
                                    
                                    
                                    
                                        -1.54
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Other Direct Exp. Paid
                                    
                                    
                                    
                                    
                                        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