PBT
                                    
                                    
                                    
                                    
                                        1.94
                                    
                                    
                                    
                                        2.72
                                    
                                    
                                    
                                        1.33
                                    
                                    
                                    
                                        4.11
                                    
                                    
                                    
                                        3.22
                                    
                                    
                                    
                                        0.46
                                    
                                    
                                    
                                        1.57
                                    
                                    
                                    
                                        0.95
                                    
                                    
                                    
                                        0.11
                                    
                                    
                                    
                                        0.08
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -1.13
                                    
                                    
                                    
                                        -0.96
                                    
                                    
                                    
                                        -0.86
                                    
                                    
                                    
                                        -0.83
                                    
                                    
                                    
                                        -1.87
                                    
                                    
                                    
                                        -1.10
                                    
                                    
                                    
                                        -1.45
                                    
                                    
                                    
                                        -1.04
                                    
                                    
                                    
                                        -1.32
                                    
                                    
                                    
                                        -1.07
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -7.20
                                    
                                    
                                    
                                        4.33
                                    
                                    
                                    
                                        -3.75
                                    
                                    
                                    
                                        -1.24
                                    
                                    
                                    
                                        -1.89
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        -0.16
                                    
                                    
                                    
                                        0.32
                                    
                                    
                                    
                                        -0.55
                                    
                                    
                                    
                                        5.84
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -6.40
                                    
                                    
                                    
                                        6.09
                                    
                                    
                                    
                                        -3.28
                                    
                                    
                                    
                                        2.03
                                    
                                    
                                    
                                        -0.55
                                    
                                    
                                    
                                        -0.66
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                    
                                        0.23
                                    
                                    
                                    
                                        -1.76
                                    
                                    
                                    
                                        4.84
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        -1.21
                                    
                                    
                                    
                                        1.47
                                    
                                    
                                    
                                        -1.80
                                    
                                    
                                    
                                        -0.98
                                    
                                    
                                    
                                        0.26
                                    
                                    
                                    
                                        1.35
                                    
                                    
                                    
                                        0.22
                                    
                                    
                                    
                                        0.53
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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