PBT
                                    
                                    
                                    
                                    
                                        94.17
                                    
                                    
                                    
                                        111.34
                                    
                                    
                                    
                                        115.69
                                    
                                    
                                    
                                        123.66
                                    
                                    
                                    
                                        91.19
                                    
                                    
                                    
                                        121.71
                                    
                                    
                                    
                                        120.01
                                    
                                    
                                    
                                        86.84
                                    
                                    
                                    
                                        94.91
                                    
                                    
                                    
                                        100.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        56.44
                                    
                                    
                                    
                                        44.25
                                    
                                    
                                    
                                        41.42
                                    
                                    
                                    
                                        35.10
                                    
                                    
                                    
                                        41.14
                                    
                                    
                                    
                                        3.43
                                    
                                    
                                    
                                        3.36
                                    
                                    
                                    
                                        0.77
                                    
                                    
                                    
                                        28.12
                                    
                                    
                                    
                                        7.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -23.08
                                    
                                    
                                    
                                        -44.08
                                    
                                    
                                    
                                        -75.58
                                    
                                    
                                    
                                        -14.23
                                    
                                    
                                    
                                        -42.64
                                    
                                    
                                    
                                        -30.07
                                    
                                    
                                    
                                        -25.53
                                    
                                    
                                    
                                        -29.06
                                    
                                    
                                    
                                        -47.37
                                    
                                    
                                    
                                        -27.78
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        127.53
                                    
                                    
                                    
                                        111.51
                                    
                                    
                                    
                                        81.53
                                    
                                    
                                    
                                        144.52
                                    
                                    
                                    
                                        89.69
                                    
                                    
                                    
                                        95.08
                                    
                                    
                                    
                                        97.84
                                    
                                    
                                    
                                        58.54
                                    
                                    
                                    
                                        75.65
                                    
                                    
                                    
                                        79.64
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -30.33
                                    
                                    
                                    
                                        -29.34
                                    
                                    
                                    
                                        -37.72
                                    
                                    
                                    
                                        -30.47
                                    
                                    
                                    
                                        -22.72
                                    
                                    
                                    
                                        -31.86
                                    
                                    
                                    
                                        -49.55
                                    
                                    
                                    
                                        -35.87
                                    
                                    
                                    
                                        -37.17
                                    
                                    
                                    
                                        -20.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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