PBT
                                    
                                    
                                    
                                    
                                        -1.07
                                    
                                    
                                    
                                        -0.20
                                    
                                    
                                    
                                        -144.95
                                    
                                    
                                    
                                        -4.27
                                    
                                    
                                    
                                        -38.23
                                    
                                    
                                    
                                        -40.27
                                    
                                    
                                    
                                        -15.43
                                    
                                    
                                    
                                        -10.03
                                    
                                    
                                    
                                        -7.01
                                    
                                    
                                    
                                        -1.85
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        13.77
                                    
                                    
                                    
                                        15.49
                                    
                                    
                                    
                                        18.30
                                    
                                    
                                    
                                        23.90
                                    
                                    
                                    
                                        41.48
                                    
                                    
                                    
                                        53.72
                                    
                                    
                                    
                                        52.88
                                    
                                    
                                    
                                        49.15
                                    
                                    
                                    
                                        50.52
                                    
                                    
                                    
                                        56.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -26.28
                                    
                                    
                                    
                                        -19.73
                                    
                                    
                                    
                                        -59.70
                                    
                                    
                                    
                                        -2.32
                                    
                                    
                                    
                                        12.56
                                    
                                    
                                    
                                        42.14
                                    
                                    
                                    
                                        34.65
                                    
                                    
                                    
                                        12.28
                                    
                                    
                                    
                                        -23.49
                                    
                                    
                                    
                                        19.71
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -13.58
                                    
                                    
                                    
                                        -4.43
                                    
                                    
                                    
                                        -186.35
                                    
                                    
                                    
                                        17.31
                                    
                                    
                                    
                                        15.81
                                    
                                    
                                    
                                        55.59
                                    
                                    
                                    
                                        72.11
                                    
                                    
                                    
                                        51.40
                                    
                                    
                                    
                                        20.02
                                    
                                    
                                    
                                        74.42
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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