PBT
                                    
                                    
                                    
                                    
                                        71.20
                                    
                                    
                                    
                                        49.00
                                    
                                    
                                    
                                        26.38
                                    
                                    
                                    
                                        15.38
                                    
                                    
                                    
                                        33.13
                                    
                                    
                                    
                                        34.78
                                    
                                    
                                    
                                        67.50
                                    
                                    
                                    
                                        -19.21
                                    
                                    
                                    
                                        40.95
                                    
                                    
                                    
                                        43.19
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        47.35
                                    
                                    
                                    
                                        34.03
                                    
                                    
                                    
                                        40.23
                                    
                                    
                                    
                                        24.98
                                    
                                    
                                    
                                        36.57
                                    
                                    
                                    
                                        48.74
                                    
                                    
                                    
                                        8.95
                                    
                                    
                                    
                                        24.11
                                    
                                    
                                    
                                        11.06
                                    
                                    
                                    
                                        1.53
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -120.99
                                    
                                    
                                    
                                        23.46
                                    
                                    
                                    
                                        -45.51
                                    
                                    
                                    
                                        37.46
                                    
                                    
                                    
                                        33.04
                                    
                                    
                                    
                                        -2.50
                                    
                                    
                                    
                                        -43.42
                                    
                                    
                                    
                                        -27.80
                                    
                                    
                                    
                                        -35.41
                                    
                                    
                                    
                                        5.94
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -2.43
                                    
                                    
                                    
                                        106.49
                                    
                                    
                                    
                                        21.09
                                    
                                    
                                    
                                        77.81
                                    
                                    
                                    
                                        102.74
                                    
                                    
                                    
                                        81.03
                                    
                                    
                                    
                                        33.03
                                    
                                    
                                    
                                        -22.90
                                    
                                    
                                    
                                        16.59
                                    
                                    
                                    
                                        50.66
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -17.41
                                    
                                    
                                    
                                        -22.81
                                    
                                    
                                    
                                        0.30
                                    
                                    
                                    
                                        -9.82
                                    
                                    
                                    
                                        -9.07
                                    
                                    
                                    
                                        -15.38
                                    
                                    
                                    
                                        -1.39
                                    
                                    
                                    
                                        -0.65
                                    
                                    
                                    
                                        -10.60
                                    
                                    
                                    
                                        -9.29
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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