PBT
                                    
                                    
                                    
                                    
                                        -13.16
                                    
                                    
                                    
                                        13.42
                                    
                                    
                                    
                                        13.22
                                    
                                    
                                    
                                        12.09
                                    
                                    
                                    
                                        -16.47
                                    
                                    
                                    
                                        -52.84
                                    
                                    
                                    
                                        12.08
                                    
                                    
                                    
                                        -1.36
                                    
                                    
                                    
                                        7.14
                                    
                                    
                                    
                                        6.46
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        23.96
                                    
                                    
                                    
                                        16.97
                                    
                                    
                                    
                                        10.43
                                    
                                    
                                    
                                        3.91
                                    
                                    
                                    
                                        31.77
                                    
                                    
                                    
                                        75.40
                                    
                                    
                                    
                                        13.05
                                    
                                    
                                    
                                        10.87
                                    
                                    
                                    
                                        12.64
                                    
                                    
                                    
                                        14.33
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -4.33
                                    
                                    
                                    
                                        -11.29
                                    
                                    
                                    
                                        -3.97
                                    
                                    
                                    
                                        6.25
                                    
                                    
                                    
                                        4.42
                                    
                                    
                                    
                                        -13.76
                                    
                                    
                                    
                                        -11.37
                                    
                                    
                                    
                                        -131.78
                                    
                                    
                                    
                                        118.21
                                    
                                    
                                    
                                        -23.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        6.47
                                    
                                    
                                    
                                        19.11
                                    
                                    
                                    
                                        19.68
                                    
                                    
                                    
                                        22.25
                                    
                                    
                                    
                                        19.73
                                    
                                    
                                    
                                        8.81
                                    
                                    
                                    
                                        13.76
                                    
                                    
                                    
                                        -122.27
                                    
                                    
                                    
                                        137.99
                                    
                                    
                                    
                                        -2.77
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -8.01
                                    
                                    
                                    
                                        -0.82
                                    
                                    
                                    
                                        -7.23
                                    
                                    
                                    
                                        7.16
                                    
                                    
                                    
                                        3.81
                                    
                                    
                                    
                                        -1.46
                                    
                                    
                                    
                                        -2.20
                                    
                                    
                                    
                                        -4.84
                                    
                                    
                                    
                                        -1.24
                                    
                                    
                                    
                                        -1.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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