PBT
                                    
                                    
                                    
                                    
                                        138.03
                                    
                                    
                                    
                                        121.66
                                    
                                    
                                    
                                        113.42
                                    
                                    
                                    
                                        54.41
                                    
                                    
                                    
                                        39.66
                                    
                                    
                                    
                                        47.98
                                    
                                    
                                    
                                        37.37
                                    
                                    
                                    
                                        15.75
                                    
                                    
                                    
                                        24.42
                                    
                                    
                                    
                                        33.19
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -7.62
                                    
                                    
                                    
                                        -3.00
                                    
                                    
                                    
                                        0.29
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                    
                                        2.87
                                    
                                    
                                    
                                        1.48
                                    
                                    
                                    
                                        1.06
                                    
                                    
                                    
                                        3.44
                                    
                                    
                                    
                                        4.58
                                    
                                    
                                    
                                        -1.57
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -6.66
                                    
                                    
                                    
                                        32.15
                                    
                                    
                                    
                                        -80.79
                                    
                                    
                                    
                                        -10.93
                                    
                                    
                                    
                                        37.96
                                    
                                    
                                    
                                        -9.43
                                    
                                    
                                    
                                        -26.39
                                    
                                    
                                    
                                        19.51
                                    
                                    
                                    
                                        -38.76
                                    
                                    
                                    
                                        -1.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        123.75
                                    
                                    
                                    
                                        150.81
                                    
                                    
                                    
                                        32.92
                                    
                                    
                                    
                                        44.21
                                    
                                    
                                    
                                        80.50
                                    
                                    
                                    
                                        40.03
                                    
                                    
                                    
                                        12.04
                                    
                                    
                                    
                                        38.71
                                    
                                    
                                    
                                        -9.75
                                    
                                    
                                    
                                        30.41
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -34.31
                                    
                                    
                                    
                                        -31.72
                                    
                                    
                                    
                                        -29.02
                                    
                                    
                                    
                                        -14.39
                                    
                                    
                                    
                                        -9.73
                                    
                                    
                                    
                                        -12.09
                                    
                                    
                                    
                                        -12.59
                                    
                                    
                                    
                                        -7.99
                                    
                                    
                                    
                                        -9.35
                                    
                                    
                                    
                                        -13.72
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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