PBT
                                    
                                    
                                    
                                    
                                        22.90
                                    
                                    
                                    
                                        23.54
                                    
                                    
                                    
                                        18.68
                                    
                                    
                                    
                                        16.94
                                    
                                    
                                    
                                        16.31
                                    
                                    
                                    
                                        14.67
                                    
                                    
                                    
                                        11.66
                                    
                                    
                                    
                                        12.33
                                    
                                    
                                    
                                        12.06
                                    
                                    
                                    
                                        9.80
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -7.55
                                    
                                    
                                    
                                        -5.68
                                    
                                    
                                    
                                        -2.74
                                    
                                    
                                    
                                        -1.04
                                    
                                    
                                    
                                        -0.82
                                    
                                    
                                    
                                        -0.29
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        -0.70
                                    
                                    
                                    
                                        1.01
                                    
                                    
                                    
                                        2.33
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -5.14
                                    
                                    
                                    
                                        -74.80
                                    
                                    
                                    
                                        0.46
                                    
                                    
                                    
                                        -37.23
                                    
                                    
                                    
                                        20.71
                                    
                                    
                                    
                                        -31.91
                                    
                                    
                                    
                                        -1.37
                                    
                                    
                                    
                                        16.31
                                    
                                    
                                    
                                        -17.09
                                    
                                    
                                    
                                        -5.40
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        10.21
                                    
                                    
                                    
                                        -56.94
                                    
                                    
                                    
                                        16.39
                                    
                                    
                                    
                                        -21.33
                                    
                                    
                                    
                                        36.20
                                    
                                    
                                    
                                        -17.53
                                    
                                    
                                    
                                        10.24
                                    
                                    
                                    
                                        27.94
                                    
                                    
                                    
                                        -4.03
                                    
                                    
                                    
                                        6.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -5.21
                                    
                                    
                                    
                                        -5.09
                                    
                                    
                                    
                                        -2.29
                                    
                                    
                                    
                                        -4.14
                                    
                                    
                                    
                                        -4.12
                                    
                                    
                                    
                                        -4.13
                                    
                                    
                                    
                                        -3.54
                                    
                                    
                                    
                                        -3.08
                                    
                                    
                                    
                                        -4.15
                                    
                                    
                                    
                                        -4.14
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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