PBT
                                    
                                    
                                    
                                    
                                        110.91
                                    
                                    
                                    
                                        20.19
                                    
                                    
                                    
                                        103.95
                                    
                                    
                                    
                                        212.10
                                    
                                    
                                    
                                        99.70
                                    
                                    
                                    
                                        112.21
                                    
                                    
                                    
                                        232.76
                                    
                                    
                                    
                                        105.50
                                    
                                    
                                    
                                        27.43
                                    
                                    
                                    
                                        36.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        11.89
                                    
                                    
                                    
                                        6.16
                                    
                                    
                                    
                                        26.51
                                    
                                    
                                    
                                        21.11
                                    
                                    
                                    
                                        25.59
                                    
                                    
                                    
                                        17.99
                                    
                                    
                                    
                                        18.43
                                    
                                    
                                    
                                        19.33
                                    
                                    
                                    
                                        17.18
                                    
                                    
                                    
                                        28.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -58.25
                                    
                                    
                                    
                                        71.73
                                    
                                    
                                    
                                        25.16
                                    
                                    
                                    
                                        -74.92
                                    
                                    
                                    
                                        -11.89
                                    
                                    
                                    
                                        7.12
                                    
                                    
                                    
                                        -39.21
                                    
                                    
                                    
                                        21.03
                                    
                                    
                                    
                                        2.55
                                    
                                    
                                    
                                        -4.43
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        64.55
                                    
                                    
                                    
                                        98.09
                                    
                                    
                                    
                                        155.62
                                    
                                    
                                    
                                        158.29
                                    
                                    
                                    
                                        113.40
                                    
                                    
                                    
                                        137.31
                                    
                                    
                                    
                                        211.98
                                    
                                    
                                    
                                        145.85
                                    
                                    
                                    
                                        47.16
                                    
                                    
                                    
                                        60.16
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.09
                                    
                                    
                                    
                                        -4.70
                                    
                                    
                                    
                                        -29.07
                                    
                                    
                                    
                                        -49.37
                                    
                                    
                                    
                                        -23.25
                                    
                                    
                                    
                                        -26.93
                                    
                                    
                                    
                                        -76.68
                                    
                                    
                                    
                                        -25.64
                                    
                                    
                                    
                                        -12.08
                                    
                                    
                                    
                                        -14.58
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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