PBT
                                    
                                    
                                    
                                    
                                        14.87
                                    
                                    
                                    
                                        6.01
                                    
                                    
                                    
                                        5.28
                                    
                                    
                                    
                                        5.06
                                    
                                    
                                    
                                        2.55
                                    
                                    
                                    
                                        3.03
                                    
                                    
                                    
                                        1.45
                                    
                                    
                                    
                                        3.10
                                    
                                    
                                    
                                        3.03
                                    
                                    
                                    
                                        0.85
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -1.80
                                    
                                    
                                    
                                        -0.74
                                    
                                    
                                    
                                        2.57
                                    
                                    
                                    
                                        1.57
                                    
                                    
                                    
                                        1.68
                                    
                                    
                                    
                                        1.73
                                    
                                    
                                    
                                        1.56
                                    
                                    
                                    
                                        1.52
                                    
                                    
                                    
                                        1.33
                                    
                                    
                                    
                                        1.32
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -45.40
                                    
                                    
                                    
                                        -19.73
                                    
                                    
                                    
                                        -0.10
                                    
                                    
                                    
                                        -6.54
                                    
                                    
                                    
                                        -5.90
                                    
                                    
                                    
                                        -2.53
                                    
                                    
                                    
                                        1.16
                                    
                                    
                                    
                                        -4.03
                                    
                                    
                                    
                                        -0.63
                                    
                                    
                                    
                                        -1.59
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -32.34
                                    
                                    
                                    
                                        -14.45
                                    
                                    
                                    
                                        7.75
                                    
                                    
                                    
                                        0.10
                                    
                                    
                                    
                                        -1.67
                                    
                                    
                                    
                                        2.23
                                    
                                    
                                    
                                        4.17
                                    
                                    
                                    
                                        0.59
                                    
                                    
                                    
                                        3.73
                                    
                                    
                                    
                                        0.58
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -1.11
                                    
                                    
                                    
                                        -1.53
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.35
                                    
                                    
                                    
                                        -1.01
                                    
                                    
                                    
                                        -0.70
                                    
                                    
                                    
                                        -0.38
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        -0.06