PBT
                                    
                                    
                                    
                                    
                                        6.67
                                    
                                    
                                    
                                        3.29
                                    
                                    
                                    
                                        2.57
                                    
                                    
                                    
                                        2.01
                                    
                                    
                                    
                                        1.22
                                    
                                    
                                    
                                        1.30
                                    
                                    
                                    
                                        1.72
                                    
                                    
                                    
                                        1.81
                                    
                                    
                                    
                                        2.41
                                    
                                    
                                    
                                        1.64
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        2.58
                                    
                                    
                                    
                                        2.33
                                    
                                    
                                    
                                        2.31
                                    
                                    
                                    
                                        2.03
                                    
                                    
                                    
                                        2.07
                                    
                                    
                                    
                                        2.19
                                    
                                    
                                    
                                        2.32
                                    
                                    
                                    
                                        2.17
                                    
                                    
                                    
                                        2.02
                                    
                                    
                                    
                                        2.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        2.39
                                    
                                    
                                    
                                        -16.23
                                    
                                    
                                    
                                        -2.76
                                    
                                    
                                    
                                        -4.89
                                    
                                    
                                    
                                        -2.77
                                    
                                    
                                    
                                        -2.78
                                    
                                    
                                    
                                        1.04
                                    
                                    
                                    
                                        0.98
                                    
                                    
                                    
                                        -6.34
                                    
                                    
                                    
                                        -2.18
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        11.64
                                    
                                    
                                    
                                        -10.61
                                    
                                    
                                    
                                        2.11
                                    
                                    
                                    
                                        -0.85
                                    
                                    
                                    
                                        0.52
                                    
                                    
                                    
                                        0.70
                                    
                                    
                                    
                                        5.09
                                    
                                    
                                    
                                        4.96
                                    
                                    
                                    
                                        -1.91
                                    
                                    
                                    
                                        2.02
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.76
                                    
                                    
                                    
                                        -0.83
                                    
                                    
                                    
                                        -0.76
                                    
                                    
                                    
                                        -0.57
                                    
                                    
                                    
                                        -0.32
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                    
                                        -0.49
                                    
                                    
                                    
                                        -0.63
                                    
                                    
                                    
                                        -1.09
                                    
                                    
                                    
                                        -0.85
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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