PBT
                                    
                                    
                                    
                                    
                                        3.68
                                    
                                    
                                    
                                        1.66
                                    
                                    
                                    
                                        0.17
                                    
                                    
                                    
                                        1.68
                                    
                                    
                                    
                                        11.65
                                    
                                    
                                    
                                        6.19
                                    
                                    
                                    
                                        16.40
                                    
                                    
                                    
                                        7.80
                                    
                                    
                                    
                                        -4.08
                                    
                                    
                                    
                                        0.34
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -8.21
                                    
                                    
                                    
                                        -7.15
                                    
                                    
                                    
                                        -7.79
                                    
                                    
                                    
                                        -10.51
                                    
                                    
                                    
                                        -16.17
                                    
                                    
                                    
                                        -12.88
                                    
                                    
                                    
                                        -33.88
                                    
                                    
                                    
                                        -18.65
                                    
                                    
                                    
                                        1.45
                                    
                                    
                                    
                                        -9.23
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.37
                                    
                                    
                                    
                                        -1.01
                                    
                                    
                                    
                                        -0.48
                                    
                                    
                                    
                                        0.37
                                    
                                    
                                    
                                        6.14
                                    
                                    
                                    
                                        2.20
                                    
                                    
                                    
                                        -4.91
                                    
                                    
                                    
                                        -5.70
                                    
                                    
                                    
                                        11.85
                                    
                                    
                                    
                                        27.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -4.90
                                    
                                    
                                    
                                        -6.49
                                    
                                    
                                    
                                        -8.10
                                    
                                    
                                    
                                        -8.45
                                    
                                    
                                    
                                        1.63
                                    
                                    
                                    
                                        -4.49
                                    
                                    
                                    
                                        -22.39
                                    
                                    
                                    
                                        -16.55
                                    
                                    
                                    
                                        9.22
                                    
                                    
                                    
                                        18.12
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        2.51
                                    
                                    
                                    
                                        -1.24
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        -1.63
                                    
                                    
                                    
                                        -0.78
                                    
                                    
                                    
                                        -2.51
                                    
                                    
                                    
                                        -1.44
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -36.60
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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