PBT
                                    
                                    
                                    
                                    
                                        74.55
                                    
                                    
                                    
                                        74.23
                                    
                                    
                                    
                                        85.29
                                    
                                    
                                    
                                        87.20
                                    
                                    
                                    
                                        101.30
                                    
                                    
                                    
                                        35.77
                                    
                                    
                                    
                                        32.55
                                    
                                    
                                    
                                        33.93
                                    
                                    
                                    
                                        12.56
                                    
                                    
                                    
                                        6.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        49.03
                                    
                                    
                                    
                                        77.65
                                    
                                    
                                    
                                        33.97
                                    
                                    
                                    
                                        40.34
                                    
                                    
                                    
                                        39.40
                                    
                                    
                                    
                                        38.05
                                    
                                    
                                    
                                        38.55
                                    
                                    
                                    
                                        42.91
                                    
                                    
                                    
                                        49.01
                                    
                                    
                                    
                                        4.69
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -76.38
                                    
                                    
                                    
                                        -13.40
                                    
                                    
                                    
                                        -27.37
                                    
                                    
                                    
                                        -93.13
                                    
                                    
                                    
                                        -32.49
                                    
                                    
                                    
                                        39.73
                                    
                                    
                                    
                                        27.64
                                    
                                    
                                    
                                        -59.88
                                    
                                    
                                    
                                        -57.04
                                    
                                    
                                    
                                        0.81
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        47.20
                                    
                                    
                                    
                                        138.47
                                    
                                    
                                    
                                        91.89
                                    
                                    
                                    
                                        34.41
                                    
                                    
                                    
                                        108.21
                                    
                                    
                                    
                                        113.55
                                    
                                    
                                    
                                        98.74
                                    
                                    
                                    
                                        16.96
                                    
                                    
                                    
                                        4.54
                                    
                                    
                                    
                                        12.06
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -22.81
                                    
                                    
                                    
                                        -21.97
                                    
                                    
                                    
                                        -28.49
                                    
                                    
                                    
                                        -24.58
                                    
                                    
                                    
                                        -17.31
                                    
                                    
                                    
                                        5.41
                                    
                                    
                                    
                                        -8.04
                                    
                                    
                                    
                                        -7.36
                                    
                                    
                                    
                                        -11.29
                                    
                                    
                                    
                                        -1.22
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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