PBT
                                    
                                    
                                    
                                    
                                        -3.73
                                    
                                    
                                    
                                        -3.87
                                    
                                    
                                    
                                        -3.46
                                    
                                    
                                    
                                        -3.21
                                    
                                    
                                    
                                        -3.54
                                    
                                    
                                    
                                        -3.67
                                    
                                    
                                    
                                        -3.79
                                    
                                    
                                    
                                        -3.10
                                    
                                    
                                    
                                        -3.50
                                    
                                    
                                    
                                        -3.71
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        2.92
                                    
                                    
                                    
                                        2.82
                                    
                                    
                                    
                                        2.46
                                    
                                    
                                    
                                        2.35
                                    
                                    
                                    
                                        2.67
                                    
                                    
                                    
                                        2.87
                                    
                                    
                                    
                                        2.43
                                    
                                    
                                    
                                        1.97
                                    
                                    
                                    
                                        2.28
                                    
                                    
                                    
                                        2.36
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.27
                                    
                                    
                                    
                                        0.13
                                    
                                    
                                    
                                        -0.20
                                    
                                    
                                    
                                        0.18
                                    
                                    
                                    
                                        -0.09
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        -5.51
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                    
                                        0.16
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -1.09
                                    
                                    
                                    
                                        -0.92
                                    
                                    
                                    
                                        -1.20
                                    
                                    
                                    
                                        -0.69
                                    
                                    
                                    
                                        -0.96
                                    
                                    
                                    
                                        -0.79
                                    
                                    
                                    
                                        -6.86
                                    
                                    
                                    
                                        -1.26
                                    
                                    
                                    
                                        -1.06
                                    
                                    
                                    
                                        -1.47
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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