PBT
                                    
                                    
                                    
                                    
                                        190.28
                                    
                                    
                                    
                                        132.58
                                    
                                    
                                    
                                        83.61
                                    
                                    
                                    
                                        140.97
                                    
                                    
                                    
                                        119.03
                                    
                                    
                                    
                                        110.46
                                    
                                    
                                    
                                        153.01
                                    
                                    
                                    
                                        118.10
                                    
                                    
                                    
                                        81.97
                                    
                                    
                                    
                                        49.88
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        41.24
                                    
                                    
                                    
                                        39.29
                                    
                                    
                                    
                                        37.72
                                    
                                    
                                    
                                        36.46
                                    
                                    
                                    
                                        29.88
                                    
                                    
                                    
                                        48.41
                                    
                                    
                                    
                                        37.66
                                    
                                    
                                    
                                        31.71
                                    
                                    
                                    
                                        38.00
                                    
                                    
                                    
                                        36.54
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -95.82
                                    
                                    
                                    
                                        26.18
                                    
                                    
                                    
                                        -101.32
                                    
                                    
                                    
                                        -2.01
                                    
                                    
                                    
                                        33.70
                                    
                                    
                                    
                                        115.09
                                    
                                    
                                    
                                        -292.01
                                    
                                    
                                    
                                        57.98
                                    
                                    
                                    
                                        -98.92
                                    
                                    
                                    
                                        11.89
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        135.70
                                    
                                    
                                    
                                        198.06
                                    
                                    
                                    
                                        20.01
                                    
                                    
                                    
                                        175.41
                                    
                                    
                                    
                                        182.62
                                    
                                    
                                    
                                        273.96
                                    
                                    
                                    
                                        -101.34
                                    
                                    
                                    
                                        207.79
                                    
                                    
                                    
                                        21.05
                                    
                                    
                                    
                                        98.31
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -41.08
                                    
                                    
                                    
                                        -13.50
                                    
                                    
                                    
                                        -30.63
                                    
                                    
                                    
                                        -40.56
                                    
                                    
                                    
                                        -27.26
                                    
                                    
                                    
                                        -32.10
                                    
                                    
                                    
                                        -31.79
                                    
                                    
                                    
                                        -26.25
                                    
                                    
                                    
                                        -17.04
                                    
                                    
                                    
                                        -13.44
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        -0.34