PBT
                                    
                                    
                                    
                                    
                                        27.42
                                    
                                    
                                    
                                        27.64
                                    
                                    
                                    
                                        30.34
                                    
                                    
                                    
                                        28.38
                                    
                                    
                                    
                                        27.44
                                    
                                    
                                    
                                        17.15
                                    
                                    
                                    
                                        20.53
                                    
                                    
                                    
                                        18.40
                                    
                                    
                                    
                                        20.09
                                    
                                    
                                    
                                        18.91
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -6.58
                                    
                                    
                                    
                                        -5.45
                                    
                                    
                                    
                                        -4.49
                                    
                                    
                                    
                                        -4.47
                                    
                                    
                                    
                                        -5.60
                                    
                                    
                                    
                                        -4.49
                                    
                                    
                                    
                                        -4.03
                                    
                                    
                                    
                                        -3.39
                                    
                                    
                                    
                                        -2.66
                                    
                                    
                                    
                                        -2.80
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -15.56
                                    
                                    
                                    
                                        -2.50
                                    
                                    
                                    
                                        -16.09
                                    
                                    
                                    
                                        -6.67
                                    
                                    
                                    
                                        5.59
                                    
                                    
                                    
                                        0.51
                                    
                                    
                                    
                                        -2.49
                                    
                                    
                                    
                                        -13.92
                                    
                                    
                                    
                                        -15.88
                                    
                                    
                                    
                                        -2.49
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        5.28
                                    
                                    
                                    
                                        19.70
                                    
                                    
                                    
                                        9.76
                                    
                                    
                                    
                                        17.23
                                    
                                    
                                    
                                        27.43
                                    
                                    
                                    
                                        13.17
                                    
                                    
                                    
                                        14.01
                                    
                                    
                                    
                                        1.09
                                    
                                    
                                    
                                        1.56
                                    
                                    
                                    
                                        13.61
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -6.91
                                    
                                    
                                    
                                        -7.34
                                    
                                    
                                    
                                        -6.77
                                    
                                    
                                    
                                        -6.64
                                    
                                    
                                    
                                        -6.97
                                    
                                    
                                    
                                        -6.53
                                    
                                    
                                    
                                        -6.71
                                    
                                    
                                    
                                        -5.92
                                    
                                    
                                    
                                        -6.70
                                    
                                    
                                    
                                        -6.71
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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