PBT
                                    
                                    
                                    
                                    
                                        -17.85
                                    
                                    
                                    
                                        -15.75
                                    
                                    
                                    
                                        -14.71
                                    
                                    
                                    
                                        -18.50
                                    
                                    
                                    
                                        -13.98
                                    
                                    
                                    
                                        -12.37
                                    
                                    
                                    
                                        -9.66
                                    
                                    
                                    
                                        -13.70
                                    
                                    
                                    
                                        -14.06
                                    
                                    
                                    
                                        1.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        9.21
                                    
                                    
                                    
                                        7.25
                                    
                                    
                                    
                                        6.19
                                    
                                    
                                    
                                        8.96
                                    
                                    
                                    
                                        4.88
                                    
                                    
                                    
                                        3.54
                                    
                                    
                                    
                                        2.01
                                    
                                    
                                    
                                        2.90
                                    
                                    
                                    
                                        12.10
                                    
                                    
                                    
                                        9.33
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        -0.41
                                    
                                    
                                    
                                        -0.72
                                    
                                    
                                    
                                        1.15
                                    
                                    
                                    
                                        0.15
                                    
                                    
                                    
                                        0.13
                                    
                                    
                                    
                                        0.08
                                    
                                    
                                    
                                        17.62
                                    
                                    
                                    
                                        -4.43
                                    
                                    
                                    
                                        -0.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -8.67
                                    
                                    
                                    
                                        -8.92
                                    
                                    
                                    
                                        -9.24
                                    
                                    
                                    
                                        -8.39
                                    
                                    
                                    
                                        -8.96
                                    
                                    
                                    
                                        -8.70
                                    
                                    
                                    
                                        -7.56
                                    
                                    
                                    
                                        6.82
                                    
                                    
                                    
                                        -6.39
                                    
                                    
                                    
                                        10.68
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.04
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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