PBT
                                    
                                    
                                    
                                    
                                        -26.92
                                    
                                    
                                    
                                        -19.73
                                    
                                    
                                    
                                        -24.69
                                    
                                    
                                    
                                        -44.53
                                    
                                    
                                    
                                        -28.36
                                    
                                    
                                    
                                        -28.87
                                    
                                    
                                    
                                        -20.12
                                    
                                    
                                    
                                        -16.61
                                    
                                    
                                    
                                        -16.05
                                    
                                    
                                    
                                        -16.60
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        12.41
                                    
                                    
                                    
                                        11.88
                                    
                                    
                                    
                                        9.82
                                    
                                    
                                    
                                        11.41
                                    
                                    
                                    
                                        11.68
                                    
                                    
                                    
                                        8.95
                                    
                                    
                                    
                                        10.31
                                    
                                    
                                    
                                        6.46
                                    
                                    
                                    
                                        10.67
                                    
                                    
                                    
                                        3.45
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        6.64
                                    
                                    
                                    
                                        10.21
                                    
                                    
                                    
                                        -9.84
                                    
                                    
                                    
                                        15.90
                                    
                                    
                                    
                                        2.11
                                    
                                    
                                    
                                        -15.58
                                    
                                    
                                    
                                        13.71
                                    
                                    
                                    
                                        9.12
                                    
                                    
                                    
                                        -2.33
                                    
                                    
                                    
                                        -1.38
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -7.88
                                    
                                    
                                    
                                        2.36
                                    
                                    
                                    
                                        -24.71
                                    
                                    
                                    
                                        -17.22
                                    
                                    
                                    
                                        -14.57
                                    
                                    
                                    
                                        -35.50
                                    
                                    
                                    
                                        3.90
                                    
                                    
                                    
                                        -1.02
                                    
                                    
                                    
                                        -7.71
                                    
                                    
                                    
                                        -14.53
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -5.17
                                    
                                    
                                    
                                        -3.49
                                    
                                    
                                    
                                        -0.74
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        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