PBT
                                    
                                    
                                    
                                    
                                        2.19
                                    
                                    
                                    
                                        35.14
                                    
                                    
                                    
                                        54.12
                                    
                                    
                                    
                                        37.30
                                    
                                    
                                    
                                        11.82
                                    
                                    
                                    
                                        10.85
                                    
                                    
                                    
                                        11.70
                                    
                                    
                                    
                                        9.26
                                    
                                    
                                    
                                        2.05
                                    
                                    
                                    
                                        0.77
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        15.12
                                    
                                    
                                    
                                        16.19
                                    
                                    
                                    
                                        22.73
                                    
                                    
                                    
                                        11.49
                                    
                                    
                                    
                                        12.33
                                    
                                    
                                    
                                        12.24
                                    
                                    
                                    
                                        9.04
                                    
                                    
                                    
                                        4.96
                                    
                                    
                                    
                                        4.13
                                    
                                    
                                    
                                        3.74
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        26.49
                                    
                                    
                                    
                                        -20.78
                                    
                                    
                                    
                                        -81.84
                                    
                                    
                                    
                                        8.30
                                    
                                    
                                    
                                        5.76
                                    
                                    
                                    
                                        -4.50
                                    
                                    
                                    
                                        2.16
                                    
                                    
                                    
                                        1.26
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        1.64
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        43.80
                                    
                                    
                                    
                                        30.56
                                    
                                    
                                    
                                        -4.98
                                    
                                    
                                    
                                        57.09
                                    
                                    
                                    
                                        29.92
                                    
                                    
                                    
                                        18.59
                                    
                                    
                                    
                                        22.90
                                    
                                    
                                    
                                        15.49
                                    
                                    
                                    
                                        6.21
                                    
                                    
                                    
                                        6.15
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -3.00
                                    
                                    
                                    
                                        -7.20
                                    
                                    
                                    
                                        -7.92
                                    
                                    
                                    
                                        -5.95
                                    
                                    
                                    
                                        -1.40
                                    
                                    
                                    
                                        -2.05
                                    
                                    
                                    
                                        -1.77
                                    
                                    
                                    
                                        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