PBT
                                    
                                    
                                    
                                    
                                        20.87
                                    
                                    
                                    
                                        15.29
                                    
                                    
                                    
                                        17.85
                                    
                                    
                                    
                                        3.98
                                    
                                    
                                    
                                        2.36
                                    
                                    
                                    
                                        17.27
                                    
                                    
                                    
                                        13.47
                                    
                                    
                                    
                                        10.90
                                    
                                    
                                    
                                        10.16
                                    
                                    
                                    
                                        27.34
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        45.99
                                    
                                    
                                    
                                        51.11
                                    
                                    
                                    
                                        43.76
                                    
                                    
                                    
                                        41.15
                                    
                                    
                                    
                                        48.23
                                    
                                    
                                    
                                        41.22
                                    
                                    
                                    
                                        27.46
                                    
                                    
                                    
                                        29.38
                                    
                                    
                                    
                                        29.58
                                    
                                    
                                    
                                        13.28
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        12.78
                                    
                                    
                                    
                                        24.71
                                    
                                    
                                    
                                        38.24
                                    
                                    
                                    
                                        -4.88
                                    
                                    
                                    
                                        -15.66
                                    
                                    
                                    
                                        99.20
                                    
                                    
                                    
                                        -9.40
                                    
                                    
                                    
                                        -5.97
                                    
                                    
                                    
                                        -14.82
                                    
                                    
                                    
                                        1.52
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        79.65
                                    
                                    
                                    
                                        91.12
                                    
                                    
                                    
                                        99.86
                                    
                                    
                                    
                                        40.25
                                    
                                    
                                    
                                        34.94
                                    
                                    
                                    
                                        157.69
                                    
                                    
                                    
                                        31.53
                                    
                                    
                                    
                                        34.31
                                    
                                    
                                    
                                        24.92
                                    
                                    
                                    
                                        42.14
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -5.15
                                    
                                    
                                    
                                        -2.95
                                    
                                    
                                    
                                        -5.87
                                    
                                    
                                    
                                        -2.37
                                    
                                    
                                    
                                        -2.22
                                    
                                    
                                    
                                        -4.78
                                    
                                    
                                    
                                        -2.86
                                    
                                    
                                    
                                        -2.11
                                    
                                    
                                    
                                        -2.46
                                    
                                    
                                    
                                        -3.15
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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