PBT
                                    
                                    
                                    
                                    
                                        15.81
                                    
                                    
                                    
                                        9.20
                                    
                                    
                                    
                                        5.34
                                    
                                    
                                    
                                        5.77
                                    
                                    
                                    
                                        6.58
                                    
                                    
                                    
                                        -0.74
                                    
                                    
                                    
                                        5.95
                                    
                                    
                                    
                                        4.75
                                    
                                    
                                    
                                        4.49
                                    
                                    
                                    
                                        -0.23
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -5.25
                                    
                                    
                                    
                                        -0.54
                                    
                                    
                                    
                                        -0.83
                                    
                                    
                                    
                                        -4.53
                                    
                                    
                                    
                                        -4.88
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                    
                                        -4.03
                                    
                                    
                                    
                                        42.96
                                    
                                    
                                    
                                        17.80
                                    
                                    
                                    
                                        -0.64
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -11.41
                                    
                                    
                                    
                                        -16.62
                                    
                                    
                                    
                                        -12.04
                                    
                                    
                                    
                                        -3.56
                                    
                                    
                                    
                                        -1.00
                                    
                                    
                                    
                                        -2.03
                                    
                                    
                                    
                                        -6.93
                                    
                                    
                                    
                                        0.24
                                    
                                    
                                    
                                        -0.71
                                    
                                    
                                    
                                        -3.51
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -0.85
                                    
                                    
                                    
                                        -7.97
                                    
                                    
                                    
                                        -7.53
                                    
                                    
                                    
                                        -2.33
                                    
                                    
                                    
                                        0.70
                                    
                                    
                                    
                                        -2.05
                                    
                                    
                                    
                                        -5.00
                                    
                                    
                                    
                                        47.94
                                    
                                    
                                    
                                        21.57
                                    
                                    
                                    
                                        -4.39
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.96
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        -0.28
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        -0.85
                                    
                                    
                                    
                                        -0.47
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        0.06
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        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