PBT
                                    
                                    
                                    
                                    
                                        18.21
                                    
                                    
                                    
                                        14.32
                                    
                                    
                                    
                                        10.78
                                    
                                    
                                    
                                        8.68
                                    
                                    
                                    
                                        8.18
                                    
                                    
                                    
                                        13.56
                                    
                                    
                                    
                                        7.56
                                    
                                    
                                    
                                        6.26
                                    
                                    
                                    
                                        4.10
                                    
                                    
                                    
                                        1.35
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -27.26
                                    
                                    
                                    
                                        -21.14
                                    
                                    
                                    
                                        -14.46
                                    
                                    
                                    
                                        4.08
                                    
                                    
                                    
                                        1.03
                                    
                                    
                                    
                                        -6.44
                                    
                                    
                                    
                                        -8.73
                                    
                                    
                                    
                                        -7.67
                                    
                                    
                                    
                                        -5.06
                                    
                                    
                                    
                                        -2.59
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -64.02
                                    
                                    
                                    
                                        -65.92
                                    
                                    
                                    
                                        -53.64
                                    
                                    
                                    
                                        -21.74
                                    
                                    
                                    
                                        -11.61
                                    
                                    
                                    
                                        -14.29
                                    
                                    
                                    
                                        -3.34
                                    
                                    
                                    
                                        11.51
                                    
                                    
                                    
                                        -14.42
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -73.08
                                    
                                    
                                    
                                        -72.73
                                    
                                    
                                    
                                        -57.32
                                    
                                    
                                    
                                        -8.98
                                    
                                    
                                    
                                        -2.39
                                    
                                    
                                    
                                        -7.16
                                    
                                    
                                    
                                        -4.51
                                    
                                    
                                    
                                        10.09
                                    
                                    
                                    
                                        -15.39
                                    
                                    
                                    
                                        -1.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        -18.29
                                    
                                    
                                    
                                        -9.42
                                    
                                    
                                    
                                        -4.52
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.40
                                    
                                    
                                    
                                        -3.55
                                    
                                    
                                    
                                        -0.91
                                    
                                    
                                    
                                        -6.76
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -3.81
                                    
                                    
                                    
                                        -3.05
                                    
                                    
                                    
                                        -2.58
                                    
                                    
                                    
                                        -1.77
                                    
                                    
                                    
                                        -3.04
                                    
                                    
                                    
                                        -2.21
                                    
                                    
                                    
                                        -1.58
                                    
                                    
                                    
                                        -1.49
                                    
                                    
                                    
                                        -0.25
                                    
                                    
                                    
                                        -0.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                    
                                        45.81
                                    
                                    
                                    
                                        31.22
                                    
                                    
                                    
                                        18.31
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        8.04
                                    
                                    
                                    
                                        9.70
                                    
                                    
                                    
                                        8.93
                                    
                                    
                                    
                                        8.43