PBT
                                    
                                    
                                    
                                    
                                        5.23
                                    
                                    
                                    
                                        8.02
                                    
                                    
                                    
                                        12.97
                                    
                                    
                                    
                                        7.00
                                    
                                    
                                    
                                        5.92
                                    
                                    
                                    
                                        4.74
                                    
                                    
                                    
                                        3.40
                                    
                                    
                                    
                                        1.46
                                    
                                    
                                    
                                        1.28
                                    
                                    
                                    
                                        0.77
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        16.65
                                    
                                    
                                    
                                        6.35
                                    
                                    
                                    
                                        7.79
                                    
                                    
                                    
                                        4.88
                                    
                                    
                                    
                                        4.03
                                    
                                    
                                    
                                        4.33
                                    
                                    
                                    
                                        4.10
                                    
                                    
                                    
                                        3.57
                                    
                                    
                                    
                                        3.03
                                    
                                    
                                    
                                        2.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -31.19
                                    
                                    
                                    
                                        0.89
                                    
                                    
                                    
                                        -4.70
                                    
                                    
                                    
                                        15.74
                                    
                                    
                                    
                                        -33.09
                                    
                                    
                                    
                                        8.84
                                    
                                    
                                    
                                        -5.15
                                    
                                    
                                    
                                        -8.70
                                    
                                    
                                    
                                        -1.59
                                    
                                    
                                    
                                        -7.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -9.31
                                    
                                    
                                    
                                        15.27
                                    
                                    
                                    
                                        16.06
                                    
                                    
                                    
                                        27.62
                                    
                                    
                                    
                                        -23.14
                                    
                                    
                                    
                                        17.90
                                    
                                    
                                    
                                        2.35
                                    
                                    
                                    
                                        -3.67
                                    
                                    
                                    
                                        2.73
                                    
                                    
                                    
                                        -4.62
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -2.36
                                    
                                    
                                    
                                        -2.22
                                    
                                    
                                    
                                        -1.69
                                    
                                    
                                    
                                        -1.39
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.32
                                    
                                    
                                    
                                        -1.70
                                    
                                    
                                    
                                        -3.16
                                    
                                    
                                    
                                        -2.02
                                    
                                    
                                    
                                        -1.15
                                    
                                    
                                    
                                        -0.81
                                    
                                    
                                    
                                        -0.68
                                    
                                    
                                    
                                        -0.26
                                    
                                    
                                    
                                        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