PBT
                                    
                                    
                                    
                                    
                                        -3.28
                                    
                                    
                                    
                                        -2.57
                                    
                                    
                                    
                                        -1.29
                                    
                                    
                                    
                                        0.36
                                    
                                    
                                    
                                        1.04
                                    
                                    
                                    
                                        0.11
                                    
                                    
                                    
                                        0.61
                                    
                                    
                                    
                                        0.87
                                    
                                    
                                    
                                        1.69
                                    
                                    
                                    
                                        3.14
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        3.30
                                    
                                    
                                    
                                        4.75
                                    
                                    
                                    
                                        5.04
                                    
                                    
                                    
                                        1.14
                                    
                                    
                                    
                                        1.39
                                    
                                    
                                    
                                        2.31
                                    
                                    
                                    
                                        2.59
                                    
                                    
                                    
                                        3.59
                                    
                                    
                                    
                                        3.68
                                    
                                    
                                    
                                        3.65
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -4.79
                                    
                                    
                                    
                                        6.90
                                    
                                    
                                    
                                        -3.88
                                    
                                    
                                    
                                        -2.46
                                    
                                    
                                    
                                        -0.23
                                    
                                    
                                    
                                        6.84
                                    
                                    
                                    
                                        10.83
                                    
                                    
                                    
                                        -2.52
                                    
                                    
                                    
                                        -2.46
                                    
                                    
                                    
                                        -3.18
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -4.77
                                    
                                    
                                    
                                        9.08
                                    
                                    
                                    
                                        -0.14
                                    
                                    
                                    
                                        -0.96
                                    
                                    
                                    
                                        2.19
                                    
                                    
                                    
                                        9.25
                                    
                                    
                                    
                                        14.03
                                    
                                    
                                    
                                        1.93
                                    
                                    
                                    
                                        2.91
                                    
                                    
                                    
                                        3.60
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.09
                                    
                                    
                                    
                                        -0.15
                                    
                                    
                                    
                                        -0.52
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                    
                                        -0.71
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        -0.28
                                    
                                    
                                    
                                        -0.85
                                    
                                    
                                    
                                        -0.30
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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