PBT
                                    
                                    
                                    
                                    
                                        -1.97
                                    
                                    
                                    
                                        -2.96
                                    
                                    
                                    
                                        -1.13
                                    
                                    
                                    
                                        -1.71
                                    
                                    
                                    
                                        -1.09
                                    
                                    
                                    
                                        1.74
                                    
                                    
                                    
                                        -8.88
                                    
                                    
                                    
                                        -22.58
                                    
                                    
                                    
                                        -39.32
                                    
                                    
                                    
                                        -14.80
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        1.71
                                    
                                    
                                    
                                        1.96
                                    
                                    
                                    
                                        0.93
                                    
                                    
                                    
                                        1.47
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.47
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        21.96
                                    
                                    
                                    
                                        23.11
                                    
                                    
                                    
                                        9.72
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.16
                                    
                                    
                                    
                                        -0.90
                                    
                                    
                                    
                                        -0.79
                                    
                                    
                                    
                                        0.79
                                    
                                    
                                    
                                        -25.96
                                    
                                    
                                    
                                        -152.08
                                    
                                    
                                    
                                        0.92
                                    
                                    
                                    
                                        88.96
                                    
                                    
                                    
                                        70.04
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -0.26
                                    
                                    
                                    
                                        -1.16
                                    
                                    
                                    
                                        -1.10
                                    
                                    
                                    
                                        -1.03
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                    
                                        -23.75
                                    
                                    
                                    
                                        -161.03
                                    
                                    
                                    
                                        0.29
                                    
                                    
                                    
                                        72.74
                                    
                                    
                                    
                                        64.96
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -23.25
                                    
                                    
                                    
                                        -21.58
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.07
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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