PBT
                                    
                                    
                                    
                                    
                                        112.41
                                    
                                    
                                    
                                        81.74
                                    
                                    
                                    
                                        172.43
                                    
                                    
                                    
                                        152.58
                                    
                                    
                                    
                                        88.02
                                    
                                    
                                    
                                        85.53
                                    
                                    
                                    
                                        88.53
                                    
                                    
                                    
                                        102.25
                                    
                                    
                                    
                                        64.71
                                    
                                    
                                    
                                        90.10
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        76.47
                                    
                                    
                                    
                                        65.97
                                    
                                    
                                    
                                        51.95
                                    
                                    
                                    
                                        34.69
                                    
                                    
                                    
                                        35.00
                                    
                                    
                                    
                                        40.01
                                    
                                    
                                    
                                        15.60
                                    
                                    
                                    
                                        12.36
                                    
                                    
                                    
                                        19.34
                                    
                                    
                                    
                                        31.88
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -95.18
                                    
                                    
                                    
                                        -17.99
                                    
                                    
                                    
                                        -179.82
                                    
                                    
                                    
                                        -85.33
                                    
                                    
                                    
                                        3.51
                                    
                                    
                                    
                                        -65.79
                                    
                                    
                                    
                                        45.52
                                    
                                    
                                    
                                        -54.44
                                    
                                    
                                    
                                        25.46
                                    
                                    
                                    
                                        -45.12
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        93.70
                                    
                                    
                                    
                                        129.72
                                    
                                    
                                    
                                        44.56
                                    
                                    
                                    
                                        101.94
                                    
                                    
                                    
                                        126.53
                                    
                                    
                                    
                                        59.75
                                    
                                    
                                    
                                        149.64
                                    
                                    
                                    
                                        60.17
                                    
                                    
                                    
                                        109.51
                                    
                                    
                                    
                                        76.86
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -23.30
                                    
                                    
                                    
                                        -47.18
                                    
                                    
                                    
                                        -49.68
                                    
                                    
                                    
                                        -31.29
                                    
                                    
                                    
                                        -14.42
                                    
                                    
                                    
                                        -23.19
                                    
                                    
                                    
                                        -24.13
                                    
                                    
                                    
                                        -36.31
                                    
                                    
                                    
                                        -24.41
                                    
                                    
                                    
                                        -32.04
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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