PBT
                                    
                                    
                                    
                                    
                                        21.88
                                    
                                    
                                    
                                        2.52
                                    
                                    
                                    
                                        -1.00
                                    
                                    
                                    
                                        -0.31
                                    
                                    
                                    
                                        -2.30
                                    
                                    
                                    
                                        -2.18
                                    
                                    
                                    
                                        0.21
                                    
                                    
                                    
                                        0.99
                                    
                                    
                                    
                                        1.22
                                    
                                    
                                    
                                        2.02
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -25.94
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        -0.60
                                    
                                    
                                    
                                        -0.40
                                    
                                    
                                    
                                        0.78
                                    
                                    
                                    
                                        0.42
                                    
                                    
                                    
                                        -2.50
                                    
                                    
                                    
                                        -2.98
                                    
                                    
                                    
                                        -2.81
                                    
                                    
                                    
                                        -2.63
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -23.62
                                    
                                    
                                    
                                        -25.71
                                    
                                    
                                    
                                        -7.07
                                    
                                    
                                    
                                        -11.05
                                    
                                    
                                    
                                        3.20
                                    
                                    
                                    
                                        -0.37
                                    
                                    
                                    
                                        -6.62
                                    
                                    
                                    
                                        -5.05
                                    
                                    
                                    
                                        0.19
                                    
                                    
                                    
                                        -1.36
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -27.68
                                    
                                    
                                    
                                        -23.25
                                    
                                    
                                    
                                        -8.68
                                    
                                    
                                    
                                        -11.76
                                    
                                    
                                    
                                        1.68
                                    
                                    
                                    
                                        -2.13
                                    
                                    
                                    
                                        -8.92
                                    
                                    
                                    
                                        -7.04
                                    
                                    
                                    
                                        -1.40
                                    
                                    
                                    
                                        -1.97
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.32
                                    
                                    
                                    
                                        -0.43
                                    
                                    
                                    
                                        -0.27
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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