PBT
                                    
                                    
                                    
                                    
                                        1.06
                                    
                                    
                                    
                                        8.04
                                    
                                    
                                    
                                        1.50
                                    
                                    
                                    
                                        10.60
                                    
                                    
                                    
                                        45.65
                                    
                                    
                                    
                                        0.65
                                    
                                    
                                    
                                        27.97
                                    
                                    
                                    
                                        31.16
                                    
                                    
                                    
                                        32.35
                                    
                                    
                                    
                                        31.89
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        10.27
                                    
                                    
                                    
                                        8.19
                                    
                                    
                                    
                                        8.51
                                    
                                    
                                    
                                        -4.75
                                    
                                    
                                    
                                        -10.17
                                    
                                    
                                    
                                        6.06
                                    
                                    
                                    
                                        5.33
                                    
                                    
                                    
                                        4.49
                                    
                                    
                                    
                                        4.11
                                    
                                    
                                    
                                        2.98
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -62.78
                                    
                                    
                                    
                                        15.15
                                    
                                    
                                    
                                        36.50
                                    
                                    
                                    
                                        17.24
                                    
                                    
                                    
                                        -36.83
                                    
                                    
                                    
                                        13.15
                                    
                                    
                                    
                                        -14.38
                                    
                                    
                                    
                                        6.21
                                    
                                    
                                    
                                        10.60
                                    
                                    
                                    
                                        16.37
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -51.45
                                    
                                    
                                    
                                        31.39
                                    
                                    
                                    
                                        46.52
                                    
                                    
                                    
                                        23.09
                                    
                                    
                                    
                                        -1.35
                                    
                                    
                                    
                                        19.86
                                    
                                    
                                    
                                        18.92
                                    
                                    
                                    
                                        41.86
                                    
                                    
                                    
                                        47.06
                                    
                                    
                                    
                                        51.24
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.71
                                    
                                    
                                    
                                        -2.78
                                    
                                    
                                    
                                        -2.48
                                    
                                    
                                    
                                        -4.32
                                    
                                    
                                    
                                        -8.13
                                    
                                    
                                    
                                        -3.01
                                    
                                    
                                    
                                        -11.07
                                    
                                    
                                    
                                        -9.24
                                    
                                    
                                    
                                        -5.72
                                    
                                    
                                    
                                        -8.70
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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