PBT
                                    
                                    
                                    
                                    
                                        -43.20
                                    
                                    
                                    
                                        -155.82
                                    
                                    
                                    
                                        -181.05
                                    
                                    
                                    
                                        -193.75
                                    
                                    
                                    
                                        -75.10
                                    
                                    
                                    
                                        1.09
                                    
                                    
                                    
                                        25.84
                                    
                                    
                                    
                                        29.61
                                    
                                    
                                    
                                        43.08
                                    
                                    
                                    
                                        39.76
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        44.09
                                    
                                    
                                    
                                        50.25
                                    
                                    
                                    
                                        54.86
                                    
                                    
                                    
                                        43.35
                                    
                                    
                                    
                                        35.55
                                    
                                    
                                    
                                        32.96
                                    
                                    
                                    
                                        29.78
                                    
                                    
                                    
                                        25.07
                                    
                                    
                                    
                                        21.54
                                    
                                    
                                    
                                        12.69
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.27
                                    
                                    
                                    
                                        107.61
                                    
                                    
                                    
                                        136.84
                                    
                                    
                                    
                                        167.57
                                    
                                    
                                    
                                        85.01
                                    
                                    
                                    
                                        -46.28
                                    
                                    
                                    
                                        -11.82
                                    
                                    
                                    
                                        -22.31
                                    
                                    
                                    
                                        -62.42
                                    
                                    
                                    
                                        -85.48
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        0.62
                                    
                                    
                                    
                                        2.04
                                    
                                    
                                    
                                        10.64
                                    
                                    
                                    
                                        17.17
                                    
                                    
                                    
                                        45.46
                                    
                                    
                                    
                                        -12.24
                                    
                                    
                                    
                                        43.79
                                    
                                    
                                    
                                        32.36
                                    
                                    
                                    
                                        2.19
                                    
                                    
                                    
                                        -33.02
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.43
                                    
                                    
                                    
                                        -0.22
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.63
                                    
                                    
                                    
                                        -2.35
                                    
                                    
                                    
                                        -4.57
                                    
                                    
                                    
                                        -14.61
                                    
                                    
                                    
                                        -12.98
                                    
                                    
                                    
                                        -11.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.38