PBT
                                    
                                    
                                    
                                    
                                        -5.45
                                    
                                    
                                    
                                        27.72
                                    
                                    
                                    
                                        62.25
                                    
                                    
                                    
                                        -502.34
                                    
                                    
                                    
                                        -14.75
                                    
                                    
                                    
                                        -9.11
                                    
                                    
                                    
                                        1.53
                                    
                                    
                                    
                                        0.53
                                    
                                    
                                    
                                        10.15
                                    
                                    
                                    
                                        1.56
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        -38.29
                                    
                                    
                                    
                                        79.05
                                    
                                    
                                    
                                        525.67
                                    
                                    
                                    
                                        28.06
                                    
                                    
                                    
                                        30.77
                                    
                                    
                                    
                                        21.15
                                    
                                    
                                    
                                        20.87
                                    
                                    
                                    
                                        19.30
                                    
                                    
                                    
                                        10.97
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        42.71
                                    
                                    
                                    
                                        10.01
                                    
                                    
                                    
                                        42.67
                                    
                                    
                                    
                                        -23.30
                                    
                                    
                                    
                                        -11.69
                                    
                                    
                                    
                                        -16.02
                                    
                                    
                                    
                                        -12.47
                                    
                                    
                                    
                                        -16.34
                                    
                                    
                                    
                                        -26.18
                                    
                                    
                                    
                                        -11.71
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        37.22
                                    
                                    
                                    
                                        -0.56
                                    
                                    
                                    
                                        183.98
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        1.61
                                    
                                    
                                    
                                        5.64
                                    
                                    
                                    
                                        10.22
                                    
                                    
                                    
                                        5.06
                                    
                                    
                                    
                                        3.27
                                    
                                    
                                    
                                        0.82
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -16.04
                                    
                                    
                                    
                                        -0.01
                                    
                                    
                                    
                                        -1.62
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.04
                                    
                                    
                                    
                                        -0.02
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        0.31
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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