PBT
                                    
                                    
                                    
                                    
                                        3.01
                                    
                                    
                                    
                                        2.04
                                    
                                    
                                    
                                        2.03
                                    
                                    
                                    
                                        1.89
                                    
                                    
                                    
                                        1.70
                                    
                                    
                                    
                                        1.73
                                    
                                    
                                    
                                        1.73
                                    
                                    
                                    
                                        1.94
                                    
                                    
                                    
                                        3.08
                                    
                                    
                                    
                                        7.37
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        0.44
                                    
                                    
                                    
                                        0.34
                                    
                                    
                                    
                                        0.41
                                    
                                    
                                    
                                        0.31
                                    
                                    
                                    
                                        0.29
                                    
                                    
                                    
                                        0.33
                                    
                                    
                                    
                                        0.47
                                    
                                    
                                    
                                        0.37
                                    
                                    
                                    
                                        0.83
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        1.52
                                    
                                    
                                    
                                        5.87
                                    
                                    
                                    
                                        3.10
                                    
                                    
                                    
                                        -4.36
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -2.96
                                    
                                    
                                    
                                        1.85
                                    
                                    
                                    
                                        -3.53
                                    
                                    
                                    
                                        7.26
                                    
                                    
                                    
                                        -11.53
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        4.96
                                    
                                    
                                    
                                        8.25
                                    
                                    
                                    
                                        5.54
                                    
                                    
                                    
                                        -2.16
                                    
                                    
                                    
                                        1.98
                                    
                                    
                                    
                                        -0.90
                                    
                                    
                                    
                                        4.05
                                    
                                    
                                    
                                        -1.22
                                    
                                    
                                    
                                        11.18
                                    
                                    
                                    
                                        -3.42
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.77
                                    
                                    
                                    
                                        -0.53
                                    
                                    
                                    
                                        -0.60
                                    
                                    
                                    
                                        -0.44
                                    
                                    
                                    
                                        -0.48
                                    
                                    
                                    
                                        -0.51
                                    
                                    
                                    
                                        -0.85
                                    
                                    
                                    
                                        -0.33
                                    
                                    
                                    
                                        -1.09
                                    
                                    
                                    
                                        -2.46
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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