PBT
                                    
                                    
                                    
                                    
                                        1.00
                                    
                                    
                                    
                                        -1.23
                                    
                                    
                                    
                                        -2.83
                                    
                                    
                                    
                                        -3.36
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        -26.32
                                    
                                    
                                    
                                        -6.27
                                    
                                    
                                    
                                        -1.58
                                    
                                    
                                    
                                        2.70
                                    
                                    
                                    
                                        7.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        0.97
                                    
                                    
                                    
                                        0.20
                                    
                                    
                                    
                                        1.58
                                    
                                    
                                    
                                        -0.80
                                    
                                    
                                    
                                        0.90
                                    
                                    
                                    
                                        20.64
                                    
                                    
                                    
                                        4.28
                                    
                                    
                                    
                                        1.84
                                    
                                    
                                    
                                        2.44
                                    
                                    
                                    
                                        2.86
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -2.94
                                    
                                    
                                    
                                        0.14
                                    
                                    
                                    
                                        2.42
                                    
                                    
                                    
                                        3.63
                                    
                                    
                                    
                                        0.59
                                    
                                    
                                    
                                        3.22
                                    
                                    
                                    
                                        5.39
                                    
                                    
                                    
                                        -2.88
                                    
                                    
                                    
                                        -2.79
                                    
                                    
                                    
                                        -2.96
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -0.97
                                    
                                    
                                    
                                        -0.89
                                    
                                    
                                    
                                        1.17
                                    
                                    
                                    
                                        -0.53
                                    
                                    
                                    
                                        1.44
                                    
                                    
                                    
                                        -2.47
                                    
                                    
                                    
                                        3.41
                                    
                                    
                                    
                                        -2.63
                                    
                                    
                                    
                                        2.35
                                    
                                    
                                    
                                        7.45
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                    
                                        -0.77
                                    
                                    
                                    
                                        -2.42
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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