PBT
                                    
                                    
                                    
                                    
                                        0.08
                                    
                                    
                                    
                                        2.59
                                    
                                    
                                    
                                        -24.85
                                    
                                    
                                    
                                        -0.67
                                    
                                    
                                    
                                        94.33
                                    
                                    
                                    
                                        10.30
                                    
                                    
                                    
                                        -3.39
                                    
                                    
                                    
                                        13.09
                                    
                                    
                                    
                                        112.10
                                    
                                    
                                    
                                        -79.35
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        0.79
                                    
                                    
                                    
                                        0.84
                                    
                                    
                                    
                                        -10.46
                                    
                                    
                                    
                                        0.97
                                    
                                    
                                    
                                        -1.46
                                    
                                    
                                    
                                        1.72
                                    
                                    
                                    
                                        1.11
                                    
                                    
                                    
                                        1.57
                                    
                                    
                                    
                                        -96.32
                                    
                                    
                                    
                                        1.96
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        1.38
                                    
                                    
                                    
                                        -4.57
                                    
                                    
                                    
                                        -18.12
                                    
                                    
                                    
                                        -0.22
                                    
                                    
                                    
                                        -20.87
                                    
                                    
                                    
                                        -3.62
                                    
                                    
                                    
                                        5.15
                                    
                                    
                                    
                                        -10.77
                                    
                                    
                                    
                                        -33.78
                                    
                                    
                                    
                                        79.49
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        2.24
                                    
                                    
                                    
                                        -1.15
                                    
                                    
                                    
                                        -53.42
                                    
                                    
                                    
                                        0.08
                                    
                                    
                                    
                                        72.00
                                    
                                    
                                    
                                        8.41
                                    
                                    
                                    
                                        2.88
                                    
                                    
                                    
                                        3.90
                                    
                                    
                                    
                                        -18.01
                                    
                                    
                                    
                                        2.09
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.08
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.18
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.28
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        -0.04
                                    
                                    
                                    
                                        0.03
                                    
                                    
                                    
                                        -0.04
                                    
                                    
                                    
                                        0.11
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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