PBT
                                    
                                    
                                    
                                    
                                        9.67
                                    
                                    
                                    
                                        6.16
                                    
                                    
                                    
                                        5.07
                                    
                                    
                                    
                                        3.95
                                    
                                    
                                    
                                        1.61
                                    
                                    
                                    
                                        7.03
                                    
                                    
                                    
                                        3.41
                                    
                                    
                                    
                                        5.20
                                    
                                    
                                    
                                        2.89
                                    
                                    
                                    
                                        2.37
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -9.11
                                    
                                    
                                    
                                        -8.94
                                    
                                    
                                    
                                        -4.93
                                    
                                    
                                    
                                        -1.21
                                    
                                    
                                    
                                        -5.76
                                    
                                    
                                    
                                        -6.96
                                    
                                    
                                    
                                        -1.56
                                    
                                    
                                    
                                        -6.42
                                    
                                    
                                    
                                        -4.17
                                    
                                    
                                    
                                        -3.58
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.86
                                    
                                    
                                    
                                        -0.17
                                    
                                    
                                    
                                        -0.38
                                    
                                    
                                    
                                        -1.90
                                    
                                    
                                    
                                        0.69
                                    
                                    
                                    
                                        1.29
                                    
                                    
                                    
                                        -8.26
                                    
                                    
                                    
                                        1.06
                                    
                                    
                                    
                                        3.01
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -0.30
                                    
                                    
                                    
                                        -2.94
                                    
                                    
                                    
                                        -0.23
                                    
                                    
                                    
                                        0.84
                                    
                                    
                                    
                                        -3.47
                                    
                                    
                                    
                                        1.36
                                    
                                    
                                    
                                        -6.41
                                    
                                    
                                    
                                        -0.17
                                    
                                    
                                    
                                        1.73
                                    
                                    
                                    
                                        -1.24
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.18
                                    
                                    
                                    
                                        -0.86
                                    
                                    
                                    
                                        -0.70
                                    
                                    
                                    
                                        -0.46
                                    
                                    
                                    
                                        -1.31
                                    
                                    
                                    
                                        -0.66
                                    
                                    
                                    
                                        -0.92
                                    
                                    
                                    
                                        -0.29
                                    
                                    
                                    
                                        -0.27
                                    
                                    
                                    
                                        -0.54
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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