PBT
                                    
                                    
                                    
                                    
                                        8.76
                                    
                                    
                                    
                                        28.16
                                    
                                    
                                    
                                        -0.43
                                    
                                    
                                    
                                        8.42
                                    
                                    
                                    
                                        17.30
                                    
                                    
                                    
                                        -7.25
                                    
                                    
                                    
                                        4.02
                                    
                                    
                                    
                                        2.94
                                    
                                    
                                    
                                        3.48
                                    
                                    
                                    
                                        3.84
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -4.89
                                    
                                    
                                    
                                        -15.41
                                    
                                    
                                    
                                        -3.33
                                    
                                    
                                    
                                        -6.64
                                    
                                    
                                    
                                        -13.33
                                    
                                    
                                    
                                        6.36
                                    
                                    
                                    
                                        -3.51
                                    
                                    
                                    
                                        -3.20
                                    
                                    
                                    
                                        3.22
                                    
                                    
                                    
                                        3.84
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -1.00
                                    
                                    
                                    
                                        -10.00
                                    
                                    
                                    
                                        1.07
                                    
                                    
                                    
                                        -6.89
                                    
                                    
                                    
                                        -5.97
                                    
                                    
                                    
                                        0.73
                                    
                                    
                                    
                                        -0.48
                                    
                                    
                                    
                                        0.22
                                    
                                    
                                    
                                        3.94
                                    
                                    
                                    
                                        -0.66
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        2.87
                                    
                                    
                                    
                                        2.74
                                    
                                    
                                    
                                        -2.68
                                    
                                    
                                    
                                        -5.11
                                    
                                    
                                    
                                        -2.00
                                    
                                    
                                    
                                        -0.16
                                    
                                    
                                    
                                        0.02
                                    
                                    
                                    
                                        -0.04
                                    
                                    
                                    
                                        10.65
                                    
                                    
                                    
                                        7.03
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -3.05
                                    
                                    
                                    
                                        -3.94
                                    
                                    
                                    
                                        -0.13
                                    
                                    
                                    
                                        -0.94
                                    
                                    
                                    
                                        -0.86
                                    
                                    
                                    
                                        -0.09
                                    
                                    
                                    
                                        -0.19
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        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