PBT
                                    
                                    
                                    
                                    
                                        14.02
                                    
                                    
                                    
                                        90.33
                                    
                                    
                                    
                                        -29.35
                                    
                                    
                                    
                                        35.79
                                    
                                    
                                    
                                        102.56
                                    
                                    
                                    
                                        77.44
                                    
                                    
                                    
                                        -6.73
                                    
                                    
                                    
                                        46.50
                                    
                                    
                                    
                                        21.25
                                    
                                    
                                    
                                        68.71
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        32.89
                                    
                                    
                                    
                                        24.41
                                    
                                    
                                    
                                        38.25
                                    
                                    
                                    
                                        31.37
                                    
                                    
                                    
                                        16.58
                                    
                                    
                                    
                                        38.50
                                    
                                    
                                    
                                        20.67
                                    
                                    
                                    
                                        10.34
                                    
                                    
                                    
                                        11.65
                                    
                                    
                                    
                                        -3.66
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -6.48
                                    
                                    
                                    
                                        48.24
                                    
                                    
                                    
                                        15.58
                                    
                                    
                                    
                                        -64.63
                                    
                                    
                                    
                                        30.23
                                    
                                    
                                    
                                        -39.43
                                    
                                    
                                    
                                        3.64
                                    
                                    
                                    
                                        1.65
                                    
                                    
                                    
                                        10.90
                                    
                                    
                                    
                                        23.60
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        40.43
                                    
                                    
                                    
                                        162.98
                                    
                                    
                                    
                                        24.48
                                    
                                    
                                    
                                        2.53
                                    
                                    
                                    
                                        149.37
                                    
                                    
                                    
                                        76.51
                                    
                                    
                                    
                                        17.58
                                    
                                    
                                    
                                        58.49
                                    
                                    
                                    
                                        43.80
                                    
                                    
                                    
                                        88.65
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -10.33
                                    
                                    
                                    
                                        -8.00
                                    
                                    
                                    
                                        -3.22
                                    
                                    
                                    
                                        -10.94
                                    
                                    
                                    
                                        -15.51
                                    
                                    
                                    
                                        -13.96
                                    
                                    
                                    
                                        -3.29
                                    
                                    
                                    
                                        -9.24
                                    
                                    
                                    
                                        -9.60
                                    
                                    
                                    
                                        -12.28
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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