PBT
                                    
                                    
                                    
                                    
                                        3.20
                                    
                                    
                                    
                                        63.89
                                    
                                    
                                    
                                        73.15
                                    
                                    
                                    
                                        55.83
                                    
                                    
                                    
                                        40.52
                                    
                                    
                                    
                                        43.67
                                    
                                    
                                    
                                        43.46
                                    
                                    
                                    
                                        56.16
                                    
                                    
                                    
                                        48.68
                                    
                                    
                                    
                                        34.67
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        139.57
                                    
                                    
                                    
                                        136.44
                                    
                                    
                                    
                                        107.46
                                    
                                    
                                    
                                        95.01
                                    
                                    
                                    
                                        99.87
                                    
                                    
                                    
                                        82.20
                                    
                                    
                                    
                                        66.43
                                    
                                    
                                    
                                        60.30
                                    
                                    
                                    
                                        44.70
                                    
                                    
                                    
                                        37.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -114.47
                                    
                                    
                                    
                                        -126.94
                                    
                                    
                                    
                                        -65.55
                                    
                                    
                                    
                                        -11.41
                                    
                                    
                                    
                                        4.66
                                    
                                    
                                    
                                        -81.18
                                    
                                    
                                    
                                        -94.46
                                    
                                    
                                    
                                        -57.58
                                    
                                    
                                    
                                        -27.70
                                    
                                    
                                    
                                        -74.89
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        28.30
                                    
                                    
                                    
                                        73.39
                                    
                                    
                                    
                                        115.06
                                    
                                    
                                    
                                        139.43
                                    
                                    
                                    
                                        145.05
                                    
                                    
                                    
                                        44.69
                                    
                                    
                                    
                                        15.43
                                    
                                    
                                    
                                        58.88
                                    
                                    
                                    
                                        65.69
                                    
                                    
                                    
                                        -3.21
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -1.68
                                    
                                    
                                    
                                        -29.22
                                    
                                    
                                    
                                        -20.40
                                    
                                    
                                    
                                        -17.27
                                    
                                    
                                    
                                        -16.15
                                    
                                    
                                    
                                        -14.28
                                    
                                    
                                    
                                        -19.63
                                    
                                    
                                    
                                        -32.15
                                    
                                    
                                    
                                        -26.21
                                    
                                    
                                    
                                        -14.02
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        0.94
                                    
                                    
                                    
                                        0.50
                                    
                                    
                                    
                                        -1.48
                                    
                                    
                                    
                                        -0.59