PBT
                                    
                                    
                                    
                                    
                                        1.29
                                    
                                    
                                    
                                        4.00
                                    
                                    
                                    
                                        -8.70
                                    
                                    
                                    
                                        -2.36
                                    
                                    
                                    
                                        -3.53
                                    
                                    
                                    
                                        -4.46
                                    
                                    
                                    
                                        0.17
                                    
                                    
                                    
                                        0.13
                                    
                                    
                                    
                                        0.88
                                    
                                    
                                    
                                        0.14
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        -3.57
                                    
                                    
                                    
                                        -3.20
                                    
                                    
                                    
                                        6.01
                                    
                                    
                                    
                                        2.22
                                    
                                    
                                    
                                        2.39
                                    
                                    
                                    
                                        2.21
                                    
                                    
                                    
                                        1.79
                                    
                                    
                                    
                                        1.05
                                    
                                    
                                    
                                        0.14
                                    
                                    
                                    
                                        0.15
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -2.18
                                    
                                    
                                    
                                        -4.75
                                    
                                    
                                    
                                        -6.69
                                    
                                    
                                    
                                        4.61
                                    
                                    
                                    
                                        -13.83
                                    
                                    
                                    
                                        2.19
                                    
                                    
                                    
                                        -4.86
                                    
                                    
                                    
                                        -1.69
                                    
                                    
                                    
                                        -1.71
                                    
                                    
                                    
                                        0.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -4.47
                                    
                                    
                                    
                                        -3.95
                                    
                                    
                                    
                                        -9.38
                                    
                                    
                                    
                                        4.47
                                    
                                    
                                    
                                        -14.98
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        -2.90
                                    
                                    
                                    
                                        -0.52
                                    
                                    
                                    
                                        -0.69
                                    
                                    
                                    
                                        0.46
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.17
                                    
                                    
                                    
                                        -0.37
                                    
                                    
                                    
                                        -0.15
                                    
                                    
                                    
                                        -0.20
                                    
                                    
                                    
                                        -0.03
                                    
                                    
                                    
                                        0.19
                                    
                                    
                                    
                                        -0.33
                                    
                                    
                                    
                                        0.01
                                    
                                    
                                    
                                        0.37
                                    
                                    
                                    
                                        -0.39
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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