PBT
                                    
                                    
                                    
                                    
                                        1.93
                                    
                                    
                                    
                                        -3.54
                                    
                                    
                                    
                                        1.44
                                    
                                    
                                    
                                        -23.38
                                    
                                    
                                    
                                        -8.36
                                    
                                    
                                    
                                        0.42
                                    
                                    
                                    
                                        -46.10
                                    
                                    
                                    
                                        -12.75
                                    
                                    
                                    
                                        -7.90
                                    
                                    
                                    
                                        -15.44
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        5.77
                                    
                                    
                                    
                                        0.14
                                    
                                    
                                    
                                        3.28
                                    
                                    
                                    
                                        14.25
                                    
                                    
                                    
                                        8.02
                                    
                                    
                                    
                                        -8.77
                                    
                                    
                                    
                                        34.42
                                    
                                    
                                    
                                        -1.36
                                    
                                    
                                    
                                        35.60
                                    
                                    
                                    
                                        40.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        3.18
                                    
                                    
                                    
                                        13.62
                                    
                                    
                                    
                                        0.53
                                    
                                    
                                    
                                        -32.58
                                    
                                    
                                    
                                        0.16
                                    
                                    
                                    
                                        5.71
                                    
                                    
                                    
                                        15.29
                                    
                                    
                                    
                                        -37.77
                                    
                                    
                                    
                                        5.08
                                    
                                    
                                    
                                        7.06
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        10.87
                                    
                                    
                                    
                                        10.22
                                    
                                    
                                    
                                        5.25
                                    
                                    
                                    
                                        -41.72
                                    
                                    
                                    
                                        -0.18
                                    
                                    
                                    
                                        -2.63
                                    
                                    
                                    
                                        3.60
                                    
                                    
                                    
                                        -51.87
                                    
                                    
                                    
                                        32.79
                                    
                                    
                                    
                                        31.62
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.36
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.35
                                    
                                    
                                    
                                        -0.72
                                    
                                    
                                    
                                        -0.11
                                    
                                    
                                    
                                        -0.65
                                    
                                    
                                    
                                        -5.76
                                    
                                    
                                    
                                        -3.59
                                    
                                    
                                    
                                        -1.31
                                    
                                    
                                    
                                        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