PBT
                                    
                                    
                                    
                                    
                                        71.13
                                    
                                    
                                    
                                        56.99
                                    
                                    
                                    
                                        119.15
                                    
                                    
                                    
                                        231.52
                                    
                                    
                                    
                                        169.84
                                    
                                    
                                    
                                        70.53
                                    
                                    
                                    
                                        71.68
                                    
                                    
                                    
                                        76.91
                                    
                                    
                                    
                                        41.71
                                    
                                    
                                    
                                        38.15
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        14.01
                                    
                                    
                                    
                                        7.83
                                    
                                    
                                    
                                        10.11
                                    
                                    
                                    
                                        18.18
                                    
                                    
                                    
                                        1.24
                                    
                                    
                                    
                                        20.31
                                    
                                    
                                    
                                        23.70
                                    
                                    
                                    
                                        29.67
                                    
                                    
                                    
                                        54.01
                                    
                                    
                                    
                                        -27.19
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        123.08
                                    
                                    
                                    
                                        101.16
                                    
                                    
                                    
                                        -19.62
                                    
                                    
                                    
                                        -45.45
                                    
                                    
                                    
                                        -40.55
                                    
                                    
                                    
                                        14.42
                                    
                                    
                                    
                                        -7.89
                                    
                                    
                                    
                                        -2.61
                                    
                                    
                                    
                                        -46.14
                                    
                                    
                                    
                                        21.61
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        208.23
                                    
                                    
                                    
                                        165.99
                                    
                                    
                                    
                                        109.64
                                    
                                    
                                    
                                        204.25
                                    
                                    
                                    
                                        130.53
                                    
                                    
                                    
                                        105.26
                                    
                                    
                                    
                                        87.49
                                    
                                    
                                    
                                        103.96
                                    
                                    
                                    
                                        49.58
                                    
                                    
                                    
                                        32.57
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -13.05
                                    
                                    
                                    
                                        -14.69
                                    
                                    
                                    
                                        -33.48
                                    
                                    
                                    
                                        -96.19
                                    
                                    
                                    
                                        -34.29
                                    
                                    
                                    
                                        -25.17
                                    
                                    
                                    
                                        -15.30
                                    
                                    
                                    
                                        -21.97
                                    
                                    
                                    
                                        -0.72
                                    
                                    
                                    
                                        -1.65
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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