PBT
                                    
                                    
                                    
                                    
                                        -15.48
                                    
                                    
                                    
                                        -14.62
                                    
                                    
                                    
                                        -11.97
                                    
                                    
                                    
                                        -10.50
                                    
                                    
                                    
                                        -9.80
                                    
                                    
                                    
                                        -14.62
                                    
                                    
                                    
                                        -15.93
                                    
                                    
                                    
                                        -14.20
                                    
                                    
                                    
                                        -16.27
                                    
                                    
                                    
                                        -15.81
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        14.66
                                    
                                    
                                    
                                        13.49
                                    
                                    
                                    
                                        10.90
                                    
                                    
                                    
                                        8.48
                                    
                                    
                                    
                                        8.41
                                    
                                    
                                    
                                        9.41
                                    
                                    
                                    
                                        9.30
                                    
                                    
                                    
                                        8.75
                                    
                                    
                                    
                                        8.51
                                    
                                    
                                    
                                        8.53
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -0.68
                                    
                                    
                                    
                                        0.32
                                    
                                    
                                    
                                        -0.09
                                    
                                    
                                    
                                        9.82
                                    
                                    
                                    
                                        9.07
                                    
                                    
                                    
                                        13.08
                                    
                                    
                                    
                                        14.67
                                    
                                    
                                    
                                        14.08
                                    
                                    
                                    
                                        16.02
                                    
                                    
                                    
                                        15.60
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        -1.50
                                    
                                    
                                    
                                        -0.81
                                    
                                    
                                    
                                        -1.15
                                    
                                    
                                    
                                        7.81
                                    
                                    
                                    
                                        7.68
                                    
                                    
                                    
                                        7.87
                                    
                                    
                                    
                                        8.04
                                    
                                    
                                    
                                        8.63
                                    
                                    
                                    
                                        8.26
                                    
                                    
                                    
                                        8.32
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        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
                                    
                                    
                                    
                                        -0.10
                                    
                                    
                                    
                                        -0.07
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -0.41
                                    
                                    
                                    
                                        -0.06