PBT
                                    
                                    
                                    
                                    
                                        6.88
                                    
                                    
                                    
                                        9.07
                                    
                                    
                                    
                                        7.01
                                    
                                    
                                    
                                        3.60
                                    
                                    
                                    
                                        5.96
                                    
                                    
                                    
                                        11.47
                                    
                                    
                                    
                                        14.34
                                    
                                    
                                    
                                        0.84
                                    
                                    
                                    
                                        1.35
                                    
                                    
                                    
                                        2.96
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        2.70
                                    
                                    
                                    
                                        -13.45
                                    
                                    
                                    
                                        -4.97
                                    
                                    
                                    
                                        -5.58
                                    
                                    
                                    
                                        0.99
                                    
                                    
                                    
                                        -3.35
                                    
                                    
                                    
                                        -5.66
                                    
                                    
                                    
                                        2.88
                                    
                                    
                                    
                                        1.30
                                    
                                    
                                    
                                        -0.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -7.19
                                    
                                    
                                    
                                        5.76
                                    
                                    
                                    
                                        -0.84
                                    
                                    
                                    
                                        -4.31
                                    
                                    
                                    
                                        -8.05
                                    
                                    
                                    
                                        -0.72
                                    
                                    
                                    
                                        -23.81
                                    
                                    
                                    
                                        -1.37
                                    
                                    
                                    
                                        -2.72
                                    
                                    
                                    
                                        2.55
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        2.39
                                    
                                    
                                    
                                        1.38
                                    
                                    
                                    
                                        1.20
                                    
                                    
                                    
                                        -6.30
                                    
                                    
                                    
                                        -1.09
                                    
                                    
                                    
                                        7.39
                                    
                                    
                                    
                                        -15.13
                                    
                                    
                                    
                                        2.36
                                    
                                    
                                    
                                        -0.06
                                    
                                    
                                    
                                        5.34
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -8.35
                                    
                                    
                                    
                                        -7.20
                                    
                                    
                                    
                                        -6.73
                                    
                                    
                                    
                                        -3.57
                                    
                                    
                                    
                                        -2.75
                                    
                                    
                                    
                                        -5.36
                                    
                                    
                                    
                                        4.85
                                    
                                    
                                    
                                        -0.72
                                    
                                    
                                    
                                        -0.96
                                    
                                    
                                    
                                        -1.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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