PBT
                                    
                                    
                                    
                                    
                                        -72.70
                                    
                                    
                                    
                                        -48.28
                                    
                                    
                                    
                                        191.37
                                    
                                    
                                    
                                        789.94
                                    
                                    
                                    
                                        -9.22
                                    
                                    
                                    
                                        -226.04
                                    
                                    
                                    
                                        -222.59
                                    
                                    
                                    
                                        -157.54
                                    
                                    
                                    
                                        -109.26
                                    
                                    
                                    
                                        -32.05
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        62.00
                                    
                                    
                                    
                                        46.69
                                    
                                    
                                    
                                        35.57
                                    
                                    
                                    
                                        29.06
                                    
                                    
                                    
                                        227.17
                                    
                                    
                                    
                                        248.63
                                    
                                    
                                    
                                        255.85
                                    
                                    
                                    
                                        159.62
                                    
                                    
                                    
                                        137.50
                                    
                                    
                                    
                                        101.30
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        46.23
                                    
                                    
                                    
                                        14.18
                                    
                                    
                                    
                                        107.55
                                    
                                    
                                    
                                        41.41
                                    
                                    
                                    
                                        14.08
                                    
                                    
                                    
                                        16.83
                                    
                                    
                                    
                                        42.63
                                    
                                    
                                    
                                        144.68
                                    
                                    
                                    
                                        -9.41
                                    
                                    
                                    
                                        27.92
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        35.54
                                    
                                    
                                    
                                        12.60
                                    
                                    
                                    
                                        334.48
                                    
                                    
                                    
                                        860.42
                                    
                                    
                                    
                                        232.04
                                    
                                    
                                    
                                        39.41
                                    
                                    
                                    
                                        75.89
                                    
                                    
                                    
                                        146.77
                                    
                                    
                                    
                                        18.84
                                    
                                    
                                    
                                        97.17
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        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
                                    
                                    
                                    
                                        -1.42
                                    
                                    
                                    
                                        1.66
                                    
                                    
                                    
                                        -0.13
                                    
                                    
                                    
                                        -0.13
                                    
                                    
                                    
                                        -0.18
                                    
                                    
                                    
                                        -0.12
                                    
                                    
                                    
                                        -0.21
                                    
                                    
                                    
                                        -0.16
                                    
                                    
                                    
                                        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