PBT
                                    
                                    
                                    
                                    
                                        -1.28
                                    
                                    
                                    
                                        -33.15
                                    
                                    
                                    
                                        2.74
                                    
                                    
                                    
                                        -4.26
                                    
                                    
                                    
                                        -6.20
                                    
                                    
                                    
                                        -23.53
                                    
                                    
                                    
                                        -7.71
                                    
                                    
                                    
                                        -11.18
                                    
                                    
                                    
                                        -9.67
                                    
                                    
                                    
                                        -6.89
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        1.87
                                    
                                    
                                    
                                        34.10
                                    
                                    
                                    
                                        -0.37
                                    
                                    
                                    
                                        4.92
                                    
                                    
                                    
                                        4.17
                                    
                                    
                                    
                                        9.66
                                    
                                    
                                    
                                        9.25
                                    
                                    
                                    
                                        12.17
                                    
                                    
                                    
                                        9.61
                                    
                                    
                                    
                                        8.82
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        0.07
                                    
                                    
                                    
                                        0.67
                                    
                                    
                                    
                                        -1.76
                                    
                                    
                                    
                                        4.23
                                    
                                    
                                    
                                        17.50
                                    
                                    
                                    
                                        12.74
                                    
                                    
                                    
                                        -1.75
                                    
                                    
                                    
                                        2.86
                                    
                                    
                                    
                                        -1.00
                                    
                                    
                                    
                                        -1.10
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        0.65
                                    
                                    
                                    
                                        1.62
                                    
                                    
                                    
                                        0.61
                                    
                                    
                                    
                                        4.88
                                    
                                    
                                    
                                        15.47
                                    
                                    
                                    
                                        -1.13
                                    
                                    
                                    
                                        -0.21
                                    
                                    
                                    
                                        3.84
                                    
                                    
                                    
                                        -1.06
                                    
                                    
                                    
                                        0.82
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -0.05
                                    
                                    
                                    
                                        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
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00