.:: BDC | Value Created ::.

	1995	1996	1997	1998	1999	2000	2001	2002	2003	2004	2005
								Restated
Interest on loan	36295	40505	50121	67034	69967	57273	43206	45042	49105	50205	73991
Dividend	13748	9028	18841	22477	26908	35461	32834	43029	98281	68506	95363
Sundry income	264	3230	649	5770	2247	7536	5986	4703	7026	14966	2501
Profit on sale of invest.	208171	28992	(1194)	11009	(15229)	0	1958	0	0	0	0
Profit on sale of invest.	260810	81755	68417	106290	83893	100270	83984	92774	154412	133677	171855
Less: Cost of supplies and services	5529	7001	7964	21221	12106	11577	17892	17985	19979	15187	16613
Total Value Added	255281	74754	60453	85069	71787	88693	66092	74789	134433	118490	155242
Distr. as follows:
To empl. payroll cost	8252	9134	9066	9066	10127	9283	10286	11171	10949	12282	16058
To providers of finance interest on loans	18091	20046	23923	31505	31252	34440	22033	21578	20917	20324	39616
To Gov. Company taxation on profits	(1395)	1857	(2573)	0	0	0	(4183)	(7725)	0	9459	12151
To providers of perma. capital Dividends to share- holder	36677	10149	5093	5	0	0	0	11273	0	15000	20000
Deprec. and provisions against inves.	113193	2678	14618	108230	175504	25379	10862	12400	42230	10893	18803
Profit retained	80463	30890	10326	(63737)	(145096)	19591	27094	26092	60337	50532	48614
Totals	255281	74754	60453	85069	71787	88693	66092	74789	134433	118490	155242