Financial Accounting

financialdownload.xls

Home >Business & Finance homework help >Accounting homework help >Financial Accounting

<?xml version="1.0"?> <?mso-application progid="Excel.Sheet"?> <Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:html="http://www.w3.org/TR/REC-html40"> <Styles> <Style ss:ID="percentStyle" ss:Name="Normal"> <NumberFormat ss:Format="Percent"/> </Style> <Style ss:ID="shortDate01"> <NumberFormat ss:Format="Short Date"/> <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/> </Style> <Style ss:ID="header01"> <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/> <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000" ss:Bold="1"/> <Interior ss:Color="#CCCCCC" ss:Pattern="Solid"/> </Style> <Style ss:ID="header02"> <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/> <Font x:Family="Swiss" ss:Bold="1"/> </Style> <Style ss:ID="aRight01"> <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/> </Style> <Style ss:ID="centerBottom"> <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/> </Style> <Style ss:ID="numberStyle"> <NumberFormat ss:Format="#,##0.00"/> </Style> <Style ss:ID="percentCommaStyle"> <NumberFormat ss:Format="#,##0.00%"/> </Style> </Styles> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Profit Loss"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">271189000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">649332000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1327989000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1286822000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1308980000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1390880000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1455772000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1520378000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1614002000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1613500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8216000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7095000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33180000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6996000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11839000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">461000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3220000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4467000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Revenue Excluding Interest</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">279405000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">656427000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1361169000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1293818000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1320819000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1391341000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1455772000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1523598000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1618469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1636900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-165479000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-437241000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-978240000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-965636000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1003519000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1041008000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1071158000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1134400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1217964000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1386800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">113926000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">219186000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">382929000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">328182000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">317300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">350333000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">384614000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">389198000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">400505000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">250100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15938000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-31583000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52850000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-55016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-60968000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62191000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61879000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62899000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68961000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-70100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Amortisation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5185000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8387000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14927000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17901000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21228000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-23675000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-28818000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-31055000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-93124000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-86600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation and Amortisation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21123000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-39970000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-67777000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-72917000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-82196000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-85866000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-90697000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-93954000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-162085000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-156700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">179216000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">315152000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">255265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235104000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">264467000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">293917000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">295244000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">238420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5583000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2159000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2840000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1275000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">726000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">507000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">322000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-12064000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-102254000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-157870000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-77841000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-97085000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-96758000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76558000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62175000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66512000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-58000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Interest Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11684000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-96671000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-155711000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-75001000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-95810000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-96032000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76051000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61853000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66512000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-58000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">PreTax Profit</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">81119000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82545000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">159441000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180264000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">139294000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">168435000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">217866000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">233391000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">171908000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24357000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25107000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42733000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-46111000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-34207000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49493000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-65858000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-70837000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">96095000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Profit after Tax Before Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">56762000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57438000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">116708000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">134153000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">105087000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118942000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">152008000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">162554000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">268003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-75400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25324000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-140508000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Abnormals Tax</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27361000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-48039000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1600000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25324000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-131508000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Reported NPAT After Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">56762000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7589000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110705000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">134153000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">79763000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118942000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">152008000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">162554000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">136495000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">74700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Outside Equity Interests</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">141000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-812000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2203000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2156000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1478000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2327000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1897000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Shares Outstanding at Period End</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125376000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">371095000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">430748000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">491366000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">497420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">501717000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">503922000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">505660000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">515999000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">521433000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Weighted Average Number of Shares</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">124343000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">274046000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">378707000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">475116000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">494991000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">499759000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">502814000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">504806000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">511412000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">520215000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adjusted (cents/share)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.34</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS After Abnormals (cents/share)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.40</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Balance Sheet"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">780000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223397000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25812000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43252000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10432000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38246000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49969000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Receivables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30960000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">141004000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">156798000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149727000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">156701000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158645000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">152480000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149861000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">132855000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Prepaid Expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14410000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Inventories</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5044000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21228000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21716000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24304000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25611000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26075000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26013000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27262000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28215000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6933000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">798000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4574000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3186000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - NCA Held Sale</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1286412000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39171000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11061000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2965000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5218000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1301000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Current Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1467489000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">411809000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">206561000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">226362000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">201027000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">216739000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">204583000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">309919000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">250300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Receivables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2014000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2224000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2194000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1957000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2853000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3617000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4145000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4143000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Inventories</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2440000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4498000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3121000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3167000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1168000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1346000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25197000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27630000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36114000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - PP&E</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151366000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">349006000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">333899000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">367726000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">397880000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">405136000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">416606000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">427922000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">468880000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">342200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Intangibles(ExGW)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39919000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75363000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68956000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64157000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">63508000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65313000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68523000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">132435000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">289970000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">220700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">372255000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2836728000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2892701000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2999778000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3081598000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3138713000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3213162000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3310511000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2832087000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2772200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Future Tax Benefit</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3738000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59409000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59467000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41194000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34317000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18849000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9639000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11497000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4378000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6350000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11476000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18864000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28710000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40155000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total NCA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">569718000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3330821000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3366718000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3489692000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3599292000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3660920000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3776899000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3914140000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3635572000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3374300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">606502000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4798310000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3778527000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3696253000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3825654000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3861947000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3993638000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4118723000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3945491000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3624600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Account Payable</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13839000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103785000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110569000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">113503000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">112553000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">119807000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128010000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">154015000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180692000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">181000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Short-Term Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6240000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2196419000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1432261000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4142000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3754000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3804000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3781000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3072000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">167277000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Provisions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10835000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62804000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42692000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51721000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61642000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">88685000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76356000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">87200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CL - NCL Held Sale</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">535762000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5527000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11951000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10255000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14424000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10966000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12068000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8444000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Curr. Liabilities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36441000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2973386000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1615889000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">174761000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">177978000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196219000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">222124000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">254216000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">424325000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">280800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Account Payable</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">336000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1504000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1375000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11430000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4258000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4873000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6746000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13229000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6787000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Long-Term Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158625000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3311000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2314000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1000673000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1113831000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1071828000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1075487000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1094553000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1057355000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">896300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Provisions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1694000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58964000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42245000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39152000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25198000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5618000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2463000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3592000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9640000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10296000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4721000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5576000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total NCL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">160655000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">63779000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45934000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1051255000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1143287000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1092615000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1089417000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1116950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1073782000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">916100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Liabilities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">197096000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3037165000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1661823000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1226016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1321265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1288834000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1311541000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1371166000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1498107000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1196900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Share Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">310834000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1705351000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1995264000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2318578000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2337758000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2349364000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2358183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2366276000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2407309000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2422800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Reserves</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4748000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7574000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8761000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8370000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3529000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9263000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7973000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5901000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Earnings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93402000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44241000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">109087000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">138867000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">154251000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">221951000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">309659000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">371530000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44198000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Convertible Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">SE Held Sale</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Outside Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">422000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3979000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3592000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4422000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5327000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4992000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1778000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1778000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">409406000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1761145000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2116704000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2470237000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2504389000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2573113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2682097000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2747557000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2447384000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2427700000</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Cash Flow"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Receipts from Customers</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">283454000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">661170000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1395634000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1329076000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1356098000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1439905000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1504898000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1554003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1637565000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1737500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Payments to Suppliers and Employees</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-180191000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-479182000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1092312000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1004460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1071489000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1087464000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1118064000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1166665000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1261192000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1383600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6916000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5764000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4121000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1715000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">461000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5583000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2175000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2840000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1275000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">726000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">507000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">322000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">679000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11907000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-127791000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-123484000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62126000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-80713000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-91480000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71879000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66894000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-59600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21109000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20667000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4221000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-28414000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24727000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-26096000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45823000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-57637000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62427000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Operating Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5970000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4375000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15994000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21747000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7347000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Operating Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70627000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51999000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">179181000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">225043000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">160412000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">228705000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">269374000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">269019000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">247731000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">285100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Payment for Purchase of PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40009000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-116372000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-119469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-105501000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-111629000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-132318000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-253380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-204900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds From Sale of PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8743000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">641000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8309000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10772000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10485000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1801000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">815000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4838000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">172000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Investments Purchased</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-167057000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-201000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6072000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14860000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2439000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2270000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6844000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6723000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5520000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds From Sale of Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">171351000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23145000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1223000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">176000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1807000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5997000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Payments for Purchase of Subsidiaries</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-44721000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2708142000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-67237000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-78512000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-86450000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-67014000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-69833000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-70591000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17788000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from Sale of Subsidiaries</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">749095000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">172000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Loans Granted</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Loans Repaid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Investing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2549000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1972000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Investing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71693000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2781671000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">605940000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-175827000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-196650000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-172808000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-185684000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-198797000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-276516000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">122400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from Issues</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2137000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1419515000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">266727000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">273631000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">411000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">230000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from Borrowings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2218000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">997154000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">266273000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">136000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">195000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">205000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">300000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">267300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Repayment of Borrowings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-783219000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-782962000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1438809000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-159821000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-176726000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-197336000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-182550000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-187782000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-577600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42737000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-83185000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20336000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52311000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45248000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-37628000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53559000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-92573000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53735000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-64400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Financing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5806000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45478000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18312000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-26490000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7857000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10623000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7364000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7620000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Financing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1594000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2725633000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-554883000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-246825000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53758000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-88747000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-55920000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-77487000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50863000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-375300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Increase in Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">528000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4039000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">230238000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-197609000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17520000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-32850000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27770000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22078000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cash at Beginning of Period</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3133000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2605000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6904000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223397000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25812000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43252000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10432000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34725000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Exchange Rate Adj</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-260000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">63000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-80000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">431000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Cash Adjustments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cash at End of Period</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2605000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6904000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223397000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25812000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43252000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10432000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38246000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49969000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82300000</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Per Share Statisticts"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Shares Outstand. (EOP)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125376000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">371095000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">430748000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">491366000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">497420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">501717000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">503922000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">505660000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">515999000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">521433000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Weighted Avg. Shares</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">124343000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">274046000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">378707000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">475116000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">494991000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">499759000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">502814000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">504806000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">511412000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">520215000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Bef. Abs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.9761</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.4729</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.6506</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.7821</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.8154</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.3342</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.8542</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.1977</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.8422</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.4363</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Aft. Abs.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.1700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.4500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.6100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.7000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.8000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.3000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.9000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.2000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.7000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dilution Factor</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7230</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cumulative</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7230</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Reportd EPS Bef. Abs.Adj</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.9300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.4700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.1900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.7000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.9300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.3300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.8500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.2000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.4000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.3400</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">DPS - Adj Ex. Special</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.5350</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">DPS - Adj.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.5350</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interim Div - Ordinary</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.6000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interim Franking - Ord (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Interim Div - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.8571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.8571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.8000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Final Dividend - Ordinary</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.4000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Final Franking - Ordinary (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Final Div - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.3571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.1429</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Special Dividend - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Special Franking - Ord (%)</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Special Div - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div - Ex. Special</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div - Inc. Special</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Franking - Ex. Spec</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.67</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Franking - Inc. Spec (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.67</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Div- Ex.Spec</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.2143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.9430</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Div- Inc.Spec</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.2143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.9430</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Rate (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-55.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.41</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Corporate Tax Rate (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Payout Ratio Ex. Special (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">101.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">131.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">359.28</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Payout Ratio (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">101.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">131.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">359.28</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividend Yield (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.04</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividend Yield Ex. Spec (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.04</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividend Cover (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">215.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">261.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">212.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">170.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">161.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">262.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.83</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Div. Yield (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.04</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Div. Yield Ex. Spec (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.04</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Revenue Expense"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>  <Column ss:AutoFitWidth="0" ss:Width="120"/>  <Column ss:AutoFitWidth="0" ss:Width="180"/>  <Column ss:AutoFitWidth="0" ss:Width="180"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>   <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Year</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Data Set</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Items</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item BreakDown</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Values</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Tax</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Notes</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of non current assets</Data></Cell> <Cell><Data ss:Type="String">Gains on sale/dissolution of joint ventures</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23400000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Total segment revenue from continuing operations</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1613500000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Defined contribution superannuation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52300000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Significant items -Impairment of assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share-based Payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-600000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Capitalised Interest</Data></Cell> <Cell><Data ss:Type="String">Capitalised interest</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-200000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Consumables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-169100000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Significant items - Consumables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-400000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Other employee benefits</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-664200000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Significant items - Employee benefits expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Property Expenses</Data></Cell> <Cell><Data ss:Type="String">Significant items - Property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1100000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Property Expenses</Data></Cell> <Cell><Data ss:Type="String">Other property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22100000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Operating Leases</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-192700000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-181300000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">IT expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-12200000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Plant and Equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40800000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Leasehold Improvement</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24900000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Accelerated depreciation - Leasehold Improvement</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4400000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Licences</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3300000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation -Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4200000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - IT software</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20600000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - HCP Contractual Relationships</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66900000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Significant items - Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9300000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">ATO settlement</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13500000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">ATO settlement</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Gains on sale/dissolution of joint ventures</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of assets</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6600000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Significant items - Other expenses</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Trading revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1614002000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4467000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Defined contribution superannuation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-51658000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Significant items - Impairment of assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share-based Payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-69000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Capitalised Interest</Data></Cell> <Cell><Data ss:Type="String">Capitalised interest</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-779000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Consumables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-160957000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Other employee benefits</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-643447000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Property Expenses</Data></Cell> <Cell><Data ss:Type="String">Other property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-58210000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Operating Leases</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-171296000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Directors' remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4584436</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Auditing the financial report - Delotte Touche Tohmatsu</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1300313</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Tax consulting - Delotte Touche Tohmatsu</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-403553</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Compliance - Delotte Touche Tohmatsu</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-454424</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Advisory - Delotte Touche Tohmatsu</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-199665</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-141830000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">IT expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20497000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Plant and Equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-44540000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Leasehold Improvement</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-23897000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Freehold Land and Buildings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-307000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Leasehold Land and Buildings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-217000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Contract and licences</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66917000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Capitalised development cost</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15461000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Computer software</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9041000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Copyright in computer software programs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1705000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Depreciation and amortisation accelerated write-down</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9700000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Significant items - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7090000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Significant items - Property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6600000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Significant items - Employee benefits expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5500000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">ATO settlement</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-110508000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String"> ATO settlement on behalf of healthcare practitioners</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-110508000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of assets</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3300000</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Other items</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5700000</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of non current assets</Data></Cell> <Cell><Data ss:Type="String">Gain on disposal of available for sale investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3220000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Trading revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1520378000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">322000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Superannuation Contributions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-46804000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share Based Payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-188000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Consumables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-147470000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Other Statutory Employer Obligations</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-81215000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Salaries and wages</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-491566000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Property Expenses</Data></Cell> <Cell><Data ss:Type="String">Property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-50615000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Operating Leases</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-147596000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Director remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-682500</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Deloitte Touche Tohmatsu - Auditing the financial report</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-934500</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Deloitte Touche Tohmatsu - Tax consulting</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49970</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Deloitte Touche Tohmatsu - Advisory services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-217533</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-159569000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation-Freehold Land and Buildings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-331000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-43706000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Leasehold improvements</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18862000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Operating rights and licences</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11229000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Computer software</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9769000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Capitalised development cost</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5161000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Copyright in computer software programs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4896000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Expenses (outside ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Amortisation of borrowing costs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9572000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Trading revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1454003000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Operating Revenue</Data></Cell> <Cell><Data ss:Type="String">Other revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1769000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest - Other entities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">507000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Superannuation contributions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-41760000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share-based payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-317000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Consumables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-140520000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Other statutory employer obligations</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-75553000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Salaries and wages</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-482966000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Property Expenses</Data></Cell> <Cell><Data ss:Type="String">Other property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35234000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Operating leases</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-144139000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Directors' remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-682166</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Auditing the financial report - Deloitte</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-934500</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Tax consulting - Deloitte</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-106600</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Advisory services - Deloitte</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-307790</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-150669000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Freehold land and buildings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-329000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-44075000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Leasehold improvements</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17475000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Operating rights and licences</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10976000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Computer software</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7472000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Capitalised development cost</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5474000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Copyright in computer software programs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4896000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Trading revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1390880000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest - Other entities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">726000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Liquidation distribution received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">461000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Superannuation contributions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40911000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share-based payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-885000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Consumables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-135614000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Other statutory employer obligations</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-74921000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Salaries and wages</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-471318000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Property Expenses</Data></Cell> <Cell><Data ss:Type="String">Other property expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35101000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Operating leases</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-132762000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Remuneration of Directors </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3808300</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Deloitte Touche Tohmatsu - Auditing the financial report</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-890000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Deloitte Touche Tohmatsu - Tax consulting</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-118975</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Deloitte Touche Tohmatsu - Advisory services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-314000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-149496000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Freehold land and buildings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-44982000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation - Leasehold improvements</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17169000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Computer software</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9479000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Operating rights and licences</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5232000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Copyright in computer software programs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4896000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">06/2012</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation - Capitalised development cost</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4068000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Sundry Analysis"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Current Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36004000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1459705000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">188412000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180749000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">183110000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190595000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">178493000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">177123000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">259950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">168000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Non Int Bearing CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-30201000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-776967000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-183628000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-170619000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-174224000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-192415000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-218343000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-251144000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-257048000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-278800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Wkg Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">682738000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10130000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8886000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1820000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-39850000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-74021000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2902000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-110800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151366000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">349006000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">333899000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">367726000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">397880000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">405136000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">416606000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">427922000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">468880000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">342200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Intangibles Ex.Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39919000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75363000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68956000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64157000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">63508000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65313000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68523000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">132435000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">289970000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">220700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Oth Operating Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1708000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4758000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24421000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4282000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25682000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29625000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39481000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6755000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7906000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Invested Capital Ex-Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">198796000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1111865000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">432060000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">446295000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">495956000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">498254000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">484760000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">479581000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">753846000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">470200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">372255000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2836728000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2892701000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2999778000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3081598000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3138713000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3213162000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3310511000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2832087000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2772200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Invested Capital Incl. Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">571051000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3948593000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3324761000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3446073000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3577554000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3636967000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3697922000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3790092000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3585933000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3242400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">780000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223397000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25812000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43252000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10432000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38246000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49969000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Non Current Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2440000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4498000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3121000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3167000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1168000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1346000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25197000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27630000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36114000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Investor Funds</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">574271000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3960875000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3551279000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3475052000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3621974000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3648745000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3761365000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3845182000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3672016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3326000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">409406000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1761145000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2116704000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2470237000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2504389000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2573113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2682097000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2747557000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2447384000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2427700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Borrowings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164865000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2199730000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1434575000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1004815000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1117585000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1075632000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1079268000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1097625000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1224632000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">898300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Investor Funds</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">574271000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3960875000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3551279000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3475052000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3621974000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3648745000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3761365000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3845182000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3672016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3326000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">179216000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">315152000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">255265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235104000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">264467000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">293917000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">295244000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">238420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Corp Tax Rate (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax on EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-27862200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-54108300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-89446300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68611300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-78302600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-88673300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-89392900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76141400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Amortisation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5185000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8387000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14927000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17901000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21228000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23675000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28818000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31055000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93124000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">86600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70125800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">133494700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">240632700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">204554700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">193382000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">209839400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">234061700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">236906100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">407685400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">144400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24357000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25107000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42733000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-46111000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-34207000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49493000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-65858000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-70837000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">96095000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Shield</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3505200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29001300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46713300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22500300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28743000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28809600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22815300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18555900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19953600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Tax on EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-27862200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-54108300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-89446300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68611300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-78302600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-88673300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-89392900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76141400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70125800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">133494700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">240632700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">204554700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">193382000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">209839400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">234061700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">236906100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">407685400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">144400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15938000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31583000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52850000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60968000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62191000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61879000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62899000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68961000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70100000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Cash Flow</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">86085100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">165421200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">288383400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">251602500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">246768800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">270992900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">296438900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">300624800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">328979000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">222080000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Investment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42192000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2295000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-148879000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-121718000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-118225000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-94795000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-73599000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-98147000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-291132000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-130369000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cash Flow</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43893100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">167716200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">139504400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">129884500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128543800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">176197900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">222839900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">202477800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37847000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">91711000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Current Debtors</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30960000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">141004000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">156798000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149727000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">156701000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158645000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">152480000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149861000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">132855000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Prepayments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14410000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Current Inventory</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5044000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21228000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21716000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24304000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25611000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26075000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26013000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27262000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28215000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Current Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6933000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">798000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4574000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3186000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Oth Current Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11061000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2965000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5218000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1301000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Creditors CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13839000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103785000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110569000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">113503000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">112553000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">119807000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128010000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">154015000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180692000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">181000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Provisions CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10835000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62804000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42692000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51721000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61642000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">88685000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76356000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">87200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Curr Liab</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5527000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11951000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10255000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14424000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10966000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12068000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8444000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Working Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">682738000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10130000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8886000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1820000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-39850000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-74021000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2902000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-110800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Debtors</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7579000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110044000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15794000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7071000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6974000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1944000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6165000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2619000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17006000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17955000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Prepay</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2356000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14410000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7490000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Inventory CA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">628000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16184000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">488000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2588000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1307000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">464000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1249000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">953000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2715000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Curr Invest</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6933000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5433000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-702000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3776000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4574000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3186000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3186000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Oth CA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11061000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8096000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2253000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5218000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1301000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1301000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-36413000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Creditors CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1301000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89946000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2934000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-950000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7254000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8203000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26005000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26677000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">308000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Provisions CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2690000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114634000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62665000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20112000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9029000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9921000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16623000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-12329000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10844000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Other CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-323000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6424000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1696000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4169000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4474000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1102000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3624000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8444000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Wkg Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-73715000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72696000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5346000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1244000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10706000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-38030000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-34171000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37752000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-74531000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40009000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-116372000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-119469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-105501000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-111629000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-132318000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-253380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-204900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7144000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-31411000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4763000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40189000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3097000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13968000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6128000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20689000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-121062000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48480000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Wkg Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-73715000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72696000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5346000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1244000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10706000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-38030000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-34171000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37752000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-74531000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40009000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-116372000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-119469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-105501000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-111629000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-132318000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-253380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-204900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Investment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42192000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2295000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-148879000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-121718000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-118225000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-94795000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-73599000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-98147000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-291132000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-130369000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Funds from Operations</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103263000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">181988000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">303322000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">324616000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">284609000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">352441000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">386834000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">387338000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">376373000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">353900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6916000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5764000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4121000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1715000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">461000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5583000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2175000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2840000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1275000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">726000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">507000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">322000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">679000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11907000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-127791000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-123484000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62126000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-80713000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-91480000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71879000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66894000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-59600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Operating Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5970000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4375000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15994000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21747000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7347000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-265000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Purchase of PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40009000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-71420000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-116372000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-119469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-105501000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-111629000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-132318000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-253380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-204900000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30618000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19421000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">102998000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108671000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40943000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">123204000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">157745000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">136701000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5649000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8743000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">641000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8309000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10772000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10485000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1801000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">815000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4838000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">172000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39361000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18780000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111307000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">119443000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51428000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125005000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158560000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">141539000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5477000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">198800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42737000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-83185000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20336000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52311000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45248000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-37628000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53559000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-92573000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53735000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-64400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post Div.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3376000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-101965000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90971000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67132000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6180000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">87377000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">105001000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48966000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-59212000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">134400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Purchase of Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-167057000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-201000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6072000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14860000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2439000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2270000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6844000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6723000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5520000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post Acquis.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-170433000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-102166000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">84899000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52272000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3741000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85107000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98157000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42243000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-64732000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">134400000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">S/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6240000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2196419000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1432261000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4142000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3754000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3804000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3781000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3072000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">167277000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">L/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158625000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3311000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2314000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1000673000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1113831000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1071828000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1075487000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1094553000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1057355000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">896300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164865000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2199730000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1434575000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1004815000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1117585000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1075632000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1079268000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1097625000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1224632000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">898300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase S/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3388000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2190179000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-764158000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1428119000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-388000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-23000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-709000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164205000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-165277000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase L/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45330000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-155314000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-997000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">998359000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">113158000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3659000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19066000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-37198000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-161055000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Change Gross Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41942000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2034865000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-765155000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-429760000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">112770000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-41953000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3636000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18357000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">127007000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-326332000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">780000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7784000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223397000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25812000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43252000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10432000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38246000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49969000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7004000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">215613000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-197585000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17440000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-32820000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27814000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10786000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22509000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32331000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164085000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2191946000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1211178000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">979003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1074333000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1065200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1041022000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1070165000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1174663000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">816000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Net Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41901000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2027861000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-980768000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-232175000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">95330000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9133000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24178000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29143000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">104498000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-358663000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">310834000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1705351000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1995264000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2318578000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2337758000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2349364000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2358183000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2366276000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2407309000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2422800000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Reserves Ex-SPR</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4748000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7574000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8761000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8370000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7380000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3529000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9263000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7973000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5901000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5200000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Share Prem Reserve</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93402000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44241000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">109087000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">138867000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">154251000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">221951000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">309659000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">371530000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44198000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8500000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Convertible Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Outside Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">422000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3979000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3592000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4422000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5327000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4992000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1778000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1778000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1600000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">409406000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1761145000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2116704000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2470237000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2504389000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2573113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2682097000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2747557000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2447384000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2427700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase in Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10465000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1394517000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">289913000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">323314000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19180000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11606000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8819000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8093000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41033000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15491000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Incr Reserves Ex-SPR</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-26000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2826000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1187000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-391000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-990000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10909000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12792000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1290000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-13874000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">701000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Incr. Share Prem Res</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Retain Profits</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6130000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49161000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64846000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29780000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15384000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">87708000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61871000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-327332000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35698000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Other Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Convert Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Outside Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">422000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3557000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-387000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">830000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">578000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">327000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-335000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3214000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-178000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16991000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1351739000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">355559000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">353533000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34152000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68724000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108984000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65460000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-300173000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19684000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164865000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2199730000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1434575000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1004815000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1117585000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1075632000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1079268000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1097625000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1224632000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">898300000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">409406000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1761145000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2116704000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2470237000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2504389000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2573113000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2682097000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2747557000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2447384000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2427700000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Capital Invested</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">574271000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3960875000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3551279000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3475052000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3621974000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3648745000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3761365000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3845182000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3672016000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3326000000</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Growth Rates"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"> <Data ss:Type="String">ASX Code</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">Company Name</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">Item</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/07</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/08</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/09</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/10</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/11</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/12</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/13</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/14</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/15</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/16</Data> </Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Rev. 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">139.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">104.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.03</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Rev. 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.49</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Rev. 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.27</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Exp. 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">123.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.86</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Exp. 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">87.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.99</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Exp. 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.68</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">74.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-37.55</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-13.36</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.65</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-60.83</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-31.76</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-16.86</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBT After Abs. 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-91.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1994.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-36.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-86.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">79.62</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBT After Abs. 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-36.27</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBT After Abs. 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-29.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-13.12</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EAT 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-88.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1501.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-16.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45.13</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EAT 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-37.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">126.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20.68</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EAT 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.88</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adj 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-93.63</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adj 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-51.81</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adj 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-30.72</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div. Ex Spec 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-48.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div. Ex Spec 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-30.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-33.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.82</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div. Ex Spec 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-28.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.45</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">DPS Adj Ex Spec 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-48.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">DPS Adj Ex Spec 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-33.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.82</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">DPS Adj Ex Spec 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-23.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.45</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">691.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.13</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">120.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.18</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.07</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">130.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-27.02</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.35</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.97</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">330.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.80</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">82.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.27</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">56.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.62</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">146.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-88.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-80.77</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-41.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-69.83</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">147.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-43.99</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1235.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-44.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-30.53</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">194.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">81.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.80</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">87.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-13.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.35</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">459.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-37.63</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">123.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-23.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.01</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.06</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-64.58</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14.87</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.67</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cashflow 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">265.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">282.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-16.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-81.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">142.32</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cashflow 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">126.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-40.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25.62</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cashflow 5 Year (%)</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.53</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Ratio Analysis"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Profit Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.08</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.79</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBITA Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.50</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">ROE (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.72</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">ROA (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.60</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">ROIC (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.71</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.95</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3642</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5840</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.0736</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.8833</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.6393</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.7915</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.0031</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.1702</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.1410</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4315</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Inventory Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53.7647</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.5885</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61.1526</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.9469</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.1101</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53.3415</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.9632</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.7691</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57.2037</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">63.2745</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Asset Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4471</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.1353</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3515</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3481</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3422</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3601</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3645</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3691</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4091</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4452</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">LT Asset Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4760</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.1949</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3944</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3687</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3637</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3799</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3854</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3884</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4439</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4782</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">PPE Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7916</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8605</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9772</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4994</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.2899</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4331</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4944</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5529</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4422</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.7151</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation/PP&E (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.87</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation/Revenue (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.34</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Wkg Capital/Revenue (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">105.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.87</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Working Cap Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.7326</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9511</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">277.5897</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">127.0308</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">147.3081</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-764.2198</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-36.5313</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20.5398</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">556.1688</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-14.5623</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Financial Leverage</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.4814</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.7245</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7851</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.4963</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5276</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5009</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.4890</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.4990</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6121</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.4930</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Gearing (D/E) (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">124.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Gearing (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">124.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.61</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Interest Cover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.9427</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8539</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.0240</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4035</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.4539</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.7539</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.8647</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.7733</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5846</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6103</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Current Ratio</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0094</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4935</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.2548</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1820</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2719</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0245</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9758</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8048</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7304</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8914</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Quick Ratio</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8710</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4864</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.2414</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1280</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8916</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8586</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6975</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6639</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8006</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Debt/CF</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.9151</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.2978</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.9745</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9937</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.5289</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9692</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.6408</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.6511</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.7225</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.0449</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt/CF</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.9061</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.2507</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.1999</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.8911</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.3536</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9307</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5118</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5598</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5706</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.6744</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">NTA per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.0254</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.1122</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.9699</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.2173</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.2981</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.2681</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.1997</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.3787</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.3110</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.0870</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">BV per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.2621</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.7351</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.9057</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0183</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0247</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.1180</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.3125</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.4301</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.7396</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.6528</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cash per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0062</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0210</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5186</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0525</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0870</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0208</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0759</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0543</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0968</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.1578</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Receivables/Op. Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.37</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Inventory/Trading Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.58</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Creditors/Op. Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.22</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Funds from Ops./EBITDA (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">83.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">79.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">99.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">141.50</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation/Capex (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">69.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.21</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Capex/Operating Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.70</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Days Inventory</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.7888</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.9326</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.9687</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.8937</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1414</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.8427</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.5221</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.5448</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.3807</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.7685</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Days Receivables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.1689</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53.9772</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.7451</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.2713</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.9400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.6068</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.4163</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.9165</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.9748</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.5903</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Days Payables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.6263</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58.3392</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.3901</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.1945</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.3846</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.4402</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.0954</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.9747</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.8628</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.9452</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Gross CF per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4831</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5980</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7604</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5280</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4985</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5422</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5896</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5955</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6433</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4269</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Sales per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5220</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.3474</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5017</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.7004</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.6445</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.7831</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.8952</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.0118</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.1560</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.1016</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Year End Share Price</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.7000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.2000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.2500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.9500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.7800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.5400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9500</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Market Cap.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1592275200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1929694000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2261427000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1749262960</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1706150600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1480065150</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2408747160</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2295696400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2600634960</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2059660350</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164085000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2191946000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1211178000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">979003000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1074333000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1065200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1041022000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1070165000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1174663000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">816000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Enterprise Value</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1756360200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4121640000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3472605000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2728265960</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2780483600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2545265150</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3449769160</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3365861400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3775297960</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2875660350</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EV/EBITDA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.4167</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.8043</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.0685</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.3133</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.7629</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.2653</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.9694</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.6482</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.4263</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.4980</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">EV/EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.9257</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.9982</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0188</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.6880</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.8266</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.6241</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.7372</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.4003</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.8347</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.7887</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Market Cap./Rep NPAT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.0518</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">254.2751</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.4275</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.0393</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.3903</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.4436</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.8462</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.1227</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.0530</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.5724</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Market Cap./Trading Rev.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.8715</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.9718</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7029</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3594</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3034</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0641</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6546</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6113</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2765</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Price/Book Value</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.8892</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0957</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0684</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7081</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6813</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5752</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8981</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8355</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0626</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8484</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Price/Gross Cash Flow</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.4965</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.6653</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.8417</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.9525</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.9140</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.4616</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.1256</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.6364</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.9052</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.2744</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">PER</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.7525</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.4030</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.3899</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.8520</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.3880</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.6447</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.0134</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.0994</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.6183</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118.2635</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Asset Base Analysis"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Cash (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.27</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Trade Debtors (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.29</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Inventory (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.70</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Plant & Equipment (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.44</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Intangibles (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.09</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Goodwill (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">81.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">81.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">71.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.48</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Non Current Investments (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.04</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">PRY</Data></Cell> <Cell><Data ss:Type="String">Primary Health Care Limited</Data></Cell> <Cell><Data ss:Type="String">Other (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.69</Data></Cell> </Row> </Table> </Worksheet> </Workbook>