Trying to make sense of cash flow

The following consolidated cash flow statement is driving me nuts.
Operating profit before working capital changes 102,121,341 末末末末末末末末末末末末末 末末末末末末末末末末末末末
Adjustments for : (Increase)/ Decrease in Inventories (144,135,486) (Increase)/ Decrease in Receivables (59,034,626) (Increase)/ Decrease in Loans and advances (65,848,164) Increase/(Decrease) in Trade Creditors 164,134,037 Inc./ (Dec.) in Other current liabilities and provisions 127,337,146 Cash generated from/(used in) operations 124,574,248
In this case, shouldn't the eqn be Operating profit before working capital changes - (Increase) in Inventories (144,135,486) - (Increase) in Receivables (59,034,626) - (Increase) in Loans and advances (65,848,164) + Increase in Trade Creditors 164,134,037 + Inc. in Other current liabilities and provisions 127,337,146 = Cash generated from operations 124,574,248?
How has the operating profit of 102,121,341 changed to cash generated of 124,574,248? Because, no matter how many times I add up the numbers, they don't tally. :)
Thanks for any help and clarifications and sorry for the bother.
Consolidated cash flow can be seen on page 46 of the pdf http://www.muktaarts.com/newsite/pdf/mal-annualreport2008.pdf
Add pictures here
<% if( /^image/.test(type) ){ %>
<% } %>
<%-name%>
Add image file
Upload
It adds up for me.
The following consolidated cash flow statement is driving me nuts.
Operating profit before working capital changes 102,121,341 末末末末末末末末末末末末末 末末末末末末末末末末末末末 Adjustments for : (Increase)/ Decrease in Inventories (144,135,486) (Increase)/ Decrease in Receivables (59,034,626) (Increase)/ Decrease in Loans and advances (65,848,164) Increase/(Decrease) in Trade Creditors 164,134,037 Inc./ (Dec.) in Other current liabilities and provisions 127,337,146 Cash generated from/(used in) operations 124,574,248
In this case, shouldn't the eqn be Operating profit before working capital changes - (Increase) in Inventories (144,135,486) - (Increase) in Receivables (59,034,626) - (Increase) in Loans and advances (65,848,164) + Increase in Trade Creditors 164,134,037 + Inc. in Other current liabilities and provisions 127,337,146 Cash generated from operations 124,574,248?
How has the operating profit of 102,121,341 changed to cash generated of 124,574,248? Because, no matter how many times I add up the numbers, they don't tally. :)
Thanks for any help and clarifications and sorry for the bother.
Consolidated cash flow can be seen on page 46 of the pdf http://www.muktaarts.com/newsite/pdf/mal-annualreport2008.pdf
Add pictures here
<% if( /^image/.test(type) ){ %>
<% } %>
<%-name%>
Add image file
Upload
Thanks and like I said sorry for the botheration. I suspected I was adding up wrong, but needed the external confirmation. Following a real balance sheet is different from an example balance sheet. Precisely because I wasn't sure that what I was doing was right surely contributed to my adding and getting the wrong total 3 times in a row. :)

Add pictures here
<% if( /^image/.test(type) ){ %>
<% } %>
<%-name%>
Add image file
Upload

Site Timeline

BeanSmart.com is a site by and for consumers of financial services and advice. We are not affiliated with any of the banks, financial services or software manufacturers discussed here. All logos and trade names are the property of their respective owners.

Tax and financial advice you come across on this site is freely given by your peers and professionals on their own time and out of the kindness of their hearts. We can guarantee neither accuracy of such advice nor its applicability for your situation. Simply put, you are fully responsible for the results of using information from this site in real life situations.