Need a Proforma Statement of year $2023$ only at presumed rate of $6\mathrm{.}25\%.$ The cash flow statemet are as follows: TD$\_$cash$-$flow$\_$Annual$\_$As$\_$Originally$\_$Reported $20182019202020212022$

Cash Flows from$/$Used in Operating Activities, Direct

Cash Flow from Operating Activities, Indirect $5693000000.271000000.231786000000.50129000000.38949000000.$

Net Cash Flow from Continuing Operating Activities, Indirect $5693000000.271000000.231786000000.50129000000.38949000000.$

Cash Generated from Operating Activities $5693000000.271000000.231786000000.50129000000.38949000000.$

Income$/$Loss before Non$-$Cash Adjustment $14516000000.14421000000.13047000000.14298000000.17429000000.$

Total Adjustments for Non$-$Cash Items $3402000000.3131000000.5654000000.1301000000.1287000000.$

Depreciation, Amortization and Depletion, Non$-$Cash Adjustment $1391000000.1405000000.2141000000.2066000000.1766000000.$

Depreciation and Amortization, Non$-$Cash Adjustment $1391000000.1405000000.2141000000.2066000000.1766000000.$

Depreciation, Non$-$Cash Adjustment $576000000.605000000.1324000000.1360000000.1167000000.$

Amortization, Non$-$Cash Adjustment $815000000.800000000.817000000.706000000.599000000.$

Deferred Taxes, Non$-$Cash Adjustment $385000000.-33000000.-1065000000.258000000.502000000.$

Provision and Impairment for Loan Losses and Credit Risk $2480000000.3029000000.7242000000.-224000000.1067000000.$

Net Investment Income$/$Loss$,$ Non$-$Cash Adjustment $-854000000.-1270000000.-2664000000.-799000000.-1051000000.$

Realized Gain$/$Loss on Disposal$/$Sale of Financial Instruments, Non$-$Cash Adjustment $-111000000.-78000000.-40000000.-14000000.-60000000.$

Share of Profit$/$Loss from Associates, Joint Ventures and other Equity Investments, Non$-$Cash Adjustment $-743000000.-1192000000.-2624000000.-785000000.-991000000.$

Irregular Income$/$Loss$,$ Non$-$Cash Adjustment $..-997000000.$

Gain$/$Loss on Disposals, Non$-$Cash Adjustment $-997000000.$

Gain$/$Loss on Disposal$/$Sale of Business, Non$-$Cash Adjustment $-997000000.$

Other Irregular Income$/$Loss$,$ Non$-$Cash Adjustment $..$

Changes in Operating Capital $-12225000000.-17281000000.213085000000.34530000000.20233000000.$

Change in Deposits $53379000000.-52281000000.240648000000.-6494000000.105759000000.$

Change in Loans and Advances $-59369000000.-66042000000.20176000000.-46103000000.-115638000000.$

Change in Financial Assets $4789000000.-2397000000.-2045000000.-842000000.-1556000000.$

Change in Financial Liabilities $3996000000.-9822000000.5343000000.7030000000.3121000000.$

Change in Other Operating Capital $-15020000000.113261000000.-51037000000.80939000000.28547000000.$

Taxes Refund$/$Paid$,$ Indirect

Cash Flow from Investing Activities $1549000000.5506000000.-224115000000.-45268000000.-31895000000.$

Cash Flow from Continuing Investing Activities $1549000000.5506000000.-224115000000.-45268000000.-31895000000.$

Change in Interest$-$Bearing Deposits in Bank $20465000000.5137000000.-138566000000.-729000000.30455000000.$

Purchase$/$Sale and Disposal of Property, Plant and Equipment, Net $-587000000.-794000000.-1757000000.-1129000000.-1454000000.$

Purchase of Property, Plant and Equipment $-794000000.-1757000000.-1129000000.-1454000000.$

Purchase$/$Sale of Business, Net