WizJP,
Very good effort. Two errors were the total corporate debt figure and the Powerco figure.
The book values can be found. You have to look in the Annual Report.
PS.I was sitting directly behind an obnoxious, blind drunk Pies supporter who was spilling more than he was drinking and the "f" word was used by him in abundance. Not good and the result made it even worse.