Last close · 15 Oct 2026
Rs 9.99 +7.30%
Annual · FY2017 – FY2026
Pak Agro Packaging Limited(GEM) (GEMPAPL) balance sheet
At the end of FY2026 (Jul 2025 – Jun 2026) Pak Agro Packaging Limited(GEM) had total assets of Rs 788.1 mn, up 12.6% on FY2025. Current assets of Rs 202.0 mn covered current liabilities of Rs 127.2 mn 1.59 times. Total debt was Rs 193.4 mn, net debt Rs 188.8 mn. Shareholders' equity was Rs 449.3 mn (Rs 22.47 per share), 57.0% of total assets.
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & short-term investments | 4.6 | 20.3 | 18.5 | 20.7 | 53.6 | 28.3 | 19.5 | 5.5 | 17.5 | 8.2 |
| Trade receivables | — | — | 0.0 | 83.4 | 17.5 | — | — | — | — | — |
| Inventories | 149.5 | 120.4 | 170.0 | 186.3 | 136.1 | 76.3 | 47.9 | 134.9 | 129.5 | 87.0 |
| Other current assets | 0.0 | — | — | — | — | — | — | — | — | — |
| Total current assets | 202.0 | 197.9 | 206.6 | 299.0 | 256.1 | 116.2 | 75.3 | 142.6 | 152.5 | 118.1 |
| Property, plant & equipment | 583.4 | 469.0 | 457.6 | 209.9 | 213.2 | 132.1 | 131.1 | 160.3 | 173.2 | 180.5 |
| Other non-current assets | 2.6 | 33.0 | 20.8 | 11.2 | 7.1 | 3.4 | 4.6 | 6.2 | 6.2 | 3.9 |
| Total non-current assets | 586.1 | 502.0 | 478.4 | 221.1 | 220.3 | 135.5 | 135.7 | 166.4 | 179.4 | 184.4 |
| Total assets | 788.1 | 699.9 | 685.0 | 520.0 | 476.4 | 251.8 | 211.0 | 309.0 | 331.8 | 302.4 |
| Liabilities | ||||||||||
| Trade payables | 30.2 | 24.7 | 33.4 | 18.4 | 16.8 | 9.1 | 7.7 | 13.3 | 9.0 | 11.8 |
| Short-term borrowings & current portion of debt | 51.5 | 104.8 | 137.1 | 68.9 | 74.6 | 70.7 | 48.5 | 84.9 | 88.4 | 58.3 |
| Total current liabilities | 127.2 | 132.0 | 170.5 | 89.8 | 94.4 | 80.8 | 71.5 | 116.0 | 147.0 | 116.7 |
| Long-term debt | 141.9 | 57.7 | 46.1 | 30.8 | 7.1 | 7.3 | 38.9 | 33.4 | 60.8 | 97.5 |
| Other non-current liabilities | 0.0 | 5.8 | 3.3 | 2.7 | 4.5 | 3.7 | 1.6 | 2.0 | 1.6 | 1.2 |
| Total non-current liabilities | 211.6 | 124.0 | 103.1 | 57.8 | 28.0 | 25.7 | 55.3 | 54.7 | 77.2 | 111.8 |
| Total liabilities | 338.7 | 256.0 | 273.6 | 147.6 | 122.4 | 106.4 | 126.8 | 170.7 | 224.2 | 228.5 |
| Equity | ||||||||||
| Share capital | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 120.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Reserves & retained earnings | 249.3 | 243.9 | 211.4 | 172.4 | 154.0 | 25.3 | 54.2 | 108.3 | 77.6 | 43.9 |
| Equity attributable to shareholders | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total equity | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Total liabilities & equity | 788.1 | 699.9 | 685.0 | 520.0 | 476.4 | 251.8 | 211.0 | 309.0 | 331.8 | 302.4 |
| Key figures | ||||||||||
| Total debt | 193.4 | 162.5 | 183.2 | 99.6 | 81.7 | 77.9 | 87.4 | 118.4 | 149.2 | 155.8 |
| Net debt / (net cash) | 188.8 | 142.2 | 164.7 | 79.0 | 28.1 | 49.6 | 67.9 | 112.9 | 131.7 | 147.7 |
| Shares outstanding mn | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| Common equity | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Book value per share (Rs) Rs | 22.47 | 22.20 | 20.57 | 18.62 | 17.70 | 18.16 | 10.53 | 17.29 | 13.45 | 9.24 |
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & short-term investments | -77.6% | +9.7% | -10.4% | -61.4% | +89.2% | +45.0% | +252.3% | -68.4% | +114.5% | — |
| Trade receivables | — | — | -100.0% | +376.8% | — | — | — | — | — | — |
| Inventories | +24.2% | -29.2% | -8.8% | +37.0% | +78.3% | +59.3% | -64.5% | +4.1% | +48.8% | — |
| Other current assets | — | — | — | — | — | — | — | — | — | — |
| Total current assets | +2.1% | -4.2% | -30.9% | +16.7% | +120.4% | +54.3% | -47.2% | -6.5% | +29.1% | — |
| Property, plant & equipment | +24.4% | +2.5% | +118.0% | -1.5% | +61.3% | +0.8% | -18.2% | -7.5% | -4.1% | — |
| Other non-current assets | -92.1% | +58.9% | +86.2% | +57.1% | +108.3% | -25.4% | -25.7% | 0.0% | +59.5% | — |
| Total non-current assets | +16.7% | +4.9% | +116.4% | +0.3% | +62.5% | -0.1% | -18.5% | -7.2% | -2.7% | — |
| Total assets | +12.6% | +2.2% | +31.7% | +9.2% | +89.2% | +19.3% | -31.7% | -6.9% | +9.7% | — |
| Liabilities | ||||||||||
| Trade payables | +22.4% | -26.1% | +81.3% | +9.8% | +83.8% | +19.1% | -42.4% | +48.3% | -23.9% | — |
| Short-term borrowings & current portion of debt | -50.9% | -23.6% | +99.1% | -7.7% | +5.5% | +45.6% | -42.9% | -3.9% | +51.6% | — |
| Total current liabilities | -3.7% | -22.6% | +89.9% | -4.9% | +16.9% | +13.0% | -38.3% | -21.1% | +26.0% | — |
| Long-term debt | +145.8% | +25.2% | +49.7% | +331.9% | -2.3% | -81.2% | +16.2% | -45.0% | -37.6% | — |
| Other non-current liabilities | -100.0% | +78.8% | +19.0% | -39.2% | +22.4% | +126.4% | -17.8% | +25.2% | +33.7% | — |
| Total non-current liabilities | +70.6% | +20.2% | +78.3% | +106.4% | +9.2% | -53.6% | +1.0% | -29.1% | -31.0% | — |
| Total liabilities | +32.3% | -6.4% | +85.4% | +20.6% | +15.0% | -16.0% | -25.7% | -23.9% | -1.9% | — |
| Equity | ||||||||||
| Share capital | 0.0% | 0.0% | 0.0% | 0.0% | +66.7% | +300.0% | 0.0% | 0.0% | 0.0% | — |
| Reserves & retained earnings | +2.2% | +15.4% | +22.6% | +12.0% | +508.5% | -53.3% | -50.0% | +39.6% | +76.7% | — |
| Equity attributable to shareholders | +1.2% | +7.9% | +10.5% | +5.2% | +143.6% | +72.6% | -39.1% | +28.5% | +45.6% | — |
| Non-controlling interest | — | — | — | — | — | — | — | — | — | — |
| Total equity | +1.2% | +7.9% | +10.5% | +5.2% | +143.6% | +72.6% | -39.1% | +28.5% | +45.6% | — |
| Total liabilities & equity | +12.6% | +2.2% | +31.7% | +9.2% | +89.2% | +19.3% | -31.7% | -6.9% | +9.7% | — |
| Key figures | ||||||||||
| Total debt | +19.0% | -11.3% | +83.9% | +22.0% | +4.8% | -10.8% | -26.2% | -20.7% | -4.2% | — |
| Net debt / (net cash) | +32.8% | -13.7% | +108.6% | +180.8% | -43.3% | -26.9% | -39.9% | -14.3% | -10.8% | — |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — |
| Common equity | +1.2% | +7.9% | +10.5% | +5.2% | +143.6% | +72.6% | -39.1% | +28.5% | +45.6% | — |
| Book value per share (Rs) | +1.2% | +7.9% | +10.5% | +5.2% | -2.6% | +72.6% | -39.1% | +28.5% | +45.6% | — |
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & short-term investments | 0.6% | 2.9% | 2.7% | 4.0% | 11.2% | 11.2% | 9.3% | 1.8% | 5.3% | 2.7% |
| Trade receivables | — | — | 0.0% | 16.0% | 3.7% | — | — | — | — | — |
| Inventories | 19.0% | 17.2% | 24.8% | 35.8% | 28.6% | 30.3% | 22.7% | 43.7% | 39.0% | 28.8% |
| Other current assets | 0.0% | — | — | — | — | — | — | — | — | — |
| Total current assets | 25.6% | 28.3% | 30.2% | 57.5% | 53.8% | 46.2% | 35.7% | 46.1% | 45.9% | 39.0% |
| Property, plant & equipment | 74.0% | 67.0% | 66.8% | 40.4% | 44.7% | 52.5% | 62.1% | 51.9% | 52.2% | 59.7% |
| Other non-current assets | 0.3% | 4.7% | 3.0% | 2.1% | 1.5% | 1.4% | 2.2% | 2.0% | 1.9% | 1.3% |
| Total non-current assets | 74.4% | 71.7% | 69.8% | 42.5% | 46.2% | 53.8% | 64.3% | 53.9% | 54.1% | 61.0% |
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Liabilities | ||||||||||
| Trade payables | 3.8% | 3.5% | 4.9% | 3.5% | 3.5% | 3.6% | 3.6% | 4.3% | 2.7% | 3.9% |
| Short-term borrowings & current portion of debt | 6.5% | 15.0% | 20.0% | 13.2% | 15.7% | 28.1% | 23.0% | 27.5% | 26.6% | 19.3% |
| Total current liabilities | 16.1% | 18.9% | 24.9% | 17.3% | 19.8% | 32.1% | 33.9% | 37.5% | 44.3% | 38.6% |
| Long-term debt | 18.0% | 8.2% | 6.7% | 5.9% | 1.5% | 2.9% | 18.4% | 10.8% | 18.3% | 32.2% |
| Other non-current liabilities | 0.0% | 0.8% | 0.5% | 0.5% | 0.9% | 1.5% | 0.8% | 0.6% | 0.5% | 0.4% |
| Total non-current liabilities | 26.8% | 17.7% | 15.1% | 11.1% | 5.9% | 10.2% | 26.2% | 17.7% | 23.3% | 37.0% |
| Total liabilities | 43.0% | 36.6% | 39.9% | 28.4% | 25.7% | 42.3% | 60.1% | 55.2% | 67.6% | 75.6% |
| Equity | ||||||||||
| Share capital | 25.4% | 28.6% | 29.2% | 38.5% | 42.0% | 47.7% | 14.2% | 9.7% | 9.0% | 9.9% |
| Reserves & retained earnings | 31.6% | 34.9% | 30.9% | 33.2% | 32.3% | 10.1% | 25.7% | 35.1% | 23.4% | 14.5% |
| Equity attributable to shareholders | 57.0% | 63.4% | 60.1% | 71.6% | 74.3% | 57.7% | 39.9% | 44.8% | 32.4% | 24.4% |
| Non-controlling interest | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Total equity | 57.0% | 63.4% | 60.1% | 71.6% | 74.3% | 57.7% | 39.9% | 44.8% | 32.4% | 24.4% |
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Key figures | ||||||||||
| Total debt | 24.5% | 23.2% | 26.7% | 19.2% | 17.1% | 31.0% | 41.4% | 38.3% | 45.0% | 51.5% |
| Net debt / (net cash) | 24.0% | 20.3% | 24.0% | 15.2% | 5.9% | 19.7% | 32.2% | 36.5% | 39.7% | 48.8% |
| Common equity | 57.0% | 63.4% | 60.1% | 71.6% | 74.3% | 57.7% | 39.9% | 44.8% | 32.4% | 24.4% |
Each line as a percentage of total assets.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 104
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 4.6 | 20.3 | 18.5 | 20.7 | 23.6 | 28.3 | 19.5 | 5.5 | 17.5 | 8.2 |
| Cash & Short Term Investments | 4.6 | 20.3 | 18.5 | 20.7 | 53.6 | 28.3 | 19.5 | 5.5 | 17.5 | 8.2 |
| Short-Term Investments - Total | — | — | — | 0.0 | 30.0 | — | — | — | — | — |
| Loans & Receivables - Net - Short-Term | 22.5 | 53.2 | 14.1 | 89.2 | 64.3 | 10.5 | 6.4 | 2.0 | 4.4 | 17.5 |
| Loans & Receivables - Total | 22.5 | 53.2 | 14.1 | 89.2 | 64.3 | 10.5 | 6.4 | 2.0 | 4.4 | 17.5 |
| Trade Accounts & Trade Notes Receivable - Net | — | — | 0.0 | 83.4 | 17.5 | — | — | — | — | — |
| Income Tax - Receivables - Short-Term | — | 0.0 | 4.1 | — | — | 0.0 | 2.3 | 1.0 | 1.3 | 15.3 |
| Receivables - Other - Total | 22.5 | 53.2 | 10.0 | 5.8 | 46.8 | 10.5 | 4.2 | 1.1 | 3.1 | 2.2 |
| Inventories - Total | 149.5 | 120.4 | 170.0 | 186.3 | 136.1 | 76.3 | 47.9 | 134.9 | 129.5 | 87.0 |
| Prepaid Expenses - Short-Term | 25.5 | 4.0 | 4.0 | 2.8 | 2.2 | 1.1 | 1.4 | 0.2 | 1.0 | 5.4 |
| Investments - Total | — | — | — | 0.0 | 30.0 | — | — | — | — | — |
| Other Current Assets - Total | 0.0 | — | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Net - Total | 583.4 | 469.0 | 457.6 | 209.9 | 213.2 | 132.1 | 131.1 | 160.3 | 173.2 | 180.5 |
| Other Assets - Total | 2.6 | 33.0 | 20.8 | 11.2 | 7.1 | 3.4 | 4.6 | 6.2 | 6.2 | 3.9 |
| Total Current Assets | 202.0 | 197.9 | 206.6 | 299.0 | 256.1 | 116.2 | 75.3 | 142.6 | 152.5 | 118.1 |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 583.4 | — | — | — | — | — | — | — | — | — |
| Construction in Progress - Net | 9.4 | — | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Other - Net | 574.0 | — | — | — | — | — | — | — | — | — |
| Total Assets | 788.1 | 699.9 | 685.0 | 520.0 | 476.4 | 251.8 | 211.0 | 309.0 | 331.8 | 302.4 |
| Debt - Total | 193.4 | 162.5 | 183.2 | 99.6 | 81.7 | 77.9 | 87.4 | 118.4 | 149.2 | 155.8 |
| Short-Term Debt & Current Portion of Long-Term Debt | 51.5 | 104.8 | 137.1 | 68.9 | 74.6 | 70.7 | 48.5 | 84.9 | 88.4 | 58.3 |
| Current Portion of Long-Term Debt including Capitalized Leases | 51.5 | 25.8 | 11.3 | 8.3 | 8.8 | 5.2 | 5.0 | 7.5 | 10.5 | 11.1 |
| Capitalized Leases - Current Portion | — | — | — | — | — | 0.0 | 0.0 | 3.1 | 3.1 | 1.7 |
| Short-Term Debt & Notes Payable | 0.0 | 79.0 | 125.8 | 60.5 | 65.8 | 65.4 | 43.5 | 77.5 | 77.9 | 47.2 |
| Debt - Long-Term - Total | 141.9 | 57.7 | 46.1 | 30.8 | 7.1 | 7.3 | 38.9 | 33.4 | 60.8 | 97.5 |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 51.5 | 25.8 | 11.3 | 8.3 | 8.8 | 5.2 | 5.0 | 4.4 | 7.4 | 9.4 |
| Capitalized Lease Obligations - Long-Term | 79.4 | 57.7 | 46.1 | 30.8 | 7.1 | 4.7 | 6.0 | 9.7 | 12.7 | 7.5 |
| Long-Term Debt excluding Capitalized Leases | 62.5 | — | — | — | 0.0 | 2.6 | 32.8 | 23.8 | 48.1 | 90.0 |
| Other Non-Current Assets - Total | 2.6 | 33.0 | 20.8 | 11.2 | 7.1 | 3.4 | 4.6 | 6.2 | 6.2 | 3.9 |
| Debt - Non-Convertible - Long-Term | 62.5 | — | — | — | 0.0 | 2.6 | 32.8 | 23.8 | 48.1 | 90.0 |
| Deferred Tax & Investment Tax Credits - Long-Term | 69.7 | 60.4 | 53.7 | 24.3 | 16.4 | 14.7 | 14.8 | 19.3 | 14.8 | 13.1 |
| Deferred Tax - Liability - Long-Term | 69.7 | 60.4 | 53.7 | 24.3 | 16.4 | 14.7 | 14.8 | 19.3 | 14.8 | 13.1 |
| Payables & Accrued Expenses | 30.2 | 24.7 | 33.4 | 18.4 | 16.8 | 9.1 | 7.7 | 13.3 | 9.0 | 11.8 |
| Trade Account Payables - Total | 30.2 | 24.7 | 33.4 | 18.4 | 16.8 | 9.1 | 7.7 | 13.3 | 9.0 | 11.8 |
| Other Non-Current Assets | 2.6 | 33.0 | 20.8 | 11.2 | 7.1 | 3.4 | 4.6 | 6.2 | 6.2 | 3.9 |
| Total Liabilities | 338.7 | 256.0 | 273.6 | 147.6 | 122.4 | 106.4 | 126.8 | 170.7 | 224.2 | 228.5 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Total Non-Current Assets | 586.1 | 502.0 | 478.4 | 221.1 | 220.3 | 135.5 | 135.7 | 166.4 | 179.4 | 184.4 |
| Common Equity Attributable to Parent Shareholders | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Common Equity - Contributed | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 120.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Common Stock - Issued & Paid | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 120.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 249.3 | 243.9 | 211.4 | 172.4 | 154.0 | 25.3 | 54.2 | 108.3 | 77.6 | 43.9 |
| Retained Earnings - Total | 142.0 | 136.7 | 104.1 | 65.1 | 46.7 | 17.8 | 4.2 | 58.3 | 47.6 | 38.9 |
| Trade Accounts Payable & Accruals - Short-Term | 30.2 | 24.7 | 33.4 | 18.4 | 16.8 | 9.1 | 7.7 | 13.3 | 9.0 | 11.8 |
| Trade Accounts & Trade Notes Payable - Short-Term | 30.2 | 24.7 | 33.4 | 18.4 | 16.8 | 9.1 | 7.7 | 13.3 | 9.0 | 11.8 |
| Other Reserves/Equity - Total | 107.3 | 107.3 | 107.3 | 107.3 | 107.3 | 7.5 | 50.0 | 50.0 | 30.0 | 5.0 |
| Other Current Liabilities - Total | 45.5 | 2.5 | 0.0 | 2.5 | 3.1 | 1.0 | 15.3 | 17.7 | 49.6 | 46.6 |
| Common Equity - Total | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Customer Advances - Short-Term | 29.7 | — | — | — | — | 0.0 | 15.3 | 17.7 | 49.6 | 46.6 |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Deferred Tax - Liability - Short-Term | 15.8 | 2.5 | 0.0 | 2.5 | 3.1 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Liabilities & Equity | 788.1 | 699.9 | 685.0 | 520.0 | 476.4 | 251.8 | 211.0 | 309.0 | 331.8 | 302.4 |
| Other Current Liabilities | (0.0) | — | — | — | — | — | — | 0.0 | — | — |
| Total Current Liabilities | 127.2 | 132.0 | 170.5 | 89.8 | 94.4 | 80.8 | 71.5 | 116.0 | 147.0 | 116.7 |
| Other Non-Current Liabilities - Total | 0.0 | 5.8 | 3.3 | 2.7 | 4.5 | 3.7 | 1.6 | 2.0 | 1.6 | 1.2 |
| Provisions - Long-Term | 0.0 | 4.2 | 3.3 | 2.7 | 2.1 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Post Employment Benefits - Pension & Other - Long-Term | 0.0 | 4.2 | 3.3 | 2.7 | 2.1 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Non-Current Liabilities | 0.0 | 1.6 | (0.0) | 0.0 | 2.4 | 2.4 | 1.6 | 2.0 | 1.6 | 1.2 |
| Total Non-Current Liabilities | 211.6 | 124.0 | 103.1 | 57.8 | 28.0 | 25.7 | 55.3 | 54.7 | 77.2 | 111.8 |
| Common Shares - Issued - Total mn | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| Common Shares - Outstanding - Total mn | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| Common Shares - Treasury - Total mn | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Common Shares - Authorized - Issue Specific mn | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | — | — | — | — | — |
| Common Shares - Issued - Issue Specific mn | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| Common Shares - Outstanding - Issue Specific mn | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| Common Shares - Treasury - Issue Specific mn | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Allocation Factor - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Finance and Operating Lease Liabilities - Total - Supplemental | 79.4 | 57.7 | 46.1 | 30.8 | 7.1 | 4.7 | 6.0 | 12.7 | 15.9 | 9.2 |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 193.4 | 162.5 | 183.2 | 99.6 | 81.7 | 77.9 | 87.4 | 118.4 | 149.2 | 155.8 |
| Net Debt | 188.8 | 142.2 | 164.7 | 79.0 | 28.1 | 49.6 | 67.9 | 112.9 | 131.7 | 147.7 |
| Asset Accruals | 783.5 | 679.6 | 666.4 | 499.3 | 452.8 | 223.4 | 191.5 | 303.5 | 314.3 | 294.3 |
| Cash & Cash Equivalents - Total | 4.6 | 20.3 | 18.5 | 20.7 | 23.6 | 28.3 | 19.5 | 5.5 | 17.5 | 8.2 |
| Cash & Short Term Investments - Total | 4.6 | 20.3 | 18.5 | 20.7 | 53.6 | 28.3 | 19.5 | 5.5 | 17.5 | 8.2 |
| Debt - including Preferred Equity & Minority Interest - Total | 193.4 | 162.5 | 183.2 | 99.6 | 81.7 | 77.9 | 87.4 | 118.4 | 149.2 | 155.8 |
| Net Book Capital | 638.1 | 586.1 | 576.0 | 451.4 | 382.1 | 194.9 | 152.1 | 251.2 | 239.3 | 221.6 |
| Net Operating Assets | 638.1 | 586.1 | 576.0 | 451.4 | 382.1 | 194.9 | 152.1 | 251.2 | 239.3 | 221.6 |
| Provisions - Total | 85.5 | 67.2 | 57.0 | 29.5 | 21.5 | 16.9 | 14.8 | 19.3 | 14.8 | 13.1 |
| Shareholders Equity - Common | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Tangible Total Equity | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Tangible Book Value | 449.3 | 443.9 | 411.4 | 372.4 | 354.0 | 145.3 | 84.2 | 138.3 | 107.6 | 73.9 |
| Total Book Capital | 642.7 | 606.5 | 594.6 | 472.1 | 435.7 | 223.3 | 171.6 | 256.7 | 256.8 | 229.8 |
| Total Capital | 642.7 | 606.5 | 594.6 | 472.1 | 435.7 | 223.3 | 171.6 | 256.7 | 256.8 | 229.8 |
| Total Long Term Capital | 660.9 | 567.9 | 514.5 | 430.2 | 382.0 | 171.0 | 139.5 | 193.1 | 184.8 | 185.7 |
| Unearned Revenue - Total | 29.7 | — | — | — | — | 0.0 | 15.3 | 17.7 | 49.6 | 46.6 |
| Book Value excluding Other Equity | 342.0 | 336.7 | 304.1 | 265.1 | 246.7 | 137.8 | 34.2 | 88.3 | 77.6 | 68.9 |
| Accruals - Short-Term | 70.3 | 45.6 | 17.5 | 188.5 | 138.1 | 7.1 | (15.8) | 21.1 | (12.1) | (6.8) |
| Cash & Short Term Investments - Net of Debt | (188.8) | (142.2) | (164.7) | (79.0) | (28.1) | (49.6) | (67.9) | (112.9) | (131.7) | (147.7) |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 51.5 | 25.8 | 11.3 | 8.3 | 8.8 | 5.2 | 5.0 | 7.5 | 10.5 | 11.1 |
| Total Fixed Assets - Net | 586.1 | 502.0 | 478.4 | 221.1 | 220.3 | 135.5 | 135.7 | 166.4 | 179.4 | 184.4 |
| Working Capital | 74.8 | 65.9 | 36.1 | 209.2 | 161.7 | 35.4 | 3.8 | 26.6 | 5.5 | 1.4 |
| Interest Bearing Liabilities - Total | 193.4 | 162.5 | 183.2 | 99.6 | 81.7 | 77.9 | 87.4 | 118.4 | 149.2 | 155.8 |
| Working Capital - Non-Cash | 70.3 | 45.6 | 17.5 | 188.5 | 108.1 | 7.1 | (15.8) | 21.1 | (12.1) | (6.8) |
| Working Capital excluding Other Current Assets & Liabilities | 120.4 | 68.4 | 36.1 | 211.7 | 164.8 | 36.4 | 19.1 | 44.4 | 55.1 | 48.0 |
| Net Debt Including Preferred Equity & Minority Interest | 188.8 | 142.2 | 164.7 | 79.0 | 28.1 | 49.6 | 67.9 | 112.9 | 131.7 | 147.7 |
| Other Short-Term & Long-Term Assets - Total | 2.6 | 33.0 | 20.8 | 11.2 | 7.1 | 3.4 | 4.6 | 6.2 | 6.2 | 3.9 |
| Other Short-Term & Long-Term Liabilities - Total | 45.5 | 4.1 | (0.0) | 2.5 | 5.5 | 3.4 | 17.0 | 19.7 | 51.2 | 47.8 |
| Total Current Assets excluding Total Inventories | 52.6 | 77.6 | 36.6 | 112.6 | 120.1 | 39.9 | 27.4 | 7.7 | 22.9 | 31.0 |
| Tangible Book Value excluding Other Equity | 342.0 | 336.7 | 304.1 | 265.1 | 246.7 | 137.8 | 34.2 | 88.3 | 77.6 | 68.9 |
| Total Debt Excluding Islamic | 193.4 | 162.5 | 183.2 | 99.6 | 81.7 | 77.9 | 87.4 | 118.4 | 149.2 | 155.8 |
| Trade Accounts & Trade Notes Receivable - Net - Total | — | — | 0.0 | 83.4 | 17.5 | — | — | — | — | — |
| Current Liabilities excluding Current Debt - Total | 75.7 | 27.2 | 33.4 | 20.9 | 19.9 | 10.1 | 23.0 | 31.0 | 58.6 | 58.4 |
| Cash in Hand & with Banks - Total | 4.6 | 20.3 | 18.5 | 20.7 | 23.6 | 28.3 | 19.5 | 5.5 | 17.5 | 8.2 |
| Current Assets excluding Cash & Short Term Investments - Total | 197.5 | 177.6 | 188.0 | 278.3 | 202.5 | 87.9 | 55.8 | 137.1 | 134.9 | 109.9 |
| Cash, Short Term Investments & Accounts Receivable - Total | — | — | 18.5 | 104.1 | 71.1 | — | — | — | — | — |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 10 periods; the table above goes back further.