Skip to content
Smart Money

Miscellaneous

PABC Pakistan Aluminium Beverage Cans Limited

Latest results: FY2025 · Dec 2025 Q2 FY2026 · Apr – Jun 2026

Last close · 16 Oct 2026

Rs 95.48 +1.69%

Quarterly · Q3 FY2021 – Q2 FY2026

Pakistan Aluminium Beverage Cans Limited (PABC) quarterly balance sheet

At the end of Q2 FY2026 (Apr – Jun 2026) Pakistan Aluminium Beverage Cans Limited had total assets of Rs 38.7 bn, up 0.5% on Q2 FY2025. Current assets of Rs 29.6 bn covered current liabilities of Rs 11.5 bn 2.57 times. Total debt was Rs 7.3 bn, leaving net cash of Rs 14.2 bn. Shareholders' equity was Rs 24.8 bn (Rs 68.71 per share), 64.1% of total assets.

PABC balance sheet (quarterly) (Rs bn)
Rs bn Q2 FY2026 Apr – Jun 2026 Q1 FY2026 Jan – Mar 2026 Q4 FY2025 Oct – Dec 2025 Q3 FY2025 Jul – Sep 2025 Q2 FY2025 Apr – Jun 2025 Q1 FY2025 Jan – Mar 2025 Q4 FY2024 Oct – Dec 2024 Q3 FY2024 Jul – Sep 2024 Q2 FY2024 Apr – Jun 2024 Q1 FY2024 Jan – Mar 2024 Q4 FY2023 Oct – Dec 2023 Q3 FY2023 * Jul – Sep 2023 Q2 FY2023 Apr – Jun 2023 Q1 FY2023 * Jan – Mar 2023 Q4 FY2022 * Oct – Dec 2022 Q3 FY2022 * Jul – Sep 2022 Q2 FY2022 Apr – Jun 2022 Q1 FY2022 Jan – Mar 2022 Q4 FY2021 Oct – Dec 2021 Q3 FY2021 Jul – Sep 2021
Assets
Cash & short-term investments 21.5 21.3 22.5 23.8 20.2 20.8 17.6 15.2 12.3 8.0 6.5 3.9 3.8 2.4 1.0 2.2 2.0 2.3 — —
Trade receivables 1.3 1.7 0.7 0.9 1.5 1.1 0.9 1.0 1.2 1.1 0.5 0.7 1.4 1.8 1.0 1.6 1.3 1.0 — —
Inventories 6.6 6.6 6.8 8.0 9.2 7.6 5.5 5.7 5.2 5.8 6.5 5.4 4.9 3.6 4.4 2.3 1.9 2.1 — —
Total current assets 29.6 29.8 30.6 33.2 31.3 29.8 24.2 22.4 19.3 15.3 13.8 10.8 10.9 10.1 8.3 8.6 7.4 5.7 — —
Property, plant & equipment 6.9 7.1 7.2 7.3 7.1 7.2 7.3 7.5 7.6 7.6 7.6 7.6 7.6 6.9 7.0 6.9 7.1 6.9 — —
Intangible assets 0.0 0.0 0.0 — 0.0 — 0.0 — 0.0 — — — 0.0 — 0.0 0.0 0.0 0.0 — —
Long-term investments 2.1 1.6 1.6 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 — — — — —
Other non-current assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 — —
Total non-current assets 9.1 8.7 8.8 7.4 7.2 7.3 7.5 7.6 7.7 7.7 7.7 7.7 7.7 7.0 7.1 6.9 7.1 6.9 — —
Total assets 38.7 38.5 39.4 40.6 38.6 37.1 31.7 30.0 27.0 22.9 21.5 18.5 18.6 17.1 15.4 15.5 14.6 12.6 — —
Liabilities
Trade payables 5.0 3.9 4.9 5.8 6.3 6.1 3.9 4.8 4.2 3.0 3.1 2.5 3.2 2.6 2.6 2.5 2.8 1.5 — —
Short-term borrowings & current portion of debt 6.5 8.7 10.0 9.8 9.1 10.4 8.4 7.1 6.4 6.0 5.4 3.6 3.2 2.4 2.1 2.4 2.1 1.9 — —
Total current liabilities 11.5 12.7 15.0 15.7 15.5 16.6 12.4 12.0 10.7 9.2 8.7 6.2 6.5 5.1 4.8 5.1 5.0 3.6 — —
Long-term debt 0.8 0.9 1.0 1.1 1.0 1.1 1.2 1.3 1.3 1.4 1.4 1.6 1.6 2.9 2.9 3.1 3.2 3.1 — —
Other non-current liabilities — — — — — — — — — 0.0 — — — — — — — — — —
Total non-current liabilities 2.4 2.4 2.5 2.5 2.4 2.5 2.6 2.9 2.9 2.1 2.2 2.5 2.5 3.7 3.7 3.7 3.8 3.6 — —
Total liabilities 13.9 15.2 17.5 18.2 17.9 19.1 15.0 14.9 13.6 11.4 10.9 8.7 9.0 8.8 8.5 8.9 8.8 7.2 — —
Equity
Share capital 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 — —
Reserves & retained earnings 21.2 19.7 18.3 18.8 17.0 14.4 13.1 11.5 9.8 7.9 7.0 6.2 6.0 4.6 3.3 3.0 2.1 1.7 — —
Equity attributable to shareholders 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8 9.6 8.2 6.9 6.6 5.8 5.3 — —
Non-controlling interest 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 — —
Total equity 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8 9.6 8.2 6.9 6.6 5.8 5.3 — —
Total liabilities & equity 38.7 38.5 39.4 40.6 38.6 37.1 31.7 30.0 27.0 22.9 21.5 18.5 18.6 17.1 15.4 15.5 14.6 12.6 — —
Key figures
Total debt 7.3 9.7 11.0 10.9 10.1 11.5 9.6 8.4 7.7 7.4 6.8 5.2 4.9 5.3 5.0 5.5 5.3 5.0 — —
Net debt / (net cash) (14.2) (11.6) (11.5) (13.0) (10.1) (9.3) (8.0) (6.8) (4.7) (0.6) 0.3 1.3 1.1 2.9 3.9 3.4 3.3 2.7 — —
Shares outstanding mn 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 — —
Common equity 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8 9.6 8.2 6.9 6.6 5.8 5.3 — —
Book value per share (Rs) Rs 68.71 64.65 60.80 62.02 57.13 49.89 46.36 41.83 37.11 31.95 29.45 27.18 26.57 22.77 19.06 18.41 15.94 14.76 — —
PABC balance sheet — year-on-year change (Rs mn)
Rs mn Q2 FY2026 Apr – Jun 2026 Q1 FY2026 Jan – Mar 2026 Q4 FY2025 Oct – Dec 2025 Q3 FY2025 Jul – Sep 2025 Q2 FY2025 Apr – Jun 2025 Q1 FY2025 Jan – Mar 2025 Q4 FY2024 Oct – Dec 2024 Q3 FY2024 Jul – Sep 2024 Q2 FY2024 Apr – Jun 2024 Q1 FY2024 Jan – Mar 2024 Q4 FY2023 Oct – Dec 2023 Q3 FY2023 * Jul – Sep 2023 Q2 FY2023 Apr – Jun 2023 Q1 FY2023 * Jan – Mar 2023 Q4 FY2022 * Oct – Dec 2022 Q3 FY2022 * Jul – Sep 2022 Q2 FY2022 Apr – Jun 2022 Q1 FY2022 Jan – Mar 2022 Q4 FY2021 Oct – Dec 2021 Q3 FY2021 Jul – Sep 2021
Assets
Cash & short-term investments +6.5% +2.6% +27.8% +56.8% +63.3% +160.1% +171.2% +287.5% +224.4% +226.4% +526.8% +81.9% +89.0% +4.7% — — — — — —
Trade receivables -12.4% +45.9% -19.1% -11.5% +29.7% +0.2% +92.1% +39.7% -15.5% -37.0% -52.3% -55.9% +3.6% +81.0% — — — — — —
Inventories -27.8% -13.4% +23.7% +39.9% +76.5% +31.4% -16.0% +5.5% +5.0% +61.4% +49.1% +141.2% +156.6% +67.6% — — — — — —
Total current assets -5.4% +0.1% +26.2% +48.4% +62.0% +95.2% +75.4% +107.9% +77.1% +51.4% +66.7% +25.0% +47.3% +76.7% — — — — — —
Property, plant & equipment -2.4% -2.1% -1.7% -2.9% -5.8% -4.4% -3.1% -1.5% -0.7% +9.8% +8.9% +10.8% +6.5% +0.5% — — — — — —
Intangible assets — — — — — — — — — — — — -100.0% — — — — — — —
Long-term investments +2,040.5% +1,504.0% +1,504.0% -0.1% -0.1% -0.1% -0.0% +1.1% -0.0% -0.0% -0.1% — — — — — — — — —
Other non-current assets 0.0% +26.9% +26.9% +54.8% +54.8% +22.0% +22.0% +90.3% +90.3% +90.3% +90.3% -43.0% 0.0% +51.2% — — — — — —
Total non-current assets +26.0% +18.4% +18.5% -2.9% -5.8% -4.2% -3.0% -1.4% -0.5% +9.7% +8.8% +12.2% +7.9% +2.0% — — — — — —
Total assets +0.5% +3.7% +24.4% +35.4% +42.7% +62.0% +47.4% +62.2% +45.0% +34.3% +40.1% +19.3% +27.9% +35.9% — — — — — —
Liabilities
Trade payables -20.7% -35.8% +23.5% +20.2% +49.3% +100.9% +26.7% +94.5% +32.6% +18.1% +20.0% -2.2% +13.5% +73.1% — — — — — —
Short-term borrowings & current portion of debt -28.8% -16.1% +19.3% +37.4% +43.2% +73.1% +55.5% +96.4% +96.2% +155.2% +162.1% +48.4% +53.5% +21.5% — — — — — —
Total current liabilities -25.5% -23.4% +20.7% +30.5% +44.5% +79.9% +42.7% +93.3% +64.3% +80.6% +80.8% +21.1% +29.9% +42.6% — — — — — —
Long-term debt -16.1% -15.3% -14.2% -13.7% -22.7% -21.0% -17.4% -20.2% -21.3% -53.1% -50.7% -48.5% -48.3% -4.2% — — — — — —
Other non-current liabilities — — — — — — — — — — — — — — — — — — — —
Total non-current liabilities -2.2% -1.9% -1.8% -12.1% -16.1% +15.9% +17.5% +16.5% +15.1% -42.4% -40.4% -33.9% -33.7% +2.4% — — — — — —
Total liabilities -22.4% -20.6% +16.8% +22.3% +31.7% +67.9% +37.6% +71.6% +50.6% +28.8% +28.3% -2.0% +2.6% +22.4% — — — — — —
Equity
Share capital 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — — — — — —
Reserves & retained earnings +24.6% +37.0% +39.7% +63.4% +73.9% +81.7% +86.9% +85.3% +63.6% +71.9% +114.8% +104.4% +179.1% +168.2% — — — — — —
Equity attributable to shareholders +20.3% +29.6% +31.2% +48.3% +54.0% +56.1% +57.4% +53.9% +39.6% +40.3% +54.6% +47.7% +66.7% +54.3% — — — — — —
Non-controlling interest — — — — — — — — — — — — — — — — — — — —
Total equity +20.3% +29.6% +31.2% +48.3% +54.0% +56.1% +57.4% +53.9% +39.6% +40.3% +54.6% +47.7% +66.7% +54.3% — — — — — —
Total liabilities & equity +0.5% +3.7% +24.4% +35.4% +42.7% +62.0% +47.4% +62.2% +45.0% +34.3% +40.1% +19.3% +27.9% +35.9% — — — — — —
Key figures
Total debt -27.6% -16.1% +15.2% +29.6% +32.0% +55.5% +40.3% +60.6% +56.7% +39.6% +37.8% -5.9% -7.7% +5.7% — — — — — —
Net debt / (net cash) — — — — — — -2,509.8% -625.1% -535.9% -120.3% -91.5% -61.7% -67.1% +6.6% — — — — — —
Shares outstanding — — — — — — — — — — — — — — — — — — — —
Common equity +20.3% +29.6% +31.2% +48.3% +54.0% +56.1% +57.4% +53.9% +39.6% +40.3% +54.6% +47.7% +66.7% +54.3% — — — — — —
Book value per share (Rs) +20.3% +29.6% +31.2% +48.3% +54.0% +56.1% +57.4% +53.9% +39.6% +40.3% +54.6% +47.7% +66.7% +54.3% — — — — — —

Change against the same quarter a year earlier; shown when the earlier figure is positive.

PABC balance sheet — common size (Rs mn)
Rs mn Q2 FY2026 Apr – Jun 2026 Q1 FY2026 Jan – Mar 2026 Q4 FY2025 Oct – Dec 2025 Q3 FY2025 Jul – Sep 2025 Q2 FY2025 Apr – Jun 2025 Q1 FY2025 Jan – Mar 2025 Q4 FY2024 Oct – Dec 2024 Q3 FY2024 Jul – Sep 2024 Q2 FY2024 Apr – Jun 2024 Q1 FY2024 Jan – Mar 2024 Q4 FY2023 Oct – Dec 2023 Q3 FY2023 * Jul – Sep 2023 Q2 FY2023 Apr – Jun 2023 Q1 FY2023 * Jan – Mar 2023 Q4 FY2022 * Oct – Dec 2022 Q3 FY2022 * Jul – Sep 2022 Q2 FY2022 Apr – Jun 2022 Q1 FY2022 Jan – Mar 2022 Q4 FY2021 Oct – Dec 2021 Q3 FY2021 Jul – Sep 2021
Assets
Cash & short-term investments 55.5% 55.3% 57.1% 58.6% 52.3% 55.9% 55.5% 50.6% 45.7% 34.8% 30.2% 21.2% 20.4% 14.3% 6.7% 13.9% 13.8% 18.6% — —
Trade receivables 3.4% 4.3% 1.8% 2.1% 3.9% 3.1% 2.8% 3.3% 4.3% 5.0% 2.1% 3.8% 7.4% 10.6% 6.2% 10.3% 9.2% 8.0% — —
Inventories 17.1% 17.0% 17.3% 19.8% 23.8% 20.4% 17.3% 19.1% 19.2% 25.1% 30.4% 29.4% 26.6% 20.9% 28.6% 14.5% 13.2% 16.9% — —
Total current assets 76.5% 77.4% 77.6% 81.8% 81.3% 80.2% 76.5% 74.6% 71.6% 66.6% 64.3% 58.2% 58.6% 59.1% 54.0% 55.5% 50.9% 45.4% — —
Property, plant & equipment 17.9% 18.4% 18.3% 18.0% 18.5% 19.5% 23.2% 25.0% 28.0% 33.0% 35.3% 41.3% 40.8% 40.3% 45.3% 44.4% 49.0% 54.6% — —
Intangible assets 0.0% 0.0% 0.0% — 0.0% — 0.0% — 0.0% — — — 0.0% — 0.0% 0.0% 0.0% 0.0% — —
Long-term investments 5.5% 4.2% 4.1% 0.2% 0.3% 0.3% 0.3% 0.3% 0.4% 0.4% 0.5% 0.5% 0.5% 0.6% 0.7% — — — — —
Other non-current assets 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — —
Total non-current assets 23.5% 22.6% 22.4% 18.2% 18.7% 19.8% 23.5% 25.4% 28.4% 33.4% 35.7% 41.8% 41.4% 40.9% 46.0% 44.5% 49.1% 54.6% — —
Total assets 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% — —
Liabilities
Trade payables 12.9% 10.1% 12.3% 14.3% 16.3% 16.4% 12.4% 16.1% 15.6% 13.2% 14.4% 13.4% 17.1% 15.0% 16.8% 16.3% 19.2% 11.8% — —
Short-term borrowings & current portion of debt 16.7% 22.7% 25.4% 24.0% 23.6% 28.1% 26.5% 23.7% 23.5% 26.3% 25.1% 19.6% 17.4% 13.8% 13.4% 15.7% 14.5% 15.5% — —
Total current liabilities 29.8% 33.1% 37.9% 38.7% 40.2% 44.8% 39.1% 40.1% 39.7% 40.3% 40.4% 33.7% 35.0% 30.0% 31.3% 33.2% 34.5% 28.6% — —
Long-term debt 2.2% 2.4% 2.6% 2.7% 2.6% 2.9% 3.7% 4.3% 4.8% 6.0% 6.6% 8.6% 8.8% 17.2% 18.8% 20.0% 21.8% 24.5% — —
Other non-current liabilities — — — — — — — — — 0.0% — — — — — — — — — —
Total non-current liabilities 6.1% 6.3% 6.4% 6.2% 6.3% 6.7% 8.1% 9.5% 10.7% 9.4% 10.2% 13.3% 13.4% 21.8% 23.9% 24.0% 26.0% 29.0% — —
Total liabilities 35.9% 39.4% 44.3% 44.9% 46.5% 51.5% 47.2% 49.7% 50.4% 49.7% 50.6% 47.0% 48.5% 51.8% 55.2% 57.1% 60.5% 57.6% — —
Equity
Share capital 9.3% 9.4% 9.2% 8.9% 9.4% 9.7% 11.4% 12.0% 13.4% 15.7% 16.8% 19.5% 19.4% 21.2% 23.5% 23.3% 24.8% 28.7% — —
Reserves & retained earnings 54.7% 51.2% 46.5% 46.2% 44.1% 38.8% 41.4% 38.3% 36.2% 34.6% 32.7% 33.5% 32.1% 27.0% 21.3% 19.6% 14.7% 13.7% — —
Equity attributable to shareholders 64.1% 60.6% 55.7% 55.1% 53.5% 48.5% 52.8% 50.3% 49.6% 50.3% 49.4% 53.0% 51.5% 48.2% 44.8% 42.9% 39.5% 42.4% — —
Non-controlling interest 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — —
Total equity 64.1% 60.6% 55.7% 55.1% 53.5% 48.5% 52.8% 50.3% 49.6% 50.3% 49.4% 53.0% 51.5% 48.2% 44.8% 42.9% 39.5% 42.4% — —
Total liabilities & equity 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% — —
Key figures
Total debt 18.9% 25.1% 28.0% 26.7% 26.2% 31.0% 30.2% 27.9% 28.3% 32.3% 31.7% 28.2% 26.2% 31.1% 32.2% 35.7% 36.3% 39.9% — —
Net debt / (net cash) (36.6%) (30.2%) (29.1%) (31.9%) (26.1%) (24.9%) (25.3%) (22.7%) (17.4%) (2.5%) 1.5% 7.0% 5.8% 16.7% 25.5% 21.9% 22.5% 21.3% — —
Common equity 64.1% 60.6% 55.7% 55.1% 53.5% 48.5% 52.8% 50.3% 49.6% 50.3% 49.4% 53.0% 51.5% 48.2% 44.8% 42.9% 39.5% 42.4% — —

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
PABC balance sheet — all reported line items (Rs bn)
Rs bn Q2 FY2026 Apr – Jun 2026 Q1 FY2026 Jan – Mar 2026 Q4 FY2025 Oct – Dec 2025 Q3 FY2025 Jul – Sep 2025 Q2 FY2025 Apr – Jun 2025 Q1 FY2025 Jan – Mar 2025 Q4 FY2024 Oct – Dec 2024 Q3 FY2024 Jul – Sep 2024 Q2 FY2024 Apr – Jun 2024 Q1 FY2024 Jan – Mar 2024 Q4 FY2023 Oct – Dec 2023 Q3 FY2023 Jul – Sep 2023
Cash & Cash Equivalents 3.0 4.1 2.6 5.5 4.6 4.0 3.0 4.9 6.4 3.7 2.0 2.1
Cash & Short Term Investments 21.5 21.3 22.5 23.8 20.2 20.8 17.6 15.2 12.3 8.0 6.5 3.9
Short-Term Investments - Total 18.5 17.2 20.0 18.3 15.5 16.8 14.6 10.3 6.0 4.3 4.5 1.8
Loans & Receivables - Net - Short-Term 1.5 1.8 0.9 1.0 1.6 1.2 1.0 1.2 1.4 1.3 0.6 0.9
Loans & Receivables - Total 1.5 1.8 0.9 1.0 1.6 1.2 1.0 1.2 1.4 1.3 0.6 0.9
Trade Accounts & Trade Notes Receivable - Net 1.3 1.7 0.7 0.9 1.5 1.1 0.9 1.0 1.2 1.1 0.5 0.7
Income Tax - Receivables - Short-Term 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.1 0.2
Receivables - Other - Total 0.1 0.1 0.2 0.0 0.0 0.0 0.0 0.2 0.2 0.1 0.0 0.0
Inventories - Total 6.6 6.6 6.8 8.0 9.2 7.6 5.5 5.7 5.2 5.8 6.5 5.4
Inventories - Raw Materials 1.2 1.2 1.2 1.2 1.1 1.0 1.0 0.9 0.8 0.6 0.6 0.5
Inventories - Other - Total 5.4 5.4 5.6 6.9 8.1 6.6 4.5 4.9 4.4 5.1 5.9 5.0
Prepaid Expenses - Short-Term 0.1 0.2 0.3 0.4 0.4 0.2 0.2 0.2 0.4 0.2 0.2 0.5
Investments - Total 20.6 18.8 21.6 18.4 15.6 16.9 14.7 10.4 6.1 4.4 4.6 1.9
Property, Plant & Equipment - Net - Total 6.9 7.1 7.2 7.3 7.1 7.2 7.3 7.5 7.6 7.6 7.6 7.6
Other Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Intangible Assets - Total - Net 0.0 0.0 0.0 — 0.0 — 0.0 — 0.0 — — —
Total Current Assets 29.6 29.8 30.6 33.2 31.3 29.8 24.2 22.4 19.3 15.3 13.8 10.8
Intangible Assets - excluding Goodwill - Net - Total 0.0 0.0 0.0 — 0.0 — 0.0 — 0.0 — — —
Investments - Long-Term 2.1 1.6 1.6 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Investments - Available for Sale/Held to Maturity - Long-Term 2.1 1.6 1.6 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Receivables & Loans - Long-Term 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 — — —
Loans - Long-Term 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 — — —
Total Assets 38.7 38.5 39.4 40.6 38.6 37.1 31.7 30.0 27.0 22.9 21.5 18.5
Debt - Total 7.3 9.7 11.0 10.9 10.1 11.5 9.6 8.4 7.7 7.4 6.8 5.2
Short-Term Debt & Current Portion of Long-Term Debt 6.5 8.7 10.0 9.8 9.1 10.4 8.4 7.1 6.4 6.0 5.4 3.6
Current Portion of Long-Term Debt including Capitalized Leases 0.3 0.4 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.3
Short-Term Debt & Notes Payable 6.1 8.4 9.7 9.4 8.7 10.1 8.0 6.8 5.9 5.7 5.0 3.3
Debt - Long-Term - Total 0.8 0.9 1.0 1.1 1.0 1.1 1.2 1.3 1.3 1.4 1.4 1.6
Current Portion of Long-Term Debt excluding Capitalized Leases 0.3 0.4 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.3
Long-Term Debt excluding Capitalized Leases 0.8 0.9 1.0 1.1 1.0 1.1 1.2 1.3 1.3 1.4 1.4 1.6
Other Non-Current Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Debt - Non-Convertible - Long-Term 0.8 0.9 1.0 1.1 1.0 1.1 1.2 1.3 1.3 1.4 1.4 1.6
Dividends Payable 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Deferred Tax & Investment Tax Credits - Long-Term 1.5 1.5 1.5 1.4 1.4 1.4 1.4 1.6 1.6 0.8 0.8 0.9
Deferred Tax - Liability - Long-Term 1.5 1.5 1.5 1.4 1.4 1.4 1.4 1.6 1.6 0.8 0.8 0.9
Payables & Accrued Expenses 5.0 3.9 4.9 5.8 6.3 6.1 3.9 4.8 4.2 3.0 3.1 2.5
Trade Account Payables - Total 5.0 3.9 4.9 5.8 6.3 6.1 3.9 4.8 4.2 3.0 3.1 2.5
Other Non-Current Assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Liabilities 13.9 15.2 17.5 18.2 17.9 19.1 15.0 14.9 13.6 11.4 10.9 8.7
Shareholders' Equity - Attributable to Parent Shareholders - Total 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Total Non-Current Assets 9.1 8.7 8.8 7.4 7.2 7.3 7.5 7.6 7.7 7.7 7.7 7.7
Common Equity Attributable to Parent Shareholders 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Common Equity - Contributed 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6
Common Stock - Issued & Paid 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6 3.6
Equity - Non-Contributed - Reserves & Retained Earnings 21.2 19.7 18.3 18.8 17.0 14.4 13.1 11.5 9.8 7.9 7.0 6.2
Retained Earnings - Total 21.2 19.7 18.3 18.8 17.0 14.4 13.1 11.5 9.8 7.9 7.0 6.2
Trade Accounts Payable & Accruals - Short-Term 5.0 3.9 4.9 5.8 6.3 6.1 3.9 4.8 4.2 3.0 3.1 2.5
Trade Accounts & Trade Notes Payable - Short-Term 5.0 3.9 4.9 5.8 6.3 6.1 3.9 4.8 4.2 3.0 3.1 2.5
Income Taxes - Payable - Short-Term — — — — — — — 0.0 0.0 — — 0.0
Dividends/Distributions Payable 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Other Current Liabilities - Total 0.1 0.1 0.1 0.2 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.1
Common Equity - Total 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Total Shareholders' Equity - including Minority Interest & Hybrid Debt 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Total Liabilities & Equity 38.7 38.5 39.4 40.6 38.6 37.1 31.7 30.0 27.0 22.9 21.5 18.5
Other Current Liabilities 0.1 0.1 0.1 0.2 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.1
Total Current Liabilities 11.5 12.7 15.0 15.7 15.5 16.6 12.4 12.0 10.7 9.2 8.7 6.2
Other Non-Current Liabilities - Total — — — — — — — — — 0.0 — —
Other Non-Current Liabilities — — — — — — — — — 0.0 — —
Total Non-Current Liabilities 2.4 2.4 2.5 2.5 2.4 2.5 2.6 2.9 2.9 2.1 2.2 2.5
Common Shares - Issued - Total mn 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1
Common Shares - Outstanding - Total mn 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1
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 0.0 0.0
Common Shares - Authorized - Issue Specific mn 400.0 4,000.0 400.0 400.0 400.0 4,000.0 400.0 400.0 400.0 400.0 400.0 400.0
Common Shares - Issued - Issue Specific mn 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1
Common Shares - Outstanding - Issue Specific mn 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1 361.1
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 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× 1.00× 1.00×
Debt including Finance and Operating Lease Liabilities - Supplemental 7.3 9.7 11.0 10.9 10.1 11.5 9.6 8.4 7.7 7.4 6.8 5.2
Net Debt (14.2) (11.6) (11.5) (13.0) (10.1) (9.3) (8.0) (6.8) (4.7) (0.6) 0.3 1.3
Asset Accruals 35.7 34.4 36.9 35.1 33.9 33.1 28.7 25.1 20.6 19.2 19.5 16.4
Cash & Cash Equivalents - Total 3.0 4.1 2.6 5.5 4.6 4.0 3.0 4.9 6.4 3.7 2.0 2.1
Cash & Short Term Investments - Total 21.5 21.3 22.5 23.8 20.2 20.8 17.6 15.2 12.3 8.0 6.5 3.9
Debt - including Preferred Equity & Minority Interest - Total 7.3 9.7 11.0 10.9 10.1 11.5 9.6 8.4 7.7 7.4 6.8 5.2
Investments - Permanent 2.1 1.6 1.6 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Net Book Capital 10.7 11.7 10.5 9.4 10.6 8.8 8.7 8.3 8.7 11.0 11.0 11.1
Net Operating Assets 10.7 11.7 10.5 9.4 10.6 8.8 8.7 8.3 8.7 11.0 11.0 11.1
Provisions - Total 1.5 1.5 1.5 1.4 1.4 1.4 1.4 1.6 1.6 0.8 0.8 0.9
Shareholders Equity - Common 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Tangible Total Equity 24.8 23.3 21.9 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Tangible Book Value 24.8 23.3 21.9 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Total Book Capital 32.1 33.0 33.0 33.3 30.7 29.5 26.3 23.5 21.1 18.9 17.5 15.0
Total Capital 32.1 33.0 33.0 33.3 30.7 29.5 26.3 23.5 21.1 18.9 17.5 15.0
Total Long Term Capital 27.2 25.8 24.5 24.9 23.0 20.5 19.3 18.0 16.3 13.7 12.8 12.3
Book Value excluding Other Equity 24.8 23.3 22.0 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Income Taxes - Payable - Long-Term & Short-Term — — — — — — — 0.0 0.0 — — 0.0
Accruals - Short-Term 15.1 13.0 13.1 12.0 11.2 9.2 8.8 5.5 2.3 2.3 3.2 2.4
Cash & Short Term Investments - Net of Debt 14.2 11.6 11.5 13.0 10.1 9.3 8.0 6.8 4.7 0.6 (0.3) (1.3)
Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments 0.3 0.4 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.3
Total Fixed Assets - Net 9.1 8.7 8.8 7.4 7.2 7.3 7.5 7.6 7.7 7.7 7.7 7.7
Working Capital 18.1 17.1 15.6 17.5 15.8 13.2 11.9 10.3 8.6 6.0 5.1 4.5
Interest Bearing Liabilities - Total 7.3 9.7 11.0 10.9 10.1 11.5 9.6 8.4 7.7 7.4 6.8 5.2
Working Capital - Non-Cash (3.4) (4.2) (6.9) (6.3) (4.3) (7.6) (5.8) (4.8) (3.7) (2.0) (1.4) 0.6
Working Capital excluding Other Current Assets & Liabilities 18.2 17.2 15.7 17.7 15.9 13.3 11.9 10.5 8.8 6.2 5.3 4.7
Net Debt Including Preferred Equity & Minority Interest (14.2) (11.6) (11.5) (13.0) (10.1) (9.3) (8.0) (6.8) (4.7) (0.6) 0.3 1.3
Other Short-Term & Long-Term Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Other Short-Term & Long-Term Liabilities - Total 0.1 0.1 0.1 0.2 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.1
Total Current Assets excluding Total Inventories 23.0 23.3 23.8 25.2 22.2 22.2 18.7 16.6 14.1 9.5 7.3 5.3
Tangible Book Value excluding Other Equity 24.8 23.3 21.9 22.4 20.6 18.0 16.7 15.1 13.4 11.5 10.6 9.8
Total Debt Excluding Islamic 7.3 9.7 11.0 10.9 10.1 11.5 9.6 8.4 7.7 7.4 6.8 5.2
Trade Accounts & Trade Notes Receivable - Net - Total 1.3 1.7 0.7 0.9 1.5 1.1 0.9 1.0 1.2 1.1 0.5 0.7
Current Liabilities excluding Current Debt - Total 5.1 4.0 4.9 6.0 6.4 6.2 4.0 4.9 4.4 3.2 3.3 2.6
Cash in Hand & with Banks - Total 3.0 4.1 2.6 5.5 4.6 4.0 3.0 4.9 6.4 3.7 2.0 2.1
Current Assets excluding Cash & Short Term Investments - Total 8.2 8.5 8.1 9.4 11.2 9.0 6.6 7.2 7.0 7.3 7.3 6.8
Cash, Short Term Investments & Accounts Receivable - Total 22.8 23.0 23.2 24.7 21.7 21.9 18.5 16.2 13.5 9.1 6.9 4.6

Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 12 periods; the table above goes back further.