PSEL Pakistan Services Limited
Latest results: FY2024 · Jun 2024 Q3 FY2025 · Jan – Mar 2025
Last close · 16 Oct 2026
Rs 990.03 -0.14%
Quarterly · Q4 FY2020 – Q3 FY2025
Pakistan Services Limited (PSEL) quarterly balance sheet
At the end of Q3 FY2025 (Jan – Mar 2025) Pakistan Services Limited had total assets of Rs 63.1 bn, up 0.4% on Q3 FY2024. Current assets of Rs 5.4 bn covered current liabilities of Rs 15.2 bn 0.35 times. Total debt was Rs 11.2 bn, net debt Rs 9.4 bn. Shareholders' equity was Rs 45.0 bn (Rs 1,385.10 per share), 71.4% of total assets.
| Rs bn | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | Q4 FY2024 Apr – Jun 2024 | Q3 FY2024 Jan – Mar 2024 | Q2 FY2024 Oct – Dec 2023 | Q1 FY2024 Jul – Sep 2023 | Q4 FY2023 Apr – Jun 2023 | Q3 FY2023 Jan – Mar 2023 | Q2 FY2023 Oct – Dec 2022 | Q1 FY2023 Jul – Sep 2022 | Q4 FY2022 Apr – Jun 2022 | Q3 FY2022 Jan – Mar 2022 | Q2 FY2022 Oct – Dec 2021 | Q1 FY2022 Jul – Sep 2021 | Q4 FY2021 Apr – Jun 2021 | Q3 FY2021 Jan – Mar 2021 | Q2 FY2021 Oct – Dec 2020 | Q1 FY2021 Jul – Sep 2020 | Q4 FY2020 Apr – Jun 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 1.9 | 1.2 | 1.0 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.3 | 2.0 | 1.3 | 1.8 | 1.3 | 1.2 | 1.1 | 1.1 | 1.2 | 1.1 | 0.9 | 1.1 |
| Trade receivables | 1.1 | 1.3 | 1.1 | 0.9 | 1.1 | 1.3 | 1.0 | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 | 1.2 | 1.1 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 |
| Inventories | 1.1 | 1.0 | 1.0 | 1.0 | 2.4 | 2.4 | 2.4 | 2.5 | 2.4 | 2.3 | 2.3 | 2.3 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.0 | 4.1 | 4.1 |
| Total current assets | 5.4 | 5.1 | 4.6 | 4.7 | 12.2 | 16.4 | 15.9 | 15.6 | 11.7 | 11.8 | 13.7 | 13.7 | 14.6 | 14.1 | 13.5 | 12.9 | 9.8 | 9.7 | 8.9 | 9.2 |
| Property, plant & equipment | 56.9 | 56.7 | 56.3 | 55.9 | 48.9 | 49.0 | 48.4 | 47.8 | 51.6 | 51.2 | 50.8 | 50.9 | 40.8 | 40.7 | 40.9 | 40.9 | 44.7 | 44.8 | 45.3 | 45.2 |
| Intangible assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.9 | 0.9 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
| Long-term investments | 0.7 | 0.8 | 1.3 | 1.4 | 1.5 | 1.7 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 |
| Other non-current assets | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total non-current assets | 57.7 | 57.6 | 57.7 | 57.4 | 50.6 | 51.1 | 50.3 | 49.7 | 53.6 | 53.2 | 52.9 | 53.0 | 42.8 | 42.8 | 42.9 | 42.8 | 46.6 | 46.6 | 46.9 | 46.7 |
| Total assets | 63.1 | 62.6 | 62.3 | 62.2 | 62.9 | 67.5 | 66.2 | 65.3 | 65.4 | 65.0 | 66.6 | 66.7 | 57.4 | 56.8 | 56.4 | 55.7 | 56.4 | 56.2 | 55.8 | 55.9 |
| Liabilities | ||||||||||||||||||||
| Trade payables | 1.8 | 1.8 | 2.0 | 1.8 | 1.9 | 1.7 | 1.8 | 1.9 | 1.7 | 1.2 | 1.4 | 1.1 | 0.9 | 1.2 | 1.3 | 0.9 | 0.9 | 1.0 | 1.1 | 1.2 |
| Short-term borrowings & current portion of debt | 10.5 | 10.1 | 10.4 | 10.4 | 10.9 | 15.2 | 9.6 | 13.4 | 13.4 | 14.1 | 8.2 | 8.1 | 7.7 | 7.1 | 6.6 | 6.3 | 4.0 | 7.6 | 7.2 | 7.6 |
| Total current liabilities | 15.2 | 15.1 | 15.5 | 15.2 | 15.8 | 20.6 | 15.0 | 18.6 | 18.3 | 17.8 | 13.3 | 12.7 | 12.0 | 11.2 | 10.3 | 9.0 | 6.9 | 10.7 | 10.2 | 10.6 |
| Long-term debt | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 6.7 | 2.1 | 1.8 | 2.2 | 8.5 | 9.0 | 9.6 | 10.2 | 11.1 | 11.8 | 14.1 | 10.1 | 10.4 | 9.6 |
| Other non-current liabilities | 1.3 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Total non-current liabilities | 2.6 | 2.7 | 2.5 | 2.6 | 2.7 | 2.7 | 8.5 | 3.9 | 3.1 | 3.4 | 9.7 | 10.2 | 10.7 | 11.3 | 12.1 | 12.7 | 15.2 | 11.3 | 11.6 | 10.9 |
| Total liabilities | 17.8 | 17.8 | 18.0 | 17.8 | 18.5 | 23.2 | 23.5 | 22.6 | 21.4 | 21.2 | 23.1 | 22.9 | 22.6 | 22.6 | 22.4 | 21.7 | 22.1 | 22.1 | 21.8 | 21.5 |
| Equity | ||||||||||||||||||||
| Share capital | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Reserves & retained earnings | 44.5 | 44.0 | 43.5 | 43.5 | 43.5 | 43.4 | 42.0 | 42.0 | 43.2 | 43.1 | 42.8 | 43.0 | 34.1 | 33.5 | 33.2 | 33.2 | 33.6 | 33.5 | 33.3 | 33.8 |
| Equity attributable to shareholders | 45.0 | 44.6 | 44.1 | 44.1 | 44.1 | 44.0 | 42.6 | 42.6 | 43.8 | 43.6 | 43.4 | 43.6 | 34.7 | 34.1 | 33.8 | 33.8 | 34.2 | 34.1 | 33.9 | 34.4 |
| Non-controlling interest | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Total equity | 45.3 | 44.8 | 44.4 | 44.4 | 44.4 | 44.2 | 42.7 | 42.7 | 44.0 | 43.8 | 43.6 | 43.8 | 34.8 | 34.3 | 34.0 | 34.0 | 34.3 | 34.2 | 34.0 | 34.5 |
| Total liabilities & equity | 63.1 | 62.6 | 62.3 | 62.2 | 62.9 | 67.5 | 66.2 | 65.3 | 65.4 | 65.0 | 66.6 | 66.7 | 57.4 | 56.8 | 56.4 | 55.7 | 56.4 | 56.2 | 55.8 | 55.9 |
| Key figures | ||||||||||||||||||||
| Total debt | 11.2 | 10.8 | 11.1 | 11.2 | 11.7 | 16.0 | 16.2 | 15.5 | 15.2 | 16.3 | 16.7 | 17.1 | 17.4 | 17.3 | 17.7 | 18.0 | 18.1 | 17.7 | 17.6 | 17.2 |
| Net debt / (net cash) | 9.4 | 9.6 | 10.1 | 9.9 | 10.6 | 14.8 | 15.0 | 14.4 | 13.8 | 14.4 | 15.4 | 15.3 | 16.0 | 16.1 | 16.6 | 17.0 | 16.9 | 16.6 | 16.7 | 16.1 |
| Shares outstanding mn | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 |
| Common equity | 45.0 | 44.6 | 44.1 | 44.1 | 44.1 | 44.0 | 42.6 | 42.6 | 43.8 | 43.6 | 43.4 | 43.6 | 34.7 | 34.1 | 33.8 | 33.8 | 34.2 | 34.1 | 33.9 | 34.4 |
| Book value per share (Rs) Rs | 1,385.10 | 1,370.40 | 1,356.67 | 1,355.82 | 1,356.62 | 1,353.65 | 1,310.01 | 1,309.47 | 1,346.96 | 1,341.95 | 1,333.84 | 1,340.34 | 1,065.40 | 1,049.44 | 1,038.73 | 1,038.94 | 1,051.39 | 1,047.52 | 1,043.08 | 1,057.85 |
| Rs mn | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | Q4 FY2024 Apr – Jun 2024 | Q3 FY2024 Jan – Mar 2024 | Q2 FY2024 Oct – Dec 2023 | Q1 FY2024 Jul – Sep 2023 | Q4 FY2023 Apr – Jun 2023 | Q3 FY2023 Jan – Mar 2023 | Q2 FY2023 Oct – Dec 2022 | Q1 FY2023 Jul – Sep 2022 | Q4 FY2022 Apr – Jun 2022 | Q3 FY2022 Jan – Mar 2022 | Q2 FY2022 Oct – Dec 2021 | Q1 FY2022 Jul – Sep 2021 | Q4 FY2021 Apr – Jun 2021 | Q3 FY2021 Jan – Mar 2021 | Q2 FY2021 Oct – Dec 2020 | Q1 FY2021 Jul – Sep 2020 | Q4 FY2020 Apr – Jun 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | +65.6% | +1.2% | -15.7% | +11.4% | -16.8% | -38.8% | -5.4% | -39.5% | +2.4% | +59.9% | +18.4% | +74.6% | +9.8% | +10.9% | +18.8% | -4.9% | +37.9% | -28.6% | -32.9% | -23.8% |
| Trade receivables | +4.3% | +4.8% | +8.3% | -8.7% | -5.9% | +33.3% | +11.9% | +18.5% | -5.7% | -9.9% | +43.0% | +99.3% | +208.8% | +202.1% | +140.6% | +93.1% | -41.7% | -57.5% | -53.4% | -61.1% |
| Inventories | -54.4% | -57.2% | -58.8% | -59.7% | +1.7% | +1.8% | +3.0% | +11.6% | -42.9% | -43.0% | -43.4% | -44.1% | +2.1% | +1.9% | -0.1% | -0.1% | -12.9% | -13.5% | -12.0% | -12.1% |
| Total current assets | -55.8% | -69.0% | -70.9% | -69.6% | +4.1% | +38.8% | +15.8% | +13.8% | -19.8% | -16.1% | +1.8% | +6.5% | +49.3% | +45.6% | +50.7% | +39.7% | -2.8% | -11.5% | -14.6% | -11.3% |
| Property, plant & equipment | +16.4% | +15.7% | +16.3% | +17.0% | -5.3% | -4.2% | -4.7% | -6.2% | +26.4% | +25.7% | +24.1% | +24.4% | -8.7% | -9.0% | -9.6% | -9.5% | -0.3% | +0.6% | +3.2% | +6.0% |
| Intangible assets | -81.6% | -80.5% | -90.8% | -90.0% | -56.3% | -54.2% | +5.6% | +6.7% | -25.7% | -29.4% | +92.9% | +151.7% | +245.6% | +249.8% | +100.1% | +56.8% | — | — | — | — |
| Long-term investments | -49.1% | -53.4% | +13.2% | +20.7% | +25.7% | +44.0% | -3.9% | -2.2% | +85.1% | +61.1% | +74.2% | +72.1% | -13.8% | -7.9% | -2.8% | +3.0% | +38.4% | -3.1% | +0.8% | +0.9% |
| Other non-current assets | +1.7% | +138.9% | +12.4% | -64.9% | -65.6% | -63.7% | -7.7% | -4.7% | -5.3% | +34.6% | +158.3% | +86.4% | +64.9% | +18.1% | -46.8% | -16.3% | -51.2% | -50.6% | -33.0% | -47.3% |
| Total non-current assets | +13.9% | +12.7% | +14.8% | +15.6% | -5.6% | -4.0% | -4.9% | -6.2% | +25.5% | +24.4% | +23.2% | +23.7% | -8.2% | -8.2% | -8.4% | -8.3% | +1.2% | +1.5% | +4.0% | +6.8% |
| Total assets | +0.4% | -7.2% | -5.8% | -4.8% | -3.9% | +3.8% | -0.6% | -2.1% | +13.9% | +14.4% | +18.1% | +19.7% | +1.8% | +1.1% | +1.1% | -0.4% | +0.5% | -1.0% | +0.5% | +3.3% |
| Liabilities | ||||||||||||||||||||
| Trade payables | -4.0% | +6.7% | +10.1% | -5.7% | +13.9% | +43.3% | +29.0% | +67.0% | +77.3% | -1.3% | +5.2% | +20.8% | +6.3% | +22.8% | +23.9% | -23.3% | -28.8% | -18.8% | -22.4% | +144.7% |
| Short-term borrowings & current portion of debt | -3.3% | -33.5% | +8.5% | -22.6% | -18.9% | +7.3% | +16.9% | +66.0% | +73.9% | +98.4% | +24.5% | +28.1% | +92.1% | -6.2% | -9.2% | -17.5% | -40.3% | +34.2% | +37.5% | +92.0% |
| Total current liabilities | -3.6% | -26.4% | +3.4% | -18.3% | -14.0% | +15.6% | +12.1% | +46.5% | +53.2% | +58.6% | +29.3% | +41.4% | +73.8% | +4.4% | +1.4% | -15.0% | -35.2% | +10.4% | +12.6% | +64.7% |
| Long-term debt | -13.9% | -8.8% | -88.9% | -61.7% | -54.3% | -62.4% | -21.8% | -76.4% | -81.6% | -78.6% | -23.3% | -23.1% | -31.6% | +1.1% | +7.4% | +22.9% | +44.0% | -8.4% | -3.4% | -18.1% |
| Other non-current liabilities | -2.1% | +1.0% | +5.2% | +14.1% | +6.7% | +19.5% | +26.2% | +23.1% | +43.2% | +28.6% | +28.5% | +27.5% | +9.4% | +3.8% | -1.9% | -6.0% | -11.1% | -9.3% | -8.4% | -1.5% |
| Total non-current liabilities | -5.5% | -0.5% | -70.7% | -34.8% | -12.0% | -20.9% | -12.4% | -61.3% | -71.0% | -70.1% | -19.7% | -19.9% | -29.9% | +0.3% | +3.9% | +17.2% | +34.4% | -9.9% | -4.2% | -16.7% |
| Total liabilities | -3.8% | -23.4% | -23.5% | -21.2% | -13.7% | +9.7% | +1.8% | -1.5% | -5.4% | -6.1% | +2.9% | +5.5% | +2.4% | +2.3% | +2.7% | +1.3% | +0.7% | -1.0% | +3.0% | +10.2% |
| 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% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Reserves & retained earnings | +2.1% | +1.3% | +3.6% | +3.6% | +0.7% | +0.9% | -1.8% | -2.3% | +26.9% | +28.4% | +28.9% | +29.5% | +1.4% | +0.2% | -0.4% | -1.8% | +0.4% | -1.3% | -1.2% | -0.7% |
| Equity attributable to shareholders | +2.1% | +1.2% | +3.6% | +3.5% | +0.7% | +0.9% | -1.8% | -2.3% | +26.4% | +27.9% | +28.4% | +29.0% | +1.3% | +0.2% | -0.4% | -1.8% | -0.0% | -1.3% | -1.2% | -0.7% |
| Non-controlling interest | +5.6% | +30.4% | +147.3% | +126.2% | +50.9% | +10.9% | -39.1% | -36.9% | +41.2% | +37.0% | -22.3% | -0.8% | +1.0% | +32.2% | +200.1% | +135.1% | — | — | — | +448.0% |
| Total equity | +2.1% | +1.4% | +3.9% | +3.9% | +0.9% | +0.9% | -1.9% | -2.4% | +26.5% | +27.9% | +28.1% | +28.8% | +1.3% | +0.3% | +0.0% | -1.5% | +0.4% | -0.9% | -1.0% | -0.5% |
| Total liabilities & equity | +0.4% | -7.2% | -5.8% | -4.8% | -3.9% | +3.8% | -0.6% | -2.1% | +13.9% | +14.4% | +18.1% | +19.7% | +1.8% | +1.1% | +1.1% | -0.4% | +0.5% | -1.0% | +0.5% | +3.3% |
| Key figures | ||||||||||||||||||||
| Total debt | -4.0% | -32.2% | -31.5% | -28.0% | -23.0% | -2.0% | -2.8% | -9.3% | -12.5% | -6.0% | -5.5% | -5.3% | -4.2% | -2.0% | +0.6% | +5.0% | +9.7% | +6.0% | +10.1% | +9.8% |
| Net debt / (net cash) | -11.4% | -34.9% | -32.8% | -31.0% | -23.6% | +3.0% | -2.6% | -5.6% | -13.8% | -11.0% | -7.1% | -10.2% | -5.2% | -2.9% | -0.4% | +5.7% | +8.1% | +9.6% | +14.1% | +13.3% |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common equity | +2.1% | +1.2% | +3.6% | +3.5% | +0.7% | +0.9% | -1.8% | -2.3% | +26.4% | +27.9% | +28.4% | +29.0% | +1.3% | +0.2% | -0.4% | -1.8% | -0.0% | -1.3% | -1.2% | -0.7% |
| Book value per share (Rs) | +2.1% | +1.2% | +3.6% | +3.5% | +0.7% | +0.9% | -1.8% | -2.3% | +26.4% | +27.9% | +28.4% | +29.0% | +1.3% | +0.2% | -0.4% | -1.8% | -0.0% | -1.3% | -1.2% | -0.7% |
Change against the same quarter a year earlier; shown when the earlier figure is positive.
| Rs mn | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | Q4 FY2024 Apr – Jun 2024 | Q3 FY2024 Jan – Mar 2024 | Q2 FY2024 Oct – Dec 2023 | Q1 FY2024 Jul – Sep 2023 | Q4 FY2023 Apr – Jun 2023 | Q3 FY2023 Jan – Mar 2023 | Q2 FY2023 Oct – Dec 2022 | Q1 FY2023 Jul – Sep 2022 | Q4 FY2022 Apr – Jun 2022 | Q3 FY2022 Jan – Mar 2022 | Q2 FY2022 Oct – Dec 2021 | Q1 FY2022 Jul – Sep 2021 | Q4 FY2021 Apr – Jun 2021 | Q3 FY2021 Jan – Mar 2021 | Q2 FY2021 Oct – Dec 2020 | Q1 FY2021 Jul – Sep 2020 | Q4 FY2020 Apr – Jun 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 2.9% | 1.9% | 1.7% | 2.0% | 1.8% | 1.8% | 1.9% | 1.7% | 2.1% | 3.0% | 1.9% | 2.8% | 2.3% | 2.2% | 1.9% | 1.9% | 2.1% | 2.0% | 1.6% | 2.0% |
| Trade receivables | 1.8% | 2.1% | 1.8% | 1.5% | 1.7% | 1.9% | 1.5% | 1.5% | 1.7% | 1.5% | 1.4% | 1.2% | 2.1% | 1.9% | 1.1% | 0.8% | 0.7% | 0.6% | 0.5% | 0.4% |
| Inventories | 1.7% | 1.6% | 1.6% | 1.6% | 3.8% | 3.5% | 3.6% | 3.9% | 3.6% | 3.6% | 3.5% | 3.4% | 7.2% | 7.2% | 7.2% | 7.3% | 7.2% | 7.1% | 7.3% | 7.2% |
| Total current assets | 8.6% | 8.1% | 7.4% | 7.6% | 19.5% | 24.3% | 24.0% | 23.9% | 18.0% | 18.1% | 20.6% | 20.6% | 25.5% | 24.8% | 23.9% | 23.1% | 17.4% | 17.2% | 16.0% | 16.5% |
| Property, plant & equipment | 90.2% | 90.5% | 90.3% | 89.9% | 77.7% | 72.7% | 73.1% | 73.2% | 78.9% | 78.7% | 76.2% | 76.3% | 71.1% | 71.7% | 72.5% | 73.5% | 79.2% | 79.6% | 81.1% | 80.8% |
| Intangible assets | 0.1% | 0.1% | 0.1% | 0.1% | 0.5% | 0.4% | 1.0% | 1.0% | 1.0% | 1.0% | 1.0% | 1.0% | 1.6% | 1.6% | 0.6% | 0.5% | 0.5% | 0.5% | 0.3% | 0.3% |
| Long-term investments | 1.2% | 1.2% | 2.1% | 2.3% | 2.3% | 2.5% | 1.8% | 1.8% | 1.8% | 1.8% | 1.8% | 1.8% | 1.1% | 1.3% | 1.2% | 1.3% | 1.3% | 1.4% | 1.3% | 1.2% |
| Other non-current assets | 0.0% | 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.0% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% |
| Total non-current assets | 91.4% | 91.9% | 92.6% | 92.4% | 80.5% | 75.7% | 76.0% | 76.1% | 82.0% | 81.9% | 79.4% | 79.4% | 74.5% | 75.2% | 76.1% | 76.9% | 82.6% | 82.8% | 84.0% | 83.5% |
| 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% | 100.0% | 100.0% |
| Liabilities | ||||||||||||||||||||
| Trade payables | 2.9% | 2.9% | 3.1% | 2.9% | 3.0% | 2.5% | 2.7% | 2.9% | 2.5% | 1.8% | 2.1% | 1.7% | 1.6% | 2.1% | 2.3% | 1.7% | 1.6% | 1.7% | 1.9% | 2.2% |
| Short-term borrowings & current portion of debt | 16.7% | 16.1% | 16.7% | 16.7% | 17.3% | 22.5% | 14.5% | 20.5% | 20.5% | 21.7% | 12.3% | 12.1% | 13.4% | 12.5% | 11.7% | 11.3% | 7.1% | 13.5% | 13.0% | 13.6% |
| Total current liabilities | 24.1% | 24.2% | 24.8% | 24.5% | 25.1% | 30.5% | 22.6% | 28.5% | 28.0% | 27.4% | 20.0% | 19.1% | 20.8% | 19.7% | 18.3% | 16.1% | 12.2% | 19.1% | 18.2% | 18.9% |
| Long-term debt | 1.1% | 1.2% | 1.2% | 1.3% | 1.3% | 1.2% | 10.1% | 3.3% | 2.7% | 3.4% | 12.8% | 13.5% | 16.8% | 18.0% | 19.7% | 21.1% | 25.0% | 18.0% | 18.5% | 17.1% |
| Other non-current liabilities | 2.0% | 2.0% | 2.1% | 2.2% | 2.1% | 1.9% | 1.9% | 1.8% | 1.9% | 1.6% | 1.5% | 1.4% | 1.5% | 1.5% | 1.3% | 1.4% | 1.4% | 1.4% | 1.4% | 1.4% |
| Total non-current liabilities | 4.1% | 4.3% | 4.0% | 4.1% | 4.3% | 4.0% | 12.9% | 6.0% | 4.7% | 5.2% | 14.6% | 15.3% | 18.6% | 20.0% | 21.4% | 22.9% | 27.0% | 20.1% | 20.9% | 19.4% |
| Total liabilities | 28.2% | 28.4% | 28.8% | 28.6% | 29.4% | 34.4% | 35.5% | 34.6% | 32.8% | 32.6% | 34.6% | 34.4% | 39.4% | 39.7% | 39.7% | 39.0% | 39.2% | 39.2% | 39.1% | 38.4% |
| Equity | ||||||||||||||||||||
| Share capital | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.5% | 0.6% | 0.6% | 0.6% | 0.6% | 0.6% | 0.6% | 0.6% | 0.6% |
| Reserves & retained earnings | 70.5% | 70.2% | 69.8% | 70.0% | 69.3% | 64.4% | 63.5% | 64.3% | 66.1% | 66.2% | 64.2% | 64.5% | 59.3% | 59.0% | 58.8% | 59.6% | 59.6% | 59.5% | 59.7% | 60.4% |
| Equity attributable to shareholders | 71.4% | 71.2% | 70.8% | 70.9% | 70.2% | 65.3% | 64.4% | 65.2% | 67.0% | 67.1% | 65.1% | 65.4% | 60.4% | 60.1% | 59.9% | 60.7% | 60.6% | 60.6% | 60.8% | 61.5% |
| Non-controlling interest | 0.4% | 0.4% | 0.4% | 0.4% | 0.4% | 0.3% | 0.2% | 0.2% | 0.2% | 0.3% | 0.3% | 0.3% | 0.2% | 0.2% | 0.4% | 0.3% | 0.2% | 0.2% | 0.1% | 0.1% |
| Total equity | 71.8% | 71.6% | 71.2% | 71.4% | 70.6% | 65.6% | 64.5% | 65.4% | 67.2% | 67.4% | 65.4% | 65.6% | 60.6% | 60.3% | 60.3% | 61.0% | 60.8% | 60.8% | 60.9% | 61.6% |
| 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% | 100.0% | 100.0% |
| Key figures | ||||||||||||||||||||
| Total debt | 17.8% | 17.3% | 17.9% | 18.0% | 18.6% | 23.7% | 24.5% | 23.8% | 23.2% | 25.1% | 25.1% | 25.6% | 30.3% | 30.5% | 31.4% | 32.4% | 32.1% | 31.5% | 31.5% | 30.7% |
| Net debt / (net cash) | 14.8% | 15.4% | 16.2% | 16.0% | 16.8% | 21.9% | 22.7% | 22.0% | 21.2% | 22.1% | 23.2% | 22.9% | 28.0% | 28.4% | 29.4% | 30.5% | 30.0% | 29.5% | 29.9% | 28.7% |
| Common equity | 71.4% | 71.2% | 70.8% | 70.9% | 70.2% | 65.3% | 64.4% | 65.2% | 67.0% | 67.1% | 65.1% | 65.4% | 60.4% | 60.1% | 59.9% | 60.7% | 60.6% | 60.6% | 60.8% | 61.5% |
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. Updated 16 Oct 2026.
All reported line items 156
| Rs bn | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | Q4 FY2024 Apr – Jun 2024 | Q3 FY2024 Jan – Mar 2024 | Q2 FY2024 Oct – Dec 2023 | Q1 FY2024 Jul – Sep 2023 | Q4 FY2023 Apr – Jun 2023 | Q3 FY2023 Jan – Mar 2023 | Q2 FY2023 Oct – Dec 2022 | Q1 FY2023 Jul – Sep 2022 | Q4 FY2022 Apr – Jun 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 1.1 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.6 | 0.7 | 0.3 | 0.5 |
| Cash & Short Term Investments | 1.9 | 1.2 | 1.0 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.3 | 2.0 | 1.3 | 1.8 |
| Short-Term Investments - Total | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.3 | 1.0 | 1.3 |
| Loans & Receivables - Net - Short-Term | 1.5 | 1.8 | 1.5 | 1.4 | 1.2 | 1.7 | 1.6 | 1.8 | 1.8 | 1.8 | 1.5 | 1.4 |
| Loans & Receivables - Total | 1.5 | 1.8 | 1.5 | 1.4 | 1.2 | 1.7 | 1.6 | 1.8 | 1.8 | 1.8 | 1.5 | 1.4 |
| Trade Accounts & Trade Notes Receivable - Net | 1.1 | 1.3 | 1.1 | 0.9 | 1.1 | 1.3 | 1.0 | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 |
| Income Tax - Receivables - Short-Term | 0.3 | 0.4 | 0.4 | 0.5 | 0.1 | 0.4 | 0.5 | 0.8 | 0.6 | 0.7 | 0.6 | 0.6 |
| Receivables - Other - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Inventories - Total | 1.1 | 1.0 | 1.0 | 1.0 | 2.4 | 2.4 | 2.4 | 2.5 | 2.4 | 2.3 | 2.3 | 2.3 |
| Inventories - Raw Materials | 0.5 | 0.5 | 0.5 | 0.5 | 1.8 | 1.8 | 1.9 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 |
| Inventories - Other - Total | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
| Prepaid Expenses - Short-Term | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.8 | 0.9 | 0.7 | 0.7 | 0.5 |
| Investments - Total | 1.5 | 1.5 | 2.1 | 2.2 | 2.2 | 2.4 | 1.9 | 1.9 | 1.9 | 2.4 | 2.2 | 2.5 |
| Assets Held for Sale/Discontinued Operations - Short-Term | — | — | — | 0.0 | 6.4 | 10.1 | 9.7 | 9.3 | 5.3 | 5.1 | 7.9 | 7.7 |
| Property, Plant & Equipment - Net - Total | 56.9 | 56.7 | 56.3 | 55.9 | 48.9 | 49.0 | 48.4 | 47.8 | 51.6 | 51.2 | 50.8 | 50.9 |
| Other Assets - Total | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Investments in Associates, Joint Ventures and Unconsolidated Subsidiaries | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 |
| Intangible Assets - Total - Net | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 |
| Total Current Assets | 5.4 | 5.1 | 4.6 | 4.7 | 12.2 | 16.4 | 15.9 | 15.6 | 11.7 | 11.8 | 13.7 | 13.7 |
| Intangible Assets - excluding Goodwill - Net - Total | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 |
| Investments - Long-Term | 0.7 | 0.8 | 1.3 | 1.4 | 1.5 | 1.7 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 |
| Investment Property - Net | 0.1 | 0.1 | 0.1 | 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 | 0.7 | 0.7 | 1.3 | 1.4 | 1.4 | 1.6 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Intangible Assets - Gross - Total | 0.2 | — | 0.2 | 0.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 |
| Intangible Assets - excluding Goodwill - Gross | 0.2 | — | 0.2 | 0.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 |
| Intangible Assets - Accumulated Amortization & Impairment - Total | 0.1 | — | 0.1 | 0.1 | 0.5 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Intangible Assets - excluding Goodwill - Accumulated Amortization & Impairment - Total | 0.1 | — | 0.1 | 0.1 | 0.5 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 56.9 | 56.7 | 56.3 | 55.9 | 48.9 | 49.0 | 48.4 | 47.8 | 51.6 | 51.2 | 50.8 | 50.9 |
| Construction in Progress - Net | 11.2 | 11.1 | 11.8 | 11.3 | 6.5 | 6.6 | 5.9 | 5.1 | 5.7 | 5.3 | 5.0 | 4.9 |
| Right of Use Tangible Assets - Total - Net | — | — | — | — | — | — | — | — | — | — | — | 0.4 |
| Right of Use Tangible Assets - Capital/Finance Lease - Net | — | — | — | — | — | — | — | — | — | — | — | 0.4 |
| Property, Plant & Equipment - Other - Net | 45.7 | 45.6 | 44.5 | 44.6 | 42.3 | 42.4 | 42.5 | 42.7 | 45.8 | 45.9 | 45.8 | 45.6 |
| Right of Use Tangible Assets - Total - Gross | — | — | — | — | — | — | — | — | — | — | — | 0.5 |
| Total Assets | 63.1 | 62.6 | 62.3 | 62.2 | 62.9 | 67.5 | 66.2 | 65.3 | 65.4 | 65.0 | 66.6 | 66.7 |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross | — | — | — | — | — | — | — | — | — | — | — | 0.5 |
| Debt - Total | 11.2 | 10.8 | 11.1 | 11.2 | 11.7 | 16.0 | 16.2 | 15.5 | 15.2 | 16.3 | 16.7 | 17.1 |
| Short-Term Debt & Current Portion of Long-Term Debt | 10.5 | 10.1 | 10.4 | 10.4 | 10.9 | 15.2 | 9.6 | 13.4 | 13.4 | 14.1 | 8.2 | 8.1 |
| Current Portion of Long-Term Debt including Capitalized Leases | 8.8 | 8.6 | 8.4 | 8.3 | 8.9 | 13.2 | 6.9 | 10.9 | 10.7 | 11.1 | 5.1 | 5.1 |
| Capitalized Leases - Current Portion | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Short-Term Debt & Notes Payable | 1.7 | 1.5 | 2.0 | 2.0 | 2.0 | 2.0 | 2.7 | 2.5 | 2.7 | 3.0 | 3.1 | 3.0 |
| Debt - Long-Term - Total | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 6.7 | 2.1 | 1.8 | 2.2 | 8.5 | 9.0 |
| Right of Use Tangible Assets - Total/Unspecified - Accumulated Depreciation | — | — | — | — | — | — | — | — | — | — | — | 0.1 |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation | — | — | — | — | — | — | — | — | — | — | — | 0.1 |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 8.8 | 8.5 | 8.2 | 8.2 | 8.8 | 13.1 | 6.7 | 10.7 | 10.6 | 10.9 | 5.0 | 4.9 |
| Capitalized Lease Obligations - Long-Term | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
| Long-Term Debt excluding Capitalized Leases | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 6.4 | 1.9 | 1.6 | 1.9 | 8.3 | 8.7 |
| Other Non-Current Assets - Total | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Debt - Non-Convertible - Long-Term | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 6.4 | 1.9 | 1.6 | 1.9 | 8.3 | 8.7 |
| 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 | 0.6 | 0.6 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.2 | 0.2 |
| Deferred Tax - Liability - Long-Term | 0.6 | 0.6 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.2 | 0.2 |
| Payables & Accrued Expenses | 2.9 | 3.2 | 3.4 | 3.1 | 3.2 | 3.1 | 3.1 | 3.0 | 2.8 | 2.1 | 2.4 | 2.0 |
| Trade Account Payables - Total | 1.8 | 1.8 | 2.0 | 1.8 | 1.9 | 1.7 | 1.8 | 1.9 | 1.7 | 1.2 | 1.4 | 1.1 |
| Other Non-Current Assets | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Accrued Expenses | 1.1 | 1.3 | 1.4 | 1.3 | 1.3 | 1.4 | 1.4 | 1.1 | 1.1 | 0.9 | 1.0 | 0.9 |
| Liabilities Held for Sale/Discontinued Operations - Long-term & Short-Term | — | — | — | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.0 | 0.0 | 0.9 | 0.9 |
| Total Liabilities | 17.8 | 17.8 | 18.0 | 17.8 | 18.5 | 23.2 | 23.5 | 22.6 | 21.4 | 21.2 | 23.1 | 22.9 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 45.0 | 44.6 | 44.1 | 44.1 | 44.1 | 44.0 | 42.6 | 42.6 | 43.8 | 43.6 | 43.4 | 43.6 |
| Total Non-Current Assets | 57.7 | 57.6 | 57.7 | 57.4 | 50.6 | 51.1 | 50.3 | 49.7 | 53.6 | 53.2 | 52.9 | 53.0 |
| Common Equity Attributable to Parent Shareholders | 45.0 | 44.6 | 44.1 | 44.1 | 44.1 | 44.0 | 42.6 | 42.6 | 43.8 | 43.6 | 43.4 | 43.6 |
| Common Equity - Contributed | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Common Stock - Issued & Paid | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 44.5 | 44.0 | 43.5 | 43.5 | 43.5 | 43.4 | 42.0 | 42.0 | 43.2 | 43.1 | 42.8 | 43.0 |
| Retained Earnings - Total | 5.9 | 5.4 | 5.0 | 5.0 | 5.5 | 3.1 | 1.7 | 1.7 | 3.6 | 3.5 | 0.6 | 0.8 |
| Trade Accounts Payable & Accruals - Short-Term | 2.9 | 3.2 | 3.4 | 3.1 | 3.2 | 3.1 | 3.1 | 3.0 | 2.8 | 2.1 | 2.4 | 2.0 |
| Comprehensive Income - Accumulated - Total | 36.9 | 36.9 | 36.9 | 36.9 | 36.4 | 38.7 | 38.7 | 38.7 | 38.0 | 38.0 | 40.6 | 40.6 |
| Trade Accounts & Trade Notes Payable - Short-Term | 1.8 | 1.8 | 2.0 | 1.8 | 1.9 | 1.7 | 1.8 | 1.9 | 1.7 | 1.2 | 1.4 | 1.1 |
| Investments - Unrealized Gain/Loss | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Accrued Expenses - Short-Term | 1.1 | 1.3 | 1.4 | 1.3 | 1.3 | 1.4 | 1.4 | 1.1 | 1.1 | 0.9 | 1.0 | 0.9 |
| Foreign Currency Translation Adjustment - Accumulated | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 1.5 | 1.5 | 1.5 | 1.5 |
| Other Reserves/Equity - Total | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Liabilities Held for Sale/Discontinued Operations - Short-Term | — | — | — | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.0 | 0.0 | 0.9 | 0.9 |
| Income Taxes - Payable - Short-Term | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 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 | 1.7 | 1.8 | 1.6 | 1.7 | 1.6 | 1.7 | 1.7 | 1.7 | 2.1 | 1.6 | 1.8 | 1.7 |
| Common Equity - Total | 45.0 | 44.6 | 44.1 | 44.1 | 44.1 | 44.0 | 42.6 | 42.6 | 43.8 | 43.6 | 43.4 | 43.6 |
| Deferred Income - Short-Term | 1.1 | 1.2 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.1 | 0.9 |
| Common Stock - Additional Paid in Capital including Option Reserve | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Minority Interest - Equity | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 45.3 | 44.8 | 44.4 | 44.4 | 44.4 | 44.2 | 42.7 | 42.7 | 44.0 | 43.8 | 43.6 | 43.8 |
| Total Liabilities & Equity | 63.1 | 62.6 | 62.3 | 62.2 | 62.9 | 67.5 | 66.2 | 65.3 | 65.4 | 65.0 | 66.6 | 66.7 |
| Other Current Liabilities | 0.7 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 0.7 | 1.1 | 0.7 | 0.7 | 0.8 |
| Revaluation Reserves | 34.7 | 34.7 | 34.7 | 34.7 | 34.2 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 39.1 | 39.1 |
| Total Current Liabilities | 15.2 | 15.1 | 15.5 | 15.2 | 15.8 | 20.6 | 15.0 | 18.6 | 18.3 | 17.8 | 13.3 | 12.7 |
| Other Non-Current Liabilities - Total | 1.3 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 |
| Provisions - Long-Term | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 |
| Post Employment Benefits - Pension & Other - Long-Term | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 |
| Deferred Revenue - Long-Term | — | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 |
| Total Non-Current Liabilities | 2.6 | 2.7 | 2.5 | 2.6 | 2.7 | 2.7 | 8.5 | 3.9 | 3.1 | 3.4 | 9.7 | 10.2 |
| Comprehensive Income - Other - Total | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — |
| Common Shares - Issued - Total mn | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 |
| Common Shares - Outstanding - Total mn | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 |
| 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 | — | — | — | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 |
| Common Shares - Issued - Issue Specific mn | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 |
| Common Shares - Outstanding - Issue Specific mn | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 |
| 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× |
| Right of Use Tangible Assets - Total - Net - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 0.4 |
| Right of Use Tangible Assets - Capital/Finance Lease - Net - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 0.4 |
| Right of Use Tangible Assets - Total - Gross - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 0.5 |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 0.5 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Net - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 50.5 |
| Finance and Operating Lease Liabilities - Total - Supplemental | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 11.2 | 10.8 | 11.1 | 11.2 | 11.7 | 16.0 | 16.2 | 15.5 | 15.2 | 16.3 | 16.7 | 17.1 |
| Net Debt | 9.4 | 9.6 | 10.1 | 9.9 | 10.6 | 14.8 | 15.0 | 14.4 | 13.8 | 14.4 | 15.4 | 15.3 |
| Capital Lease Maturities - Total | — | — | — | 0.3 | — | — | — | 0.4 | — | — | — | 0.4 |
| Capital Lease Maturities - Due within 1 Year | — | — | — | 0.2 | — | — | — | 0.2 | — | — | — | 0.2 |
| Capital Lease Maturities - Due in Year 5 | — | — | — | 0.2 | — | — | — | 0.2 | — | — | — | 0.3 |
| Capital Lease Maturities - Remaining Maturities | — | — | — | 0.4 | — | — | — | 0.4 | — | — | — | 0.4 |
| Capital Lease Maturities - Interest Costs | — | — | — | 0.4 | — | — | — | 0.4 | — | — | — | 0.5 |
| Capital Lease Maturities - Due in 4-5 Years | — | — | — | 0.2 | — | — | — | 0.2 | — | — | — | 0.3 |
| Capital Lease Maturities - Due in Year 6 & Beyond | — | — | — | 0.4 | — | — | — | 0.4 | — | — | — | 0.4 |
| Minority Interest - Total | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
| Asset Accruals | 62.0 | 62.1 | 62.0 | 61.7 | 62.5 | 67.0 | 65.7 | 64.9 | 64.8 | 64.3 | 66.3 | 66.1 |
| Cash & Cash Equivalents - Total | 1.1 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.6 | 0.7 | 0.3 | 0.5 |
| Cash & Short Term Investments - Total | 1.9 | 1.2 | 1.0 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.3 | 2.0 | 1.3 | 1.8 |
| Debt - including Preferred Equity & Minority Interest - Total | 11.5 | 11.1 | 11.4 | 11.4 | 11.9 | 16.2 | 16.4 | 15.6 | 15.3 | 16.5 | 16.9 | 17.3 |
| Right of Use Tangible Assets - Total - Accumulated Depreciation - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 0.1 |
| Investments - Permanent | 0.7 | 0.8 | 1.3 | 1.4 | 1.5 | 1.8 | 1.2 | 1.2 | 1.4 | 1.3 | 1.4 | 1.4 |
| Net Book Capital | 54.7 | 54.5 | 54.5 | 54.3 | 54.9 | 59.0 | 57.7 | 57.1 | 57.8 | 58.2 | 59.0 | 59.0 |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation - Supplemental | — | — | — | — | — | — | — | — | — | — | — | 0.1 |
| Net Operating Assets | 54.7 | 54.5 | 54.5 | 54.3 | 54.9 | 59.0 | 57.7 | 57.1 | 57.8 | 58.2 | 59.0 | 59.0 |
| Provisions - Total | 1.7 | 1.7 | 1.6 | 1.5 | 1.7 | 1.7 | 1.7 | 1.7 | 1.1 | 1.1 | 1.2 | 1.1 |
| Shareholders Equity - Common | 45.0 | 44.6 | 44.1 | 44.1 | 44.1 | 44.0 | 42.6 | 42.6 | 43.8 | 43.6 | 43.4 | 43.6 |
| Tangible Total Equity | 45.2 | 44.8 | 44.3 | 44.3 | 44.1 | 43.9 | 42.0 | 42.0 | 43.3 | 43.2 | 42.9 | 43.1 |
| Tangible Book Value | 45.0 | 44.5 | 44.1 | 44.0 | 43.8 | 43.7 | 41.9 | 41.9 | 43.1 | 43.0 | 42.7 | 43.0 |
| Total Book Capital | 56.3 | 55.4 | 55.3 | 55.3 | 55.8 | 60.0 | 58.9 | 58.1 | 59.0 | 60.0 | 60.1 | 60.7 |
| Total Capital | 56.5 | 55.7 | 55.5 | 55.5 | 56.0 | 60.2 | 59.0 | 58.2 | 59.1 | 60.1 | 60.3 | 60.9 |
| Total Long Term Capital | 47.9 | 47.5 | 46.9 | 46.9 | 47.1 | 46.9 | 51.2 | 46.7 | 47.1 | 47.2 | 53.3 | 54.0 |
| Unearned Revenue - Total | 1.1 | 1.2 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.1 | 0.9 |
| Book Value excluding Other Equity | 43.4 | 43.0 | 42.5 | 42.5 | 42.5 | 42.4 | 41.0 | 41.0 | 42.2 | 42.0 | 41.8 | 42.0 |
| Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | — | — | — | 0.0 | 6.4 | 10.1 | 9.7 | 9.3 | 5.3 | 5.1 | 7.9 | 7.7 |
| Income Taxes - Payable - Long-Term & Short-Term | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 |
| Contract Assets - Short-Term - Unbilled Revenue in Excess of Advance Consideration & Progress Billings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Contract Liabilities - Short-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | 1.1 | 1.2 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.1 | 0.9 |
| Accruals - Short-Term | (10.9) | (10.5) | (11.1) | (11.0) | (3.9) | (4.6) | 0.4 | (3.4) | (7.2) | (6.7) | 0.0 | 0.4 |
| Cash & Short Term Investments - Net of Debt | (9.4) | (9.6) | (10.1) | (9.9) | (10.6) | (14.8) | (15.0) | (14.4) | (13.8) | (14.4) | (15.4) | (15.3) |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 8.8 | 8.6 | 8.4 | 8.3 | 8.9 | 13.2 | 6.9 | 10.9 | 10.7 | 11.1 | 5.1 | 5.1 |
| Total Fixed Assets - Net | 57.7 | 57.6 | 57.7 | 57.4 | 50.6 | 51.1 | 50.3 | 49.7 | 53.6 | 53.2 | 52.9 | 53.0 |
| Working Capital | (9.8) | (10.1) | (10.8) | (10.5) | (3.5) | (4.2) | 0.9 | (3.0) | (6.6) | (6.0) | 0.4 | 1.0 |
| Interest Bearing Liabilities - Total | 11.2 | 10.8 | 11.1 | 11.2 | 11.7 | 16.0 | 16.2 | 15.5 | 15.2 | 16.3 | 16.7 | 17.1 |
| Working Capital - Non-Cash | (11.7) | (11.3) | (11.9) | (11.7) | (4.7) | (5.4) | (0.3) | (4.1) | (7.9) | (7.9) | (0.9) | (0.8) |
| Working Capital excluding Other Current Assets & Liabilities | (8.1) | (8.3) | (9.3) | (8.8) | (1.9) | (2.5) | 2.6 | (1.3) | (4.5) | (4.4) | 2.2 | 2.7 |
| Net Debt Including Preferred Equity & Minority Interest | 9.6 | 9.9 | 10.4 | 10.2 | 10.8 | 15.0 | 15.1 | 14.5 | 14.0 | 14.5 | 15.6 | 15.4 |
| Other Short-Term & Long-Term Assets - Total | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Short-Term & Long-Term Liabilities - Total | 1.9 | 2.0 | 1.7 | 1.9 | 1.8 | 1.9 | 1.9 | 1.8 | 2.3 | 1.6 | 1.8 | 1.8 |
| Total Current Assets excluding Total Inventories | 4.3 | 4.1 | 3.6 | 3.7 | 9.8 | 14.0 | 13.5 | 13.1 | 9.4 | 9.5 | 11.4 | 11.4 |
| Tangible Book Value excluding Other Equity | 43.4 | 42.9 | 42.5 | 42.4 | 42.2 | 42.1 | 40.3 | 40.3 | 41.5 | 41.4 | 41.1 | 41.4 |
| Total Debt Excluding Islamic | 11.2 | 10.8 | 11.1 | 11.2 | 11.7 | 16.0 | 16.2 | 15.5 | 15.2 | 16.3 | 16.7 | 17.1 |
| Trade Accounts & Trade Notes Receivable - Net - Total | 1.1 | 1.3 | 1.1 | 0.9 | 1.1 | 1.3 | 1.0 | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 |
| Current Liabilities excluding Current Debt - Total | 4.7 | 5.0 | 5.1 | 4.9 | 4.9 | 5.4 | 5.4 | 5.3 | 4.9 | 3.7 | 5.2 | 4.7 |
| Cash in Hand & with Banks - Total | 1.1 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.6 | 0.7 | 0.3 | 0.5 |
| Current Assets excluding Cash & Short Term Investments - Total | 3.5 | 3.9 | 3.6 | 3.5 | 11.1 | 15.2 | 14.7 | 14.5 | 10.4 | 9.8 | 12.4 | 11.9 |
| Cash, Short Term Investments & Accounts Receivable - Total | 3.0 | 2.5 | 2.1 | 2.1 | 2.2 | 2.5 | 2.2 | 2.1 | 2.5 | 2.9 | 2.2 | 2.7 |
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.