Last close · 16 Oct 2026
Rs 6.63 +0.30%
Quarterly · Q1 FY2022 – Q4 FY2026
Agha Steel Ind.Ltd (AGHA) quarterly balance sheet
At the end of Q4 FY2026 (Apr – Jun 2026) Agha Steel Ind.Ltd had total assets of Rs 53.8 bn, down 3.5% on Q4 FY2025. Current assets of Rs 8.3 bn covered current liabilities of Rs 33.6 bn 0.25 times. Total debt was Rs 23.4 bn, net debt Rs 23.2 bn. Shareholders' equity was Rs 37.2 bn, 69.2% of total assets.
| Rs bn | Q4 FY2026 Apr – Jun 2026 | Q3 FY2026 Jan – Mar 2026 | Q2 FY2026 Oct – Dec 2025 | Q1 FY2026 Jul – Sep 2025 | Q4 FY2025 Apr – Jun 2025 | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | ||||||||||||
| Trade receivables | 2.2 | 2.6 | 2.6 | 2.8 | 2.1 | 2.3 | 2.5 | 3.1 | ||||||||||||
| Inventories | 2.2 | 2.6 | 2.9 | 2.8 | 2.9 | 2.8 | 3.4 | 3.6 | ||||||||||||
| Other current assets | 1.7 | 2.0 | 2.0 | 2.0 | 2.1 | 2.6 | 2.7 | 3.0 | ||||||||||||
| Total current assets | 8.3 | 9.8 | 9.8 | 10.2 | 10.4 | 11.7 | 12.7 | 13.5 | ||||||||||||
| Property, plant & equipment | 45.4 | 44.0 | 44.6 | 44.8 | 45.3 | 45.2 | 45.5 | 45.8 | ||||||||||||
| Intangible assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Other non-current assets | 0.0 | — | — | — | — | — | — | 0.0 | ||||||||||||
| Total non-current assets | 45.4 | 44.0 | 44.6 | 44.9 | 45.3 | 45.2 | 45.5 | 46.2 | ||||||||||||
| Total assets | 53.8 | 53.9 | 54.5 | 55.1 | 55.7 | 56.9 | 58.3 | 59.7 | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.7 | 1.0 | 1.4 | ||||||||||||
| Short-term borrowings & current portion of debt | 23.4 | 23.3 | 23.3 | 23.3 | 23.3 | 23.0 | 23.0 | 23.0 | ||||||||||||
| Total current liabilities | 33.6 | 33.0 | 32.3 | 31.3 | 30.7 | 29.9 | 29.5 | 28.4 | ||||||||||||
| Long-term debt | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | ||||||||||||
| Other non-current liabilities | 1.6 | 1.5 | 1.9 | 2.8 | 2.9 | 2.8 | 3.3 | 3.9 | ||||||||||||
| Total non-current liabilities | 1.6 | 1.5 | 1.9 | 4.0 | 4.1 | 4.0 | 4.5 | 5.0 | ||||||||||||
| Total liabilities | 35.2 | 34.5 | 34.2 | 35.3 | 34.8 | 34.0 | 34.0 | 33.4 | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 7.2 | 7.2 | 7.2 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | ||||||||||||
| Reserves & retained earnings | 11.3 | 10.0 | 10.9 | 11.6 | 14.9 | 16.9 | 18.2 | 20.3 | ||||||||||||
| Equity attributable to shareholders | 37.2 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 | ||||||||||||
| Non-controlling interest | (18.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Total equity | 18.6 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 | ||||||||||||
| Total liabilities & equity | 53.8 | 53.9 | 54.5 | 55.1 | 55.7 | 56.9 | 58.3 | 59.7 | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | 23.4 | 23.3 | 23.3 | 24.5 | 24.5 | 24.2 | 24.2 | 24.1 | ||||||||||||
| Net debt / (net cash) | 23.2 | 23.0 | 23.3 | 24.5 | 24.5 | 24.1 | 24.2 | 24.0 | ||||||||||||
| Shares outstanding mn | — | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | ||||||||||||
| Common equity | 18.6 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 | ||||||||||||
| Book value per share (Rs) Rs | — | 32.01 | 33.54 | 32.74 | 34.60 | 37.97 | 40.17 | 43.52 | ||||||||||||
| Rs mn | Q4 FY2026 Apr – Jun 2026 | Q3 FY2026 Jan – Mar 2026 | Q2 FY2026 Oct – Dec 2025 | Q1 FY2026 Jul – Sep 2025 | Q4 FY2025 Apr – Jun 2025 | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | +304.0% | +86.6% | -83.8% | -83.2% | -79.7% | -60.1% | -74.3% | -34.7% | ||||||||||||
| Trade receivables | +7.3% | +14.4% | +4.2% | -7.6% | -36.1% | -52.1% | -48.8% | -28.3% | ||||||||||||
| Inventories | -26.4% | -6.6% | -15.2% | -24.2% | -17.2% | -41.6% | -58.1% | -65.4% | ||||||||||||
| Other current assets | -19.8% | -24.6% | -25.1% | -31.6% | -27.8% | -10.4% | +9.2% | +21.3% | ||||||||||||
| Total current assets | -19.8% | -15.8% | -22.6% | -24.3% | -25.6% | -31.0% | -34.5% | -32.0% | ||||||||||||
| Property, plant & equipment | +0.3% | -2.7% | -1.9% | -2.1% | -0.7% | +99.9% | +107.7% | +110.7% | ||||||||||||
| Intangible assets | -21.1% | -15.0% | -19.0% | -18.2% | -17.4% | -20.0% | -16.0% | -15.4% | ||||||||||||
| Other non-current assets | — | — | — | — | — | — | — | — | ||||||||||||
| Total non-current assets | +0.3% | -2.7% | -2.0% | -2.8% | -1.5% | +96.2% | +103.4% | +107.9% | ||||||||||||
| Total assets | -3.5% | -5.4% | -6.5% | -7.7% | -7.1% | +42.3% | +39.4% | +41.9% | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | +10.3% | -62.9% | -70.0% | -83.7% | -59.0% | +10.1% | -16.9% | +146.2% | ||||||||||||
| Short-term borrowings & current portion of debt | +0.4% | +1.3% | +1.3% | +1.2% | +0.7% | +59.1% | +57.1% | +56.5% | ||||||||||||
| Total current liabilities | +9.6% | +10.3% | +9.6% | +10.3% | +13.5% | +79.9% | +75.5% | +75.2% | ||||||||||||
| Long-term debt | -98.2% | -98.7% | -98.6% | +8.2% | +45.4% | -85.8% | -84.9% | -86.5% | ||||||||||||
| Other non-current liabilities | -45.6% | -47.2% | -42.5% | -27.7% | -27.3% | +1,025.5% | +443.8% | +279.2% | ||||||||||||
| Total non-current liabilities | -60.9% | -62.7% | -57.6% | -19.8% | -14.9% | -54.3% | -48.1% | -45.5% | ||||||||||||
| Total liabilities | +1.3% | +1.6% | +0.7% | +5.8% | +9.2% | +33.4% | +33.4% | +31.5% | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | +19.3% | +19.3% | +19.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Reserves & retained earnings | -23.8% | -40.8% | -40.0% | -42.6% | -32.6% | +99.3% | +77.1% | +90.4% | ||||||||||||
| Equity attributable to shareholders | +77.8% | -15.7% | -16.5% | -24.8% | -25.6% | +58.0% | +48.6% | +57.7% | ||||||||||||
| Non-controlling interest | — | — | — | — | — | — | — | — | ||||||||||||
| Total equity | -11.4% | -15.7% | -16.5% | -24.8% | -25.6% | +58.0% | +48.6% | +57.7% | ||||||||||||
| Total liabilities & equity | -3.5% | -5.4% | -6.5% | -7.7% | -7.1% | +42.3% | +39.4% | +41.9% | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | -4.4% | -3.7% | -3.7% | +1.6% | +2.2% | +5.2% | +6.7% | +5.5% | ||||||||||||
| Net debt / (net cash) | -5.0% | -4.3% | -3.5% | +2.1% | +3.0% | +6.3% | +7.6% | +5.9% | ||||||||||||
| Shares outstanding | — | — | — | — | — | — | — | — | ||||||||||||
| Common equity | -11.4% | -15.7% | -16.5% | -24.8% | -25.6% | +58.0% | +48.6% | +57.7% | ||||||||||||
| Book value per share (Rs) | — | -15.7% | -16.5% | -24.8% | -25.6% | +58.0% | +48.6% | +57.7% | ||||||||||||
Change against the same quarter a year earlier; shown when the earlier figure is positive.
| Rs mn | Q4 FY2026 Apr – Jun 2026 | Q3 FY2026 Jan – Mar 2026 | Q2 FY2026 Oct – Dec 2025 | Q1 FY2026 Jul – Sep 2025 | Q4 FY2025 Apr – Jun 2025 | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 0.4% | 0.5% | 0.0% | 0.0% | 0.1% | 0.3% | 0.1% | 0.3% | ||||||||||||
| Trade receivables | 4.1% | 4.9% | 4.8% | 5.2% | 3.7% | 4.1% | 4.3% | 5.2% | ||||||||||||
| Inventories | 4.0% | 4.9% | 5.3% | 5.0% | 5.3% | 4.9% | 5.9% | 6.1% | ||||||||||||
| Other current assets | 3.1% | 3.7% | 3.7% | 3.7% | 3.8% | 4.6% | 4.7% | 5.0% | ||||||||||||
| Total current assets | 15.5% | 18.3% | 18.0% | 18.6% | 18.7% | 20.5% | 21.8% | 22.6% | ||||||||||||
| Property, plant & equipment | 84.4% | 81.6% | 81.9% | 81.4% | 81.2% | 79.3% | 78.1% | 76.7% | ||||||||||||
| Intangible assets | 0.0% | 0.0% | 0.0% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | ||||||||||||
| Other non-current assets | 0.0% | — | — | — | — | — | — | 0.0% | ||||||||||||
| Total non-current assets | 84.5% | 81.7% | 82.0% | 81.4% | 81.3% | 79.5% | 78.2% | 77.4% | ||||||||||||
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | 0.5% | 0.5% | 0.5% | 0.4% | 0.5% | 1.2% | 1.7% | 2.4% | ||||||||||||
| Short-term borrowings & current portion of debt | 43.6% | 43.3% | 42.8% | 42.3% | 41.9% | 40.5% | 39.5% | 38.6% | ||||||||||||
| Total current liabilities | 62.5% | 61.3% | 59.3% | 56.8% | 55.1% | 52.6% | 50.6% | 47.5% | ||||||||||||
| Long-term debt | 0.0% | 0.0% | 0.0% | 2.2% | 2.1% | 2.1% | 2.1% | 1.8% | ||||||||||||
| Other non-current liabilities | 2.9% | 2.8% | 3.5% | 5.1% | 5.2% | 4.9% | 5.6% | 6.5% | ||||||||||||
| Total non-current liabilities | 3.0% | 2.8% | 3.5% | 7.3% | 7.4% | 7.1% | 7.7% | 8.4% | ||||||||||||
| Total liabilities | 65.5% | 64.0% | 62.8% | 64.1% | 62.4% | 59.6% | 58.3% | 55.9% | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 13.4% | 13.4% | 13.2% | 11.0% | 10.9% | 10.6% | 10.4% | 10.1% | ||||||||||||
| Reserves & retained earnings | 21.1% | 18.6% | 20.1% | 21.1% | 26.7% | 29.7% | 31.3% | 34.0% | ||||||||||||
| Equity attributable to shareholders | 69.2% | 36.0% | 37.2% | 35.9% | 37.6% | 40.4% | 41.7% | 44.1% | ||||||||||||
| Non-controlling interest | (34.7%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Total equity | 34.5% | 36.0% | 37.2% | 35.9% | 37.6% | 40.4% | 41.7% | 44.1% | ||||||||||||
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | 43.6% | 43.3% | 42.8% | 44.5% | 44.0% | 42.6% | 41.6% | 40.4% | ||||||||||||
| Net debt / (net cash) | 43.2% | 42.8% | 42.8% | 44.4% | 43.9% | 42.3% | 41.5% | 40.2% | ||||||||||||
| Common equity | 34.5% | 36.0% | 37.2% | 35.9% | 37.6% | 40.4% | 41.7% | 44.1% | ||||||||||||
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 114
| Rs bn | Q4 FY2026 Apr – Jun 2026 | Q3 FY2026 Jan – Mar 2026 | Q2 FY2026 Oct – Dec 2025 | Q1 FY2026 Jul – Sep 2025 | Q4 FY2025 Apr – Jun 2025 | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 |
|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 |
| Cash & Short Term Investments | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 |
| Loans & Receivables - Net - Short-Term | 4.3 | 5.0 | 4.9 | 5.4 | 5.3 | 6.1 | 6.5 | 6.7 |
| Loans & Receivables - Total | 4.3 | 5.0 | 4.9 | 5.4 | 5.3 | 6.1 | 6.5 | 7.1 |
| Trade Accounts & Trade Notes Receivable - Net | 2.2 | 2.6 | 2.6 | 2.8 | 2.1 | 2.3 | 2.5 | 3.1 |
| Trade Accounts & Trade Notes Receivable - Gross | — | — | — | — | 3.3 | 3.8 | 3.7 | 4.6 |
| Provision - Trade Accounts & Trade Notes Receivable | — | — | — | — | 1.3 | 1.5 | 1.2 | 1.5 |
| Loans - Short-Term | 1.0 | 1.7 | 1.8 | 2.0 | 2.0 | 2.3 | 2.4 | 2.2 |
| Income Tax - Receivables - Short-Term | 1.1 | 0.6 | 0.5 | 0.6 | 0.5 | 0.8 | 0.7 | 0.6 |
| Receivables - Other - Total | — | — | — | — | 0.8 | 0.7 | 0.9 | 0.8 |
| Accounts & Notes Receivable - Trade - Gross - Total | — | — | — | — | 3.3 | 3.8 | 3.7 | 4.6 |
| Inventories - Total | 2.2 | 2.6 | 2.9 | 2.8 | 2.9 | 2.8 | 3.4 | 3.6 |
| Inventories - Raw Materials | — | — | — | — | 1.9 | 2.0 | 2.3 | 2.0 |
| Inventories - Work in Progress | — | — | — | — | 0.4 | 0.4 | 0.6 | 0.9 |
| Inventories - Finished Goods | — | — | — | — | 0.6 | 0.5 | 0.5 | 0.8 |
| Inventories - Other - Total | — | — | — | — | — | 0.0 | — | — |
| Other Current Assets - Total | 1.7 | 2.0 | 2.0 | 2.0 | 2.1 | 2.6 | 2.7 | 3.0 |
| Property, Plant & Equipment - Net - Total | 45.4 | 44.0 | 44.6 | 44.8 | 45.3 | 45.2 | 45.5 | 45.8 |
| Other Current Assets | 1.7 | 2.0 | 2.0 | 2.0 | 2.1 | 2.6 | 2.7 | 3.0 |
| Other Assets - Total | 1.7 | 2.0 | 2.0 | 2.0 | 2.1 | 2.6 | 2.7 | 3.0 |
| Intangible Assets - Total - Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Current Assets | 8.3 | 9.8 | 9.8 | 10.2 | 10.4 | 11.7 | 12.7 | 13.5 |
| Receivables & Loans - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
| Receivables - Other - Net - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | — | — | — | — | 45.3 | 45.2 | 45.5 | 45.8 |
| Construction in Progress - Net | — | — | — | — | 13.8 | 13.7 | 31.8 | 13.7 |
| Property, Plant & Equipment - Other - Net | — | — | — | — | 31.5 | 31.4 | 13.7 | 32.1 |
| Total Assets | 53.8 | 53.9 | 54.5 | 55.1 | 55.7 | 56.9 | 58.3 | 59.7 |
| Debt - Total | 23.4 | 23.3 | 23.3 | 24.5 | 24.5 | 24.2 | 24.2 | 24.1 |
| Short-Term Debt & Current Portion of Long-Term Debt | 23.4 | 23.3 | 23.3 | 23.3 | 23.3 | 23.0 | 23.0 | 23.0 |
| Current Portion of Long-Term Debt including Capitalized Leases | 8.0 | 7.9 | 7.9 | 8.0 | 8.0 | 7.9 | 7.9 | 7.9 |
| Capitalized Leases - Current Portion | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — |
| Short-Term Debt & Notes Payable | 15.5 | 15.4 | 15.4 | 15.4 | 15.4 | 15.1 | 15.1 | 15.1 |
| Debt - Long-Term - Total | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 |
| Capitalized Lease Obligations - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Long-Term Debt excluding Capitalized Leases | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
| Other Non-Current Assets - Total | 0.0 | — | — | — | — | — | — | 0.0 |
| Debt - Non-Convertible - Long-Term | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
| Payables & Accrued Expenses | 10.2 | 9.7 | 9.0 | 8.0 | 7.3 | 6.9 | 6.4 | 5.3 |
| Trade Account Payables - Total | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.7 | 1.0 | 1.4 |
| Other Non-Current Assets | 0.0 | — | — | — | — | — | — | — |
| Accrued Expenses | 9.9 | 9.4 | 8.7 | 7.7 | 7.1 | 6.2 | 5.5 | 3.9 |
| Total Liabilities | 35.2 | 34.5 | 34.2 | 35.3 | 34.8 | 34.0 | 34.0 | 33.4 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 37.2 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 |
| Total Non-Current Assets | 45.4 | 44.0 | 44.6 | 44.9 | 45.3 | 45.2 | 45.5 | 46.2 |
| Common Equity Attributable to Parent Shareholders | 37.2 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 |
| Common Equity - Contributed | 25.9 | 9.3 | 9.3 | 8.2 | 6.0 | 6.0 | 6.0 | 6.0 |
| Common Stock - Issued & Paid | 7.2 | 7.2 | 7.2 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 11.3 | 10.0 | 10.9 | 11.6 | 14.9 | 16.9 | 18.2 | 20.3 |
| Retained Earnings - Total | 11.3 | 10.0 | 10.9 | 11.6 | 14.9 | 16.9 | 18.2 | 20.3 |
| Trade Accounts Payable & Accruals - Short-Term | 10.2 | 9.7 | 9.0 | 8.0 | 7.3 | 6.9 | 6.4 | 5.3 |
| Trade Accounts & Trade Notes Payable - Short-Term | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.7 | 1.0 | 1.4 |
| Accrued Expenses - Short-Term | 9.9 | 9.4 | 8.7 | 7.7 | 7.1 | 6.2 | 5.5 | 3.9 |
| Other Current Liabilities - Total | 0.0 | — | — | — | — | — | — | — |
| Common Equity - Total | 37.2 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 |
| Common Stock - Additional Paid in Capital including Option Reserve | 18.7 | 2.1 | 2.1 | 2.1 | — | — | — | — |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 18.6 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 |
| Total Liabilities & Equity | 53.8 | 53.9 | 54.5 | 55.1 | 55.7 | 56.9 | 58.3 | 59.7 |
| Other Current Liabilities | 0.0 | — | — | — | — | — | — | — |
| Total Current Liabilities | 33.6 | 33.0 | 32.3 | 31.3 | 30.7 | 29.9 | 29.5 | 28.4 |
| Accounts Payable including Accrued Expenses - Long-Term | — | — | — | — | — | — | — | — |
| Trade Accounts Payable - Long-Term | — | — | — | — | — | — | — | — |
| Hybrid Financial Instrument - Liability - Long-Term | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Preferred Stock - Liability Portion - Long-Term | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Other Non-Current Liabilities - Total | 1.6 | 1.5 | 1.9 | 2.8 | 2.9 | 2.8 | 3.3 | 3.9 |
| Deferred Revenue - Long-Term | 1.6 | 1.5 | 1.9 | 2.8 | 2.9 | 2.8 | 3.3 | 3.9 |
| Other Non-Current Liabilities | 0.0 | — | — | — | — | — | — | — |
| Total Non-Current Liabilities | 1.6 | 1.5 | 1.9 | 4.0 | 4.1 | 4.0 | 4.5 | 5.0 |
| Common Shares - Issued - Total mn | — | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 |
| Common Shares - Outstanding - Total mn | — | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 |
| Common Shares - Treasury - Total mn | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Common Shares - Authorized - Issue Specific mn | — | — | — | — | — | 625.0 | 625.0 | 625.0 |
| Common Shares - Issued - Issue Specific mn | — | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 |
| Common Shares - Outstanding - Issue Specific mn | — | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 | 604.9 |
| Common Shares - Treasury - Issue Specific mn | — | 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× |
| Finance and Operating Lease Liabilities - Total - Supplemental | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 23.4 | 23.3 | 23.3 | 24.5 | 24.5 | 24.2 | 24.2 | 24.1 |
| Net Debt | 23.2 | 23.0 | 23.3 | 24.5 | 24.5 | 24.1 | 24.2 | 24.0 |
| Asset Accruals | 53.6 | 53.5 | 54.5 | 55.1 | 55.6 | 56.7 | 58.2 | 59.2 |
| Cash & Cash Equivalents - Total | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 |
| Cash & Short Term Investments - Total | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 |
| Debt - including Preferred Equity & Minority Interest - Total | 23.4 | 23.3 | 23.3 | 24.5 | 24.5 | 24.2 | 24.2 | 24.1 |
| Net Book Capital | 41.8 | 42.4 | 43.6 | 44.3 | 45.4 | 47.1 | 48.5 | 50.3 |
| Net Operating Assets | 41.8 | 42.4 | 43.6 | 44.3 | 45.4 | 47.1 | 48.5 | 50.3 |
| Shareholders Equity - Common | 18.6 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 |
| Tangible Total Equity | 18.5 | 19.3 | 20.3 | 19.8 | 20.9 | 22.9 | 24.3 | 26.3 |
| Tangible Book Value | 18.5 | 19.3 | 20.3 | 19.8 | 20.9 | 22.9 | 24.3 | 26.3 |
| Total Book Capital | 42.0 | 42.7 | 43.6 | 44.3 | 45.5 | 47.2 | 48.5 | 50.5 |
| Total Capital | 42.0 | 42.7 | 43.6 | 44.3 | 45.5 | 47.2 | 48.5 | 50.5 |
| Total Long Term Capital | 20.2 | 20.9 | 22.2 | 23.8 | 25.0 | 27.0 | 28.8 | 31.3 |
| Unearned Revenue - Total | 1.6 | 1.5 | 1.9 | 2.8 | 2.9 | 2.8 | 3.3 | 3.9 |
| Book Value excluding Other Equity | 18.6 | 19.4 | 20.3 | 19.8 | 20.9 | 23.0 | 24.3 | 26.3 |
| Accruals - Short-Term | (25.5) | (23.4) | (22.5) | (21.1) | (20.3) | (18.4) | (16.8) | (15.0) |
| Cash & Short Term Investments - Net of Debt | (23.2) | (23.0) | (23.3) | (24.5) | (24.5) | (24.1) | (24.2) | (24.0) |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 8.0 | 7.9 | 7.9 | 8.0 | 8.0 | 7.9 | 7.9 | 7.9 |
| Total Fixed Assets - Net | 45.4 | 44.0 | 44.6 | 44.9 | 45.3 | 45.2 | 45.5 | 45.8 |
| Working Capital | (25.3) | (23.1) | (22.5) | (21.1) | (20.3) | (18.2) | (16.8) | (14.9) |
| Interest Bearing Liabilities - Total | 23.4 | 23.3 | 23.3 | 24.5 | 24.5 | 24.2 | 24.2 | 24.1 |
| Working Capital - Non-Cash | (25.5) | (23.4) | (22.5) | (21.1) | (20.3) | (18.4) | (16.8) | (15.0) |
| Working Capital excluding Other Current Assets & Liabilities | (27.0) | (25.1) | (24.5) | (23.1) | (22.4) | (20.8) | (19.5) | (17.9) |
| Net Debt Including Preferred Equity & Minority Interest | 23.2 | 23.0 | 23.3 | 24.5 | 24.5 | 24.1 | 24.2 | 24.0 |
| Other Short-Term & Long-Term Assets - Total | 1.7 | 2.0 | 2.0 | 2.0 | 2.1 | 2.6 | 2.7 | 3.0 |
| Other Short-Term & Long-Term Liabilities - Total | 0.0 | — | — | — | — | — | — | — |
| Total Current Assets excluding Total Inventories | 6.2 | 7.2 | 6.9 | 7.5 | 7.5 | 8.9 | 9.3 | 9.9 |
| Tangible Book Value excluding Other Equity | 18.5 | 19.3 | 20.3 | 19.8 | 20.9 | 22.9 | 24.3 | 26.3 |
| Total Debt Excluding Islamic | 23.4 | 23.3 | 23.3 | 24.5 | 24.5 | 24.2 | 24.2 | 24.1 |
| Trade Accounts & Trade Notes Receivable - Net - Total | 2.2 | 2.6 | 2.6 | 2.8 | 2.1 | 2.3 | 2.5 | 3.1 |
| Provision for Doubtful Accounts & Notes Receivable - Total | — | — | — | — | 1.3 | 1.5 | 1.2 | 1.5 |
| Current Liabilities excluding Current Debt - Total | 10.2 | 9.7 | 9.0 | 8.0 | 7.3 | 6.9 | 6.4 | 5.3 |
| Cash in Hand & with Banks - Total | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 |
| Current Assets excluding Cash & Short Term Investments - Total | 8.1 | 9.6 | 9.8 | 10.2 | 10.4 | 11.5 | 12.6 | 13.3 |
| Cash, Short Term Investments & Accounts Receivable - Total | 2.4 | 2.9 | 2.6 | 2.9 | 2.1 | 2.5 | 2.6 | 3.2 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.