B.R.R Guardian Limited (BRRG) income statement

Finance cost was Rs 626,795, down 97.3% on FY2024. Tax of Rs 125.9 mn took 15.6% of pre-tax profit. Profit attributable to shareholders was Rs 680.5 mn, up 45.3% on FY2024, or Rs 7.16 per share.

BRRG income statement (annual) (Rs mn)
Rs mn	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	FY2016 Jul 2015 – Jun 2016	FY2015 * Jul 2014 – Jun 2015	FY2014 * Jul 2013 – Jun 2014	FY2013 Jul 2012 – Jun 2013	FY2012 Jul 2011 – Jun 2012	FY2011 * Jul 2010 – Jun 2011	FY2010 * Jul 2009 – Jun 2010	FY2009 Jul 2008 – Jun 2009	FY2008 Jul 2007 – Jun 2008	FY2007 Jul 2006 – Jun 2007
Revenue	—	—	—	51.6	88.5	56.6	41.1	53.0	101.8	102.5	102.6	125.0	267.0	266.0	673.3	756.1	594.3	993.2	943.8
Gross profit	—	—	—	51.6	88.5	56.6	41.1	53.0	101.8	102.5	102.6	125.0	267.0	266.0	673.3	756.1	594.3	993.2	943.8
Selling, general & administrative expenses	(214.4)	(228.2)	(200.5)	(157.2)	(157.8)	(110.7)	(67.5)	(72.0)	(201.0)	(165.0)	(193.7)	(41.1)	(94.0)	(73.2)	(54.2)	(256.5)	(639.6)	(452.5)	(444.5)
Operating profit	(252.6)	(201.9)	(211.4)	(147.4)	(111.2)	(88.1)	(59.0)	(51.3)	(99.2)	(62.5)	(91.0)	56.3	149.0	156.9	508.1	465.1	(70.9)	515.3	481.6
Finance cost	(0.6)	(23.0)	(27.4)	(13.7)	(6.5)	(8.3)	(23.9)	(10.7)	(24.8)	(37.3)	(79.4)	(135.5)	(203.0)	(239.6)	(354.9)	(702.9)	(636.7)	(499.4)	(504.7)
Profit before tax	806.4	553.9	238.8	711.0	262.9	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	131.2
Taxation	(125.9)	(85.7)	(94.3)	(62.9)	(0.1)	0.0	0.0	0.0	0.0	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.9
Profit after tax	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Profit attributable to shareholders	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Per share & other
EPS – basic (Rs) Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS – diluted (Rs) Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.25)	1.93	1.88
Dividend per share (Rs) Rs	0.50	0.50	0.00	0.00	1.32	0.78	0.24	0.34	1.00	0.27	0.40	0.24	0.31	0.18	0.25	0.00	0.00	0.90	0.85
EBITDA	(180.2)	(184.1)	(155.7)	(92.2)	(54.4)	(36.6)	9.7	30.8	(32.4)	41.1	19.9	142.7	217.3	255.6	656.8	851.6	573.5	1,280.8	1,270.5
Depreciation & amortisation	72.5	17.7	55.7	55.2	56.7	51.5	68.6	82.2	66.8	103.6	110.9	86.3	68.3	98.8	148.7	386.5	644.4	765.6	788.8
Weighted average shares mn	95.0	95.0	95.0	95.0	90.6	86.8	86.8	86.8	78.4	78.4	78.4	78.4	78.4	78.4	78.1	78.4	78.4	78.4	78.4

BRRG income statement — year-on-year change (Rs mn)
Rs mn	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	FY2016 Jul 2015 – Jun 2016	FY2015 * Jul 2014 – Jun 2015	FY2014 * Jul 2013 – Jun 2014	FY2013 Jul 2012 – Jun 2013	FY2012 Jul 2011 – Jun 2012	FY2011 * Jul 2010 – Jun 2011	FY2010 * Jul 2009 – Jun 2010	FY2009 Jul 2008 – Jun 2009	FY2008 Jul 2007 – Jun 2008	FY2007 Jul 2006 – Jun 2007
Revenue	—	—	—	-41.6%	+56.4%	+37.5%	-22.4%	-47.9%	-0.7%	-0.1%	-17.9%	-53.2%	+0.4%	-60.5%	-11.0%	+27.2%	-40.2%	+5.2%	—
Gross profit	—	—	—	-41.6%	+56.4%	+37.5%	-22.4%	-47.9%	-0.7%	-0.1%	-17.9%	-53.2%	+0.4%	-60.5%	-11.0%	+27.2%	-40.2%	+5.2%	—
Selling, general & administrative expenses	-6.1%	+13.8%	+27.6%	-0.4%	+42.6%	+64.1%	-6.3%	-64.2%	+21.8%	-14.8%	+371.4%	-56.3%	+28.4%	+35.2%	-78.9%	-59.9%	+41.4%	+1.8%	—
Operating profit	—	—	—	—	—	—	—	—	—	—	-261.6%	-62.2%	-5.0%	-69.1%	+9.2%	—	-113.8%	+7.0%	—
Finance cost	-97.3%	-16.1%	+100.1%	+111.1%	-22.0%	-65.2%	+123.8%	-56.9%	-33.6%	-53.0%	-41.4%	-33.2%	-15.3%	-32.5%	-49.5%	+10.4%	+27.5%	-1.0%	—
Profit before tax	+45.6%	+131.9%	-66.4%	+170.4%	+59.4%	+272.2%	-32.0%	-61.5%	+261.9%	-33.5%	+69.4%	-22.4%	+83.0%	-30.0%	—	—	-431.5%	+15.6%	—
Taxation	+46.9%	-9.1%	+49.8%	+68,354.7%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Profit after tax	+45.3%	+223.9%	-77.7%	+146.6%	+59.3%	+272.2%	-32.0%	-61.5%	+261.9%	-33.5%	+69.4%	-22.4%	+83.0%	-30.0%	—	—	-431.5%	+3.1%	—
Profit attributable to shareholders	+45.3%	+223.9%	-77.7%	+146.6%	+59.3%	+272.2%	-32.0%	-61.5%	+261.9%	-33.5%	+69.4%	-22.4%	+83.0%	-30.0%	—	—	-431.5%	+3.1%	—
Per share & other
EPS – basic (Rs)	+45.3%	+223.9%	-77.7%	+135.1%	+52.7%	+272.2%	-32.0%	-65.2%	+261.9%	-33.5%	+69.5%	-22.4%	+83.0%	-30.3%	—	—	-431.5%	+3.1%	—
EPS – diluted (Rs)	+45.3%	+223.9%	-77.7%	+135.1%	+52.7%	+272.2%	-32.0%	-65.2%	+261.9%	-33.5%	+69.5%	-22.4%	+83.0%	-30.3%	—	—	-423.3%	+3.1%	—
Dividend per share (Rs)	0.0%	—	—	-100.0%	+70.1%	+225.0%	-29.4%	-66.0%	+270.4%	-33.3%	+68.7%	-22.6%	+72.2%	-28.0%	—	—	-100.0%	+5.9%	—
EBITDA	—	—	—	—	—	-479.4%	-68.7%	—	-178.9%	+106.7%	-86.1%	-34.3%	-15.0%	-61.1%	-22.9%	+48.5%	-55.2%	+0.8%	—
Depreciation & amortisation	+308.4%	-68.1%	+0.9%	-2.7%	+10.2%	-25.0%	-16.5%	+23.1%	-35.6%	-6.6%	+28.5%	+26.4%	-30.9%	-33.6%	-61.5%	-40.0%	-15.8%	-3.0%	—
Weighted average shares	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Change against the previous fiscal year; shown when the earlier figure is positive.

BRRG income statement — common size (Rs mn)
Rs mn	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	FY2016 Jul 2015 – Jun 2016	FY2015 * Jul 2014 – Jun 2015	FY2014 * Jul 2013 – Jun 2014	FY2013 Jul 2012 – Jun 2013	FY2012 Jul 2011 – Jun 2012	FY2011 * Jul 2010 – Jun 2011	FY2010 * Jul 2009 – Jun 2010	FY2009 Jul 2008 – Jun 2009	FY2008 Jul 2007 – Jun 2008	FY2007 Jul 2006 – Jun 2007
Revenue	—	—	—	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%
Gross profit	—	—	—	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%
Selling, general & administrative expenses	—	—	—	(304.3%)	(178.4%)	(195.7%)	(164.0%)	(135.9%)	(197.4%)	(161.0%)	(188.7%)	(32.9%)	(35.2%)	(27.5%)	(8.0%)	(33.9%)	(107.6%)	(45.6%)	(47.1%)
Operating profit	—	—	—	(285.3%)	(125.7%)	(155.8%)	(143.4%)	(96.9%)	(97.4%)	(61.0%)	(88.7%)	45.1%	55.8%	59.0%	75.5%	61.5%	(11.9%)	51.9%	51.0%
Finance cost	—	—	—	(26.5%)	(7.3%)	(14.7%)	(58.1%)	(20.1%)	(24.3%)	(36.4%)	(77.3%)	(108.4%)	(76.0%)	(90.1%)	(52.7%)	(93.0%)	(107.1%)	(50.3%)	(53.5%)
Profit before tax	—	—	—	1,376.7%	297.1%	291.6%	107.7%	123.0%	166.1%	45.6%	68.4%	33.2%	20.0%	11.0%	6.2%	(21.3%)	(84.6%)	15.3%	13.9%
Taxation	—	—	—	(121.9%)	(0.1%)	0.0%	0.0%	0.0%	0.0%	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	1.7%
Profit after tax	—	—	—	1,254.8%	297.0%	291.6%	107.7%	123.0%	166.1%	45.6%	68.4%	33.2%	20.0%	11.0%	6.2%	(21.3%)	(84.6%)	15.3%	15.6%
Profit attributable to shareholders	—	—	—	1,254.8%	297.0%	291.6%	107.7%	123.0%	166.1%	45.6%	68.4%	33.2%	20.0%	11.0%	6.2%	(21.3%)	(84.6%)	15.3%	15.6%
Per share & other
EBITDA	—	—	—	(178.5%)	(61.5%)	(64.8%)	23.5%	58.2%	(31.8%)	40.1%	19.4%	114.1%	81.4%	96.1%	97.6%	112.6%	96.5%	129.0%	134.6%
Depreciation & amortisation	—	—	—	106.9%	64.1%	91.0%	166.8%	155.1%	65.6%	101.1%	108.1%	69.1%	25.6%	37.1%	22.1%	51.1%	108.4%	77.1%	83.6%

Each line as a percentage of revenue.

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 122

BRRG income statement — all reported line items (Rs mn)
Rs mn	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	FY2016 Jul 2015 – Jun 2016	FY2015 Jul 2014 – Jun 2015	FY2014 Jul 2013 – Jun 2014	FY2013 Jul 2012 – Jun 2013	FY2012 Jul 2011 – Jun 2012	FY2011 Jul 2010 – Jun 2011	FY2010 Jul 2009 – Jun 2010	FY2009 Jul 2008 – Jun 2009	FY2008 Jul 2007 – Jun 2008	FY2007 Jul 2006 – Jun 2007
Revenue from Goods & Services	—	—	—	14.8	11.0	18.4	22.9	20.6	45.5	38.3	55.6	83.3	267.0	266.0	356.4	523.7	476.1	854.8	826.9
Sales of Goods & Services - Net - Unclassified	—	—	—	14.8	11.0	18.4	22.9	20.6	45.5	38.3	55.6	83.3	267.0	266.0	356.4	523.7	476.1	854.8	826.9
Revenue from Financing-Related Operations	—	—	—	36.9	77.5	38.2	18.2	32.4	56.3	64.2	47.0	41.7	—	—	—	—	—	—	—
Revenue from Business-Related Activities - Other - Total	—	—	—	—	—	—	—	—	—	—	—	—	—	—	316.8	232.4	118.2	138.4	116.8
Business-Related Financing Revenue - Other	—	—	—	36.9	77.5	38.2	18.2	32.4	56.3	64.2	47.0	41.7	—	—	—	—	—	—	—
Revenue from Business Activities - Total	—	—	—	51.6	88.5	56.6	41.1	53.0	101.8	102.5	102.6	125.0	267.0	266.0	673.3	756.1	594.3	993.2	943.8
Selling, General & Administrative Expenses - Total	214.4	228.2	200.5	157.2	157.8	110.7	67.5	72.0	201.0	165.0	193.7	41.1	94.0	73.2	54.2	256.5	639.6	452.5	444.5
Selling, General & Administrative Expenses - Unclassified	—	210.4	186.6	—	—	—	—	—	172.8	138.1	136.9	1.4	34.2	36.5	0.0	51.3	297.5	51.0	31.8
Depreciation in Selling, General & Administrative Expenses	—	17.7	14.0	13.2	13.0	10.4	10.6	10.2	—	—	—	7.3	8.3	7.3	—	11.3	12.3	11.4	11.2
Amortization of Intangibles in Selling, General & Administrative Expenses	—	—	—	—	—	—	—	—	22.2	30.3	33.6	26.6	18.0	27.8	53.3	170.9	300.5	362.3	377.4
Other Operating Expense/(Income) - Net	38.3	(26.3)	10.9	41.8	41.8	34.0	32.6	32.3	—	—	—	27.6	24.0	35.9	111.0	34.6	25.5	25.5	17.7
Other Operating Income - Total	32.6	72.3	29.7	—	—	—	—	—	—	—	—	—	—	—	(1.7)	—	7.7	5.0	5.9
Gross Profit - Industrials/Property - Total	—	—	—	51.6	88.5	56.6	41.1	53.0	101.8	102.5	102.6	125.0	267.0	266.0	673.3	756.1	594.3	993.2	943.8
Operating Expenses - Total	252.6	201.9	211.4	199.0	199.7	144.7	100.1	104.3	201.0	165.0	193.7	68.7	118.0	109.1	165.2	291.0	665.2	477.9	462.1
Labor & Related Expenses including Stock-Based Compensation in Selling, General & Administrative Expenses	—	—	—	14.6	5.7	3.0	0.9	1.3	3.5	1.0	1.4	36.7	35.0	30.4	0.9	22.9	29.3	27.6	23.8
Selling, General & Administrative Expenses - Other - Total	—	—	—	129.4	139.2	97.2	56.0	60.5	2.5	(4.3)	21.8	(41.3)	(1.5)	(28.8)	0.0	0.0	0.0	0.1	0.2
Advertising Expense	—	—	—	—	—	—	—	—	—	—	—	0.0	0.2	0.2	—	0.0	0.0	0.1	0.2
Operations & Maintenance (Utility)	—	—	—	—	—	—	—	—	—	—	—	10.3	—	—	—	—	—	—	—
Operating Profit before Non-Recurring Income/(Expense)	(252.6)	(201.9)	(211.4)	(147.4)	(111.2)	(88.1)	(59.0)	(51.3)	(99.2)	(62.5)	(91.0)	56.3	149.0	156.9	508.1	465.1	(70.9)	515.3	481.6
Financing Income/(Expense) - Net - Total	767.6	439.8	151.4	(12.8)	(5.9)	(7.5)	(23.4)	(8.2)	(21.0)	(36.1)	(75.6)	(117.1)	(176.2)	(229.2)	(395.5)	(342.2)	(317.5)	(277.0)	(270.0)
Property & Other Taxes	—	—	—	10.7	4.2	2.2	0.7	1.0	2.5	0.8	1.3	0.8	1.0	0.5	0.0	—	—	—	—
Interest Expense - Net of (Interest Income)	0.6	23.0	27.4	12.7	5.8	7.4	23.3	8.2	21.0	36.1	75.5	117.0	176.2	224.3	344.1	693.4	636.2	499.3	504.0
Other Operating Expense	72.5	43.0	41.7	41.8	41.8	34.0	32.6	32.3	—	—	—	27.6	24.0	35.9	109.3	34.6	33.2	30.5	23.5
Occupancy Expense - Other	—	—	—	—	—	—	—	—	—	—	—	2.5	—	—	—	—	—	—	—
Interest Expense - Net of Capitalized Interest	0.6	23.0	27.4	13.7	6.5	8.3	23.9	10.7	24.8	37.3	79.4	135.5	203.0	239.6	354.9	702.9	636.7	499.4	504.7
Operating Provisions - Increase/(Decrease)	(1.6)	2.9	(1.1)	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Provision for Doubtful Accounts & Write-off	—	—	—	(6.0)	(2.7)	(23.3)	(51.9)	(38.2)	0.0	(5.0)	20.5	(63.5)	(2.7)	(29.5)	—	—	—	—	—
Non-Interest Financial Income/(Expense) - Total	768.2	462.8	178.7	(0.1)	(0.1)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.1)	(0.0)	0.0	(4.9)	(51.4)	351.2	318.7	222.3	234.0
Non-Interest Financial Income/(Expense) - Other - Net	—	(0.1)	(0.0)	(0.1)	(0.1)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.1)	(0.0)	—	—	—	351.2	318.2	249.6	251.7
Sale of Tangible & Intangible Fixed Assets - Gain/Loss	—	0.4	0.7	0.9	1.0	1.6	5.7	2.2	0.0	(0.1)	2.1	(0.2)	(4.7)	(2.4)	0.0	24.8	14.6	3.5	7.2
Equity Earnings/(Loss) - before Taxes including Non-Recurring	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.0	(11.2)	(2.7)	2.0	0.6
Other Non-Operating Income/(Expense) - Total	291.5	315.5	298.1	174.8	203.0	196.6	191.0	177.6	293.5	163.3	184.3	100.2	80.0	91.1	109.2	84.6	83.1	47.8	42.6
Non-Operating Rental Income	303.5	324.2	298.1	248.3	233.7	211.6	192.1	174.1	164.6	139.3	98.4	90.9	83.5	86.6	82.2	89.1	83.1	64.6	57.2
Sale of Leased Fixed Assets - Gain/(Loss)	—	—	—	0.0	0.4	0.8	1.2	1.5	0.0	(0.1)	2.1	(0.5)	(4.7)	(2.4)	0.0	—	2.8	1.5	6.8
Non-Recurring Adjustments - Non-Operating - Decrease/(Increase)	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.0	—	—	—	—
Supplementary Adjustments - Non-Operating - Decrease/(Increase)	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	(12.4)	—	—	—
Foreign Exchange Gain/(Loss) - Non-Business	—	—	—	—	—	—	—	—	—	—	—	—	—	—	(50.2)	—	0.5	0.3	0.0
Normalized Pre-tax Profit	806.4	553.9	238.8	15.6	87.0	102.6	114.4	120.2	173.4	64.6	19.9	39.2	48.1	16.3	221.8	221.1	(293.4)	291.6	262.1
Non-Recurring Income/Expense - Total	—	—	—	695.4	175.9	62.3	(70.1)	(55.1)	(4.3)	(17.8)	50.4	2.2	5.3	12.9	0.0	(149.9)	(91.2)	(1.5)	(14.0)
Impairment - Tangible & Intangible Fixed Assets	—	—	—	—	0.0	(22.6)	(11.9)	(6.8)	—	—	—	—	—	—	—	149.9	91.2	1.5	14.0
Impairment - Fixed Assets	—	—	—	—	0.0	(22.6)	(11.9)	(6.8)	—	—	—	—	—	—	—	149.9	91.2	1.5	14.0
Interest Income - Non-Bank	—	—	—	1.0	0.7	0.9	0.6	2.5	3.8	1.2	3.9	18.5	26.8	15.4	10.8	9.5	0.5	0.2	0.8
Impairment - Financial Investments	—	—	—	—	—	—	—	—	47.7	17.9	(16.9)	12.3	7.6	(12.9)	0.0	—	—	—	—
Dividend & Investment Income	768.2	462.9	178.8	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss)	—	—	—	—	—	—	—	—	—	—	—	0.0	0.0	(4.9)	(1.2)	0.0	0.0	(27.6)	(17.7)
Fair Value Adjustments - Financial Investments	—	—	—	695.4	175.9	39.7	(82.0)	(61.9)	43.4	0.1	33.5	14.5	12.8	0.0	—	—	—	—	—
Provision for Income Tax Expense- Unclassified	125.9	85.7	94.3	62.9	0.1	0.0	0.0	0.0	0.0	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	(15.9)
Income before Taxes	806.4	553.9	238.8	711.0	262.9	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	131.2
Income Taxes	125.9	85.7	94.3	62.9	0.1	0.0	0.0	0.0	0.0	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	(15.9)
Net Income after Tax	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Income before Discontinued Operations & Extraordinary Items	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Net Income before Minority Interest	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Net Income after Minority Interest	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Income Available to Common Shares	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
DPS - Common - Gross - Issue - By Period End Date Rs	0.50	0.50	0.00	0.00	1.32	0.78	0.24	0.34	1.00	0.27	0.40	0.24	0.31	0.18	0.25	0.00	0.00	0.90	0.85
Net Income - Basic - including Extraordinary Items Applicable to Common - Total	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Income available to Common excluding Extraordinary Items	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Shares used to calculate Basic EPS - Total mn	95.0	95.0	95.0	95.0	90.6	86.8	86.8	86.8	78.4	78.4	78.4	78.4	78.4	78.4	78.1	78.4	78.4	78.4	78.4
EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs	7.16	4.93	1.52	(0.50)	0.96	1.18	1.32	1.39	2.21	0.82	0.25	0.50	0.61	0.21	0.53	(0.14)	(5.25)	1.95	2.05
Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	—	—	—	—	—	—	—
Earnings Allocation Factor - Basic - 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×	—	—	—	—	—	—	—
Shares used to calculate Basic EPS - Issue Specific mn	95.0	95.0	95.0	95.0	90.6	86.8	86.8	86.8	78.4	78.4	78.4	78.4	—	—	—	—	—	—	—
EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs	7.16	4.93	1.52	(0.50)	0.96	1.18	1.32	1.39	2.21	0.82	0.25	0.50	0.61	0.21	0.53	(0.14)	(5.25)	1.95	2.05
EPS - Basic from Discontinued Operations & Extraordinary Items Rs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dilution Adjustment	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.0	0.0	0.0	0.0	—
Net Income - Diluted - including Extraordinary Items Applicable to Common - Total	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Diluted Income available to Common excluding Extraordinary Items	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	147.1
Shares used to calculate Diluted EPS - Total mn	95.0	95.0	95.0	95.0	90.6	86.8	86.8	86.8	78.4	78.4	78.4	78.4	78.4	78.4	78.1	78.4	78.4	78.4	78.4
EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.25)	1.93	1.88
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs	7.16	4.93	1.52	(0.50)	0.96	1.18	1.32	1.39	2.21	0.82	0.25	0.50	0.61	0.21	0.53	(0.14)	(5.25)	1.95	2.05
Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific	680.5	468.2	144.5	648.0	262.8	164.9	44.3	65.2	169.1	46.7	70.2	41.4	—	—	—	—	—	—	—
Earnings Allocation Factor - Diluted - 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×	—	—	—	—	—	—	—
Shares used to calculate Diluted EPS - Issue Specific mn	95.0	95.0	95.0	95.0	90.6	86.8	86.8	86.8	78.4	78.4	78.4	78.4	—	—	—	—	—	—	—
EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs	7.16	4.93	1.52	6.82	2.90	1.90	0.51	0.75	2.16	0.60	0.90	0.53	0.68	0.37	0.53	(2.06)	(6.41)	1.93	1.88
EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs	7.16	4.93	1.52	(0.50)	0.96	1.18	1.32	1.39	2.21	0.82	0.25	0.50	0.61	0.21	0.53	(0.14)	(5.25)	1.95	2.05
EPS - Diluted from Discontinued Operations & Extraordinary Items Rs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.16	0.00	0.00
DPS - Common - Gross - Issue - By Announcement Date Rs	0.50	0.00	0.00	1.32	0.78	0.24	0.34	1.00	0.27	0.40	0.24	0.31	0.18	0.25	0.00	0.00	0.90	0.85	0.70
DPS - Common - Net - Issue - By Announcement Date Rs	0.45	0.00	0.00	1.19	0.70	0.21	0.30	0.90	0.24	0.36	0.21	0.28	0.16	0.22	0.00	0.00	0.81	0.76	0.63
Earnings before Interest & Taxes (EBIT)	(252.6)	(201.9)	(211.4)	(147.4)	(111.2)	(88.1)	(59.0)	(51.3)	(99.2)	(62.5)	(91.0)	56.3	149.0	156.9	508.1	465.1	(70.9)	515.3	481.6
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA)	(180.2)	(184.1)	(155.7)	(92.2)	(54.4)	(36.6)	9.7	30.8	(32.4)	41.1	19.9	142.7	217.3	255.6	656.8	851.6	573.5	1,280.8	1,270.5
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	851.6	573.5	1,280.8	1,270.5
Depreciation - Investment Property - Supplemental	72.5	43.0	41.7	41.8	41.8	34.0	32.6	32.3	—	—	—	25.8	24.0	35.9	—	33.4	31.1	29.6	22.8
Depreciation & Amortization - Supplemental	—	17.7	14.0	13.2	13.0	10.4	10.6	10.2	—	—	—	33.9	50.3	71.0	96.6	386.5	644.4	765.6	788.8
Depreciation Expense - Total - Supplemental	—	17.7	14.0	13.2	13.0	10.4	10.6	10.2	—	—	—	7.3	32.3	43.2	43.3	215.6	343.9	403.3	411.4
Amortization - Total - Supplemental	—	—	—	—	—	—	—	—	22.2	30.3	33.6	26.6	18.0	27.8	53.3	170.9	300.5	362.3	377.4
Intangible Amortization - Other - Supplemental	—	—	—	—	—	—	—	—	22.2	30.3	33.6	26.6	18.0	27.8	53.3	170.9	300.5	362.3	377.4
Depreciation, Depletion & Amortization - Total	72.5	17.7	55.7	55.2	56.7	51.5	68.6	82.2	66.8	103.6	110.9	86.3	68.3	98.8	148.7	386.5	644.4	765.6	788.8
Depreciation - Total	72.5	17.7	55.7	55.0	54.8	44.4	43.2	42.5	44.5	73.4	77.4	59.7	50.3	71.0	95.4	215.6	343.9	403.3	411.4
Amortization of Intangible Assets excluding Goodwill - Total	—	—	—	0.2	1.9	7.1	25.4	39.7	22.2	30.3	33.6	26.6	18.0	27.8	53.3	170.9	300.5	362.3	377.4
Labor & Related Expenses - Total	—	—	—	—	—	—	—	—	—	—	—	36.7	35.0	30.4	—	22.9	29.3	27.6	23.8
Islamic Income	—	—	—	—	—	—	—	—	—	—	—	—	—	—	180.1	232.4	118.2	138.4	116.8
Labor & Related Expenses - Supplemental	—	—	—	—	—	—	—	—	—	—	—	36.7	35.0	30.4	—	22.9	29.3	27.6	23.8
Auditor Fees	—	—	—	—	—	—	—	—	—	—	—	1.4	—	—	—	1.0	0.9	0.6	0.8
Audit-Related Fees	—	—	—	—	—	—	—	—	—	—	—	1.0	—	—	—	1.0	0.9	0.6	0.8
Fees - Other	—	—	—	—	—	—	—	—	—	—	—	0.4	—	—	—	—	—	—	—
Normalized after Tax Profit	680.5	468.2	144.5	(47.4)	86.9	102.6	114.4	120.2	173.4	64.6	19.9	39.2	48.1	16.3	41.7	(11.3)	(411.5)	153.2	161.1
Normalized Net Income from Continuing Operations	680.5	468.2	144.5	(47.4)	86.9	102.6	114.4	120.2	173.4	64.6	19.9	39.2	48.1	16.3	41.7	(11.3)	(411.5)	153.2	161.1
Normalized Net Income - Bottom Line	680.5	468.2	144.5	(47.4)	86.9	102.6	114.4	120.2	173.4	64.6	19.9	39.2	48.1	16.3	41.7	(11.3)	(411.5)	153.2	161.1
Earnings before Interest & Taxes (EBIT) - Normalized	807.0	576.9	266.2	28.3	92.7	110.0	137.7	128.5	194.3	100.7	95.4	156.3	224.4	240.6	565.9	914.4	342.8	790.8	766.1
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized	879.5	594.6	321.9	83.5	149.5	161.5	206.3	210.6	261.1	204.3	206.3	242.6	292.6	339.3	714.6	1,300.9	987.2	1,556.4	1,554.9
Rental/Operating Lease Expense	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.0	0.0	0.0	0.0
Advertising Expenses - Supplemental	—	—	—	—	—	—	—	—	—	—	—	0.0	0.2	0.2	—	0.0	0.0	0.1	0.2
Interest Expense	0.6	23.0	27.4	13.7	6.5	8.3	23.9	10.7	24.8	37.3	79.4	135.5	203.0	239.6	354.9	702.9	636.7	499.4	504.7
Operating Expenses	—	—	—	199.0	199.7	144.7	100.1	104.3	201.0	165.0	193.7	68.7	118.0	109.1	165.2	291.0	665.2	477.9	462.1
Selling, General & Administrative Expenses excluding Research & Development Expenses	214.4	228.2	200.5	157.2	157.8	110.7	67.5	72.0	201.0	165.0	193.7	41.1	94.0	73.2	54.2	256.5	639.6	452.5	444.5
Income before Taxes & Provision for Loan Losses	806.4	553.9	238.8	711.0	262.9	164.9	44.3	65.2	169.1	46.7	70.2	41.4	53.4	29.2	41.7	(161.2)	(502.7)	151.7	131.2
Cost of Revenue including Operation & Maintenance (Utility) - Total	—	—	—	—	—	—	—	—	—	—	—	10.3	—	—	—	—	—	—	—
Generation Cost	—	—	—	—	—	—	—	—	—	—	—	10.3	—	—	—	—	—	—	—
DPS - Common - Gross - Issue - By Payable Date Rs	0.50	0.00	0.00	1.32	0.78	0.24	0.34	1.00	0.27	0.40	0.24	0.31	0.18	0.25	0.00	0.00	0.90	0.85	0.70
DPS - Common - Gross - Issue - By Ex Date Rs	0.50	0.00	0.00	1.32	0.78	0.24	0.34	1.00	0.27	0.40	0.24	0.31	0.18	0.25	0.00	0.00	0.90	0.85	0.70
Tax Adjusted Operating Income	681.0	487.6	161.1	660.5	269.3	173.2	68.2	75.8	193.9	—	149.6	177.0	256.4	268.8	396.6	—	—	651.1	712.8
Operating Expenses excluding Non-Cash Charges - Total	180.2	184.1	155.7	143.8	142.9	93.2	31.5	22.2	134.2	61.4	82.7	(17.7)	49.7	10.4	16.5	(95.5)	20.8	(287.6)	(326.7)
Income Available to Common Shares before Depreciation & Amortization	752.9	485.9	200.2	703.2	319.5	216.4	112.9	147.3	235.9	150.3	181.2	127.8	121.7	127.9	190.4	225.2	141.6	917.2	936.0
Fixed Charges	0.6	23.0	27.4	13.7	6.5	8.3	23.9	10.7	24.8	37.3	79.4	135.5	203.0	239.6	354.9	702.9	636.7	499.4	504.7
Estimated Tax Rate	0.29×	0.29×	0.29×	0.29×	0.29×	0.35×	0.30×	0.30×	0.31×	0.32×	0.33×	0.34×	0.35×	0.35×	0.35×	0.35×	0.35×	0.35×	0.35×
Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs	0.50	0.00	0.00	1.32	0.78	0.24	0.34	1.00	0.27	0.40	0.24	0.31	0.18	0.25	0.00	0.00	0.90	0.85	0.70

Every line the company reported, in the original order and wording, without regrouping or signs changed.