DMC D.M. Corporation Limited.
Latest results: FY2025 · Jun 2025 Q3 FY2026 · Jan – Mar 2026
Last close · 16 Oct 2026
Rs 162.13 0.00%
Quarterly · Q4 FY2021 – Q3 FY2026
D.M. Corporation Limited. (DMC) quarterly balance sheet
At the end of Q3 FY2026 (Jan – Mar 2026) D.M. Corporation Limited. had total assets of Rs 879.4 mn, up 12.7% on Q3 FY2025. Current assets of Rs 512.2 mn covered current liabilities of Rs 91.2 mn 5.62 times. Shareholders' equity was Rs 782.4 mn (Rs 256.30 per share), 89.0% of total assets.
| Rs mn | 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 | Q4 FY2024 Apr – Jun 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 238.3 | 62.6 | 74.1 | 90.7 | 91.8 | 91.7 | 96.5 | 96.7 | ||||||||||||
| Inventories | 230.8 | 284.2 | 289.4 | 269.4 | — | — | — | — | ||||||||||||
| Other current assets | 2.0 | 2.0 | 2.1 | 2.1 | 0.0 | 0.0 | — | 0.0 | ||||||||||||
| Total current assets | 512.2 | 390.0 | 383.3 | 379.8 | 109.6 | 109.6 | 114.3 | 114.5 | ||||||||||||
| Property, plant & equipment | 24.1 | 24.8 | 25.4 | 26.0 | 289.6 | 290.1 | 290.6 | 291.2 | ||||||||||||
| Long-term investments | 336.0 | 397.9 | 397.8 | 397.6 | 371.9 | 371.8 | 371.6 | 371.4 | ||||||||||||
| Other non-current assets | 7.0 | 7.0 | 7.0 | 7.0 | 9.2 | 9.2 | 9.2 | 9.2 | ||||||||||||
| Total non-current assets | 367.1 | 429.7 | 430.2 | 430.7 | 670.7 | 671.0 | 671.4 | 671.8 | ||||||||||||
| Total assets | 879.4 | 819.7 | 813.5 | 810.5 | 780.3 | 780.7 | 785.7 | 786.3 | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | 88.9 | 90.5 | 90.7 | 85.3 | 119.8 | 116.6 | 120.9 | 114.6 | ||||||||||||
| Short-term borrowings & current portion of debt | — | — | — | — | — | — | — | — | ||||||||||||
| Total current liabilities | 91.2 | 92.5 | 98.2 | 91.9 | 124.2 | 120.7 | 125.6 | 118.4 | ||||||||||||
| Long-term debt | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current liabilities | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 | ||||||||||||
| Total non-current liabilities | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 | ||||||||||||
| Total liabilities | 97.0 | 98.4 | 103.6 | 97.3 | 129.9 | 126.3 | 130.7 | 123.5 | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | ||||||||||||
| Reserves & retained earnings | 751.8 | 690.8 | 679.4 | 682.7 | 619.9 | 623.8 | 624.5 | 632.3 | ||||||||||||
| Equity attributable to shareholders | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 | ||||||||||||
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Total equity | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 | ||||||||||||
| Total liabilities & equity | 879.4 | 819.7 | 813.5 | 810.5 | 780.3 | 780.7 | 785.7 | 786.3 | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | — | — | — | — | — | — | — | — | ||||||||||||
| Net debt / (net cash) | (238.3) | (62.6) | (74.1) | (90.7) | (91.8) | (91.7) | (96.5) | (96.7) | ||||||||||||
| Shares outstanding mn | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | ||||||||||||
| Common equity | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 | ||||||||||||
| Book value per share (Rs) Rs | 256.30 | 236.32 | 232.57 | 233.66 | 213.09 | 214.37 | 214.59 | 217.15 | ||||||||||||
| Rs mn | 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 | Q4 FY2024 Apr – Jun 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | +159.7% | -31.7% | -23.2% | -6.2% | +1,731.6% | +7,063.4% | +5,700.7% | +6,133.8% | ||||||||||||
| Inventories | — | — | — | — | — | — | — | — | ||||||||||||
| Other current assets | — | — | — | — | — | — | — | — | ||||||||||||
| Total current assets | +367.4% | +255.7% | +235.3% | +231.6% | -5.6% | +467.1% | +383.7% | +376.6% | ||||||||||||
| Property, plant & equipment | -91.7% | -91.5% | -91.3% | -91.1% | -0.8% | -0.8% | -0.8% | -0.9% | ||||||||||||
| Long-term investments | -9.7% | +7.0% | +7.0% | +7.0% | +0.2% | -18.6% | -18.6% | -18.6% | ||||||||||||
| Other non-current assets | -23.2% | -23.2% | -23.2% | -23.2% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Total non-current assets | -45.3% | -36.0% | -35.9% | -35.9% | -0.2% | -11.5% | -11.5% | -11.5% | ||||||||||||
| Total assets | +12.7% | +5.0% | +3.5% | +3.1% | -1.0% | +0.4% | +0.4% | +0.4% | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | -25.8% | -22.5% | -25.0% | -25.6% | +4.1% | +7.1% | +7.6% | +7.0% | ||||||||||||
| Short-term borrowings & current portion of debt | — | — | — | — | — | — | — | — | ||||||||||||
| Total current liabilities | -26.6% | -23.3% | -21.8% | -22.4% | +7.0% | -7.3% | -7.2% | -9.3% | ||||||||||||
| Long-term debt | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current liabilities | +3.5% | +3.5% | +5.4% | +5.4% | +7.5% | +13.0% | +14.6% | +14.6% | ||||||||||||
| Total non-current liabilities | +3.5% | +3.5% | +5.4% | +5.4% | +7.5% | +13.0% | +14.6% | +14.6% | ||||||||||||
| Total liabilities | -25.3% | -22.1% | -20.7% | -21.2% | +7.0% | -6.5% | -6.5% | -8.5% | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Reserves & retained earnings | +21.3% | +10.7% | +8.8% | +8.0% | -2.6% | +2.0% | +2.0% | +2.4% | ||||||||||||
| Equity attributable to shareholders | +20.3% | +10.2% | +8.4% | +7.6% | -2.5% | +1.9% | +1.9% | +2.3% | ||||||||||||
| Non-controlling interest | — | — | — | — | — | — | — | — | ||||||||||||
| Total equity | +20.3% | +10.2% | +8.4% | +7.6% | -2.5% | +1.9% | +1.9% | +2.3% | ||||||||||||
| Total liabilities & equity | +12.7% | +5.0% | +3.5% | +3.1% | -1.0% | +0.4% | +0.4% | +0.4% | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | — | — | — | — | — | — | — | — | ||||||||||||
| Net debt / (net cash) | — | — | — | — | — | — | — | — | ||||||||||||
| Shares outstanding | — | — | — | — | — | — | — | — | ||||||||||||
| Common equity | +20.3% | +10.2% | +8.4% | +7.6% | -2.5% | +1.9% | +1.9% | +2.3% | ||||||||||||
| Book value per share (Rs) | +20.3% | +10.2% | +8.4% | +7.6% | -2.5% | +1.9% | +1.9% | +2.3% | ||||||||||||
Change against the same quarter a year earlier; shown when the earlier figure is positive.
| Rs mn | 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 | Q4 FY2024 Apr – Jun 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 27.1% | 7.6% | 9.1% | 11.2% | 11.8% | 11.7% | 12.3% | 12.3% | ||||||||||||
| Inventories | 26.2% | 34.7% | 35.6% | 33.2% | — | — | — | — | ||||||||||||
| Other current assets | 0.2% | 0.2% | 0.3% | 0.3% | 0.0% | 0.0% | — | 0.0% | ||||||||||||
| Total current assets | 58.2% | 47.6% | 47.1% | 46.9% | 14.0% | 14.0% | 14.6% | 14.6% | ||||||||||||
| Property, plant & equipment | 2.7% | 3.0% | 3.1% | 3.2% | 37.1% | 37.2% | 37.0% | 37.0% | ||||||||||||
| Long-term investments | 38.2% | 48.5% | 48.9% | 49.1% | 47.7% | 47.6% | 47.3% | 47.2% | ||||||||||||
| Other non-current assets | 0.8% | 0.9% | 0.9% | 0.9% | 1.2% | 1.2% | 1.2% | 1.2% | ||||||||||||
| Total non-current assets | 41.8% | 52.4% | 52.9% | 53.1% | 86.0% | 86.0% | 85.4% | 85.4% | ||||||||||||
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | 10.1% | 11.0% | 11.1% | 10.5% | 15.4% | 14.9% | 15.4% | 14.6% | ||||||||||||
| Short-term borrowings & current portion of debt | — | — | — | — | — | — | — | — | ||||||||||||
| Total current liabilities | 10.4% | 11.3% | 12.1% | 11.3% | 15.9% | 15.5% | 16.0% | 15.1% | ||||||||||||
| Long-term debt | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current liabilities | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | ||||||||||||
| Total non-current liabilities | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | ||||||||||||
| Total liabilities | 11.0% | 12.0% | 12.7% | 12.0% | 16.6% | 16.2% | 16.6% | 15.7% | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 3.5% | 3.7% | 3.8% | 3.8% | 3.9% | 3.9% | 3.9% | 3.9% | ||||||||||||
| Reserves & retained earnings | 85.5% | 84.3% | 83.5% | 84.2% | 79.4% | 79.9% | 79.5% | 80.4% | ||||||||||||
| Equity attributable to shareholders | 89.0% | 88.0% | 87.3% | 88.0% | 83.4% | 83.8% | 83.4% | 84.3% | ||||||||||||
| Non-controlling interest | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Total equity | 89.0% | 88.0% | 87.3% | 88.0% | 83.4% | 83.8% | 83.4% | 84.3% | ||||||||||||
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | — | — | — | — | — | — | — | — | ||||||||||||
| Net debt / (net cash) | (27.1%) | (7.6%) | (9.1%) | (11.2%) | (11.8%) | (11.7%) | (12.3%) | (12.3%) | ||||||||||||
| Common equity | 89.0% | 88.0% | 87.3% | 88.0% | 83.4% | 83.8% | 83.4% | 84.3% | ||||||||||||
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 mn | 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 | Q4 FY2024 Apr – Jun 2024 |
|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 66.4 | 11.0 | 3.6 | 0.0 | 3.7 | 2.5 | 2.2 | 2.2 |
| Cash & Short Term Investments | 238.3 | 62.6 | 74.1 | 90.7 | 91.8 | 91.7 | 96.5 | 96.7 |
| Short-Term Investments - Total | 171.9 | 51.6 | 70.5 | 90.6 | 88.0 | 89.2 | 94.3 | 94.5 |
| Loans & Receivables - Net - Short-Term | 41.1 | 41.2 | 17.7 | 17.6 | 17.8 | 18.0 | 17.9 | 17.8 |
| Loans & Receivables - Total | 41.1 | 41.2 | 17.7 | 17.6 | 17.8 | 18.0 | 17.9 | 17.8 |
| Loans - Short-Term | 20.0 | 20.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.2 | 0.2 |
| Income Tax - Receivables - Short-Term | 3.5 | 3.5 | — | — | — | — | — | — |
| Receivables - Other - Total | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 |
| Inventories - Total | 230.8 | 284.2 | 289.4 | 269.4 | — | — | — | — |
| Inventories - Raw Materials | 230.8 | 284.2 | 269.4 | 269.4 | — | — | — | — |
| Inventories - Other - Total | — | — | 20.0 | — | — | — | — | — |
| Investments - Total | 507.9 | 449.5 | 468.2 | 488.3 | 459.9 | 461.0 | 465.9 | 465.9 |
| Other Current Assets - Total | 2.0 | 2.0 | 2.1 | 2.1 | 0.0 | 0.0 | — | 0.0 |
| Property, Plant & Equipment - Net - Total | 24.1 | 24.8 | 25.4 | 26.0 | 289.6 | 290.1 | 290.6 | 291.2 |
| Other Current Assets | 2.0 | 2.0 | 2.1 | 2.1 | 0.0 | 0.0 | — | 0.0 |
| Other Assets - Total | 9.0 | 9.0 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| Total Current Assets | 512.2 | 390.0 | 383.3 | 379.8 | 109.6 | 109.6 | 114.3 | 114.5 |
| Investments - Long-Term | 336.0 | 397.9 | 397.8 | 397.6 | 371.9 | 371.8 | 371.6 | 371.4 |
| Investment Property - Net | 327.3 | 389.4 | 389.4 | 389.4 | 363.9 | 363.9 | 363.9 | 363.9 |
| Investments - Available for Sale/Held to Maturity - Long-Term | 8.7 | 8.5 | 8.3 | 8.2 | 8.0 | 7.8 | 7.7 | 7.5 |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Total - Net | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Other - Net | — | — | — | — | — | — | — | — |
| Total Assets | 879.4 | 819.7 | 813.5 | 810.5 | 780.3 | 780.7 | 785.7 | 786.3 |
| Debt - Total | — | — | — | — | — | — | — | — |
| Short-Term Debt & Current Portion of Long-Term Debt | — | — | — | — | — | — | — | — |
| Current Portion of Long-Term Debt including Capitalized Leases | — | — | — | — | — | — | — | — |
| Capitalized Leases - Current Portion | — | — | — | — | — | — | — | — |
| Short-Term Debt & Notes Payable | — | — | — | — | — | — | — | — |
| Debt - Long-Term - Total | — | — | — | — | — | — | — | — |
| Assets Held for Sale/Discontinued Operations - Long-Term | — | — | — | — | — | — | — | — |
| Capitalized Lease Obligations - Long-Term | — | — | — | — | — | — | — | — |
| Long-Term Debt excluding Capitalized Leases | — | — | — | — | — | — | — | — |
| Other Non-Current Assets - Total | 7.0 | 7.0 | 7.0 | 7.0 | 9.2 | 9.2 | 9.2 | 9.2 |
| Debt - Non-Convertible - Long-Term | — | — | — | — | — | — | — | — |
| Dividends Payable | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Deferred Tax & Investment Tax Credits - Long-Term | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Deferred Tax - Liability - Long-Term | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Payables & Accrued Expenses | 88.9 | 90.5 | 90.7 | 85.3 | 119.8 | 116.6 | 120.9 | 114.6 |
| Trade Account Payables - Total | 88.9 | 90.5 | 90.7 | 85.3 | 119.8 | 116.6 | 120.9 | 114.6 |
| Other Non-Current Assets | 7.0 | 7.0 | 7.0 | 7.0 | 9.2 | 9.2 | 9.2 | 9.2 |
| Total Liabilities | 97.0 | 98.4 | 103.6 | 97.3 | 129.9 | 126.3 | 130.7 | 123.5 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Non-Current Assets | 367.1 | 429.7 | 430.2 | 430.7 | 670.7 | 671.0 | 671.4 | 671.8 |
| Common Equity Attributable to Parent Shareholders | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Common Equity - Contributed | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 |
| Common Stock - Issued & Paid | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 | 30.5 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 751.8 | 690.8 | 679.4 | 682.7 | 619.9 | 623.8 | 624.5 | 632.3 |
| Retained Earnings - Total | 527.9 | 424.2 | 412.3 | 415.6 | 102.6 | 106.3 | 106.6 | 114.6 |
| Trade Accounts Payable & Accruals - Short-Term | 88.9 | 90.5 | 90.7 | 85.3 | 119.8 | 116.6 | 120.9 | 114.6 |
| Comprehensive Income - Accumulated - Total | 224.0 | 266.6 | 267.1 | 267.1 | 517.4 | 517.5 | 517.9 | 517.7 |
| Trade Accounts & Trade Notes Payable - Short-Term | 88.9 | 90.5 | 90.7 | 85.3 | 119.8 | 116.6 | 120.9 | 114.6 |
| Income Taxes - Payable - Short-Term | 2.1 | 0.0 | 0.9 | 3.0 | 1.0 | 1.2 | 0.6 | 2.5 |
| Dividends/Distributions Payable | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Current Liabilities - Total | 0.0 | 1.9 | 6.5 | 3.5 | 3.3 | 2.7 | 4.0 | 1.1 |
| Common Equity - Total | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Liabilities & Equity | 879.4 | 819.7 | 813.5 | 810.5 | 780.3 | 780.7 | 785.7 | 786.3 |
| Other Current Liabilities | 0.0 | 1.9 | 6.5 | 3.5 | 3.3 | 2.7 | 4.0 | 1.1 |
| Revaluation Reserves | 224.0 | 266.6 | 267.1 | 267.1 | 517.4 | 517.5 | 517.9 | 517.7 |
| Total Current Liabilities | 91.2 | 92.5 | 98.2 | 91.9 | 124.2 | 120.7 | 125.6 | 118.4 |
| Other Non-Current Liabilities - Total | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 |
| Provisions - Long-Term | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 |
| Post Employment Benefits - Pension & Other - Long-Term | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 |
| Total Non-Current Liabilities | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 |
| Common Shares - Issued - Total mn | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Common Shares - Outstanding - Total mn | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Common Shares - Treasury - Total mn | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Common Shares - Authorized - Issue Specific mn | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
| Common Shares - Issued - Issue Specific mn | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Common Shares - Outstanding - Issue Specific mn | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Common Shares - Treasury - Issue Specific mn | 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× |
| Right of Use Tangible Assets - Total - Net - Supplemental | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net - Supplemental | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Net - Supplemental | — | — | — | — | — | — | — | — |
| Finance and Operating Lease Liabilities - Total - Supplemental | — | — | — | — | — | — | — | — |
| Debt including Finance and Operating Lease Liabilities - Supplemental | — | — | — | — | — | — | — | — |
| Net Debt | (238.3) | (62.6) | (74.1) | (90.7) | (91.8) | (91.7) | (96.5) | (96.7) |
| Asset Accruals | 813.0 | 808.7 | 809.9 | 810.5 | 776.5 | 778.2 | 783.6 | 784.1 |
| Cash & Cash Equivalents - Total | 66.4 | 11.0 | 3.6 | 0.0 | 3.7 | 2.5 | 2.2 | 2.2 |
| Cash & Short Term Investments - Total | 238.3 | 62.6 | 74.1 | 90.7 | 91.8 | 91.7 | 96.5 | 96.7 |
| Debt - including Preferred Equity & Minority Interest - Total | — | — | — | — | — | — | — | — |
| Investments - Permanent | 336.0 | 397.9 | 397.8 | 397.6 | 371.9 | 371.8 | 371.6 | 371.4 |
| Net Book Capital | 544.0 | 658.8 | 635.8 | 622.5 | 558.7 | 562.7 | 558.6 | 566.1 |
| Net Operating Assets | 544.0 | 658.8 | 635.8 | 622.5 | 558.7 | 562.7 | 558.6 | 566.1 |
| Provisions - Total | 5.8 | 5.8 | 5.4 | 5.4 | 5.6 | 5.6 | 5.1 | 5.1 |
| Shareholders Equity - Common | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Tangible Total Equity | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Tangible Book Value | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Book Capital | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Capital | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Long Term Capital | 788.2 | 727.2 | 715.3 | 718.6 | 656.1 | 660.0 | 660.2 | 668.0 |
| Book Value excluding Other Equity | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | — | — | — | — | — | — | — | — |
| Income Taxes - Payable - Long-Term & Short-Term | 2.1 | 0.0 | 0.9 | 3.0 | 1.0 | 1.2 | 0.6 | 2.5 |
| Accruals - Short-Term | 354.7 | 286.5 | 281.5 | 287.9 | (18.4) | (13.5) | (13.4) | (6.1) |
| Cash & Short Term Investments - Net of Debt | 238.3 | 62.6 | 74.1 | 90.7 | 91.8 | 91.7 | 96.5 | 96.7 |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | — | — | — | — | — | — | — | — |
| Total Fixed Assets - Net | 367.1 | 429.7 | 430.2 | 430.7 | 670.7 | 671.0 | 671.4 | 671.8 |
| Working Capital | 421.1 | 297.5 | 285.1 | 287.9 | (14.6) | (11.0) | (11.2) | (3.8) |
| Interest Bearing Liabilities - Total | — | — | — | — | — | — | — | — |
| Working Capital - Non-Cash | 182.7 | 234.9 | 211.0 | 197.3 | (106.4) | (102.7) | (107.7) | (100.5) |
| Working Capital excluding Other Current Assets & Liabilities | 419.0 | 297.4 | 289.5 | 289.3 | (11.4) | (8.3) | (7.3) | (2.7) |
| Net Debt Including Preferred Equity & Minority Interest | (238.3) | (62.6) | (74.1) | (90.7) | (91.8) | (91.7) | (96.5) | (96.7) |
| Other Short-Term & Long-Term Assets - Total | 9.0 | 9.0 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| Other Short-Term & Long-Term Liabilities - Total | 0.0 | 1.9 | 6.5 | 3.5 | 3.3 | 2.7 | 4.0 | 1.1 |
| Total Current Assets excluding Total Inventories | 281.5 | 105.8 | 93.9 | 110.4 | — | — | — | — |
| Tangible Book Value excluding Other Equity | 782.4 | 721.4 | 709.9 | 713.2 | 650.4 | 654.4 | 655.0 | 662.8 |
| Total Debt Excluding Islamic | — | — | — | — | — | — | — | — |
| Current Liabilities excluding Current Debt - Total | — | — | — | — | — | — | — | — |
| Cash in Hand & with Banks - Total | 66.4 | 11.0 | 3.6 | 0.0 | 3.7 | 2.5 | 2.2 | 2.2 |
| Current Assets excluding Cash & Short Term Investments - Total | 273.9 | 327.4 | 309.2 | 289.2 | 17.8 | 18.0 | 17.9 | 17.8 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.