Skip to content
Smart Money
Create free account Log in

Engineering

DSL Dost Steels Limited

Latest results: FY2026 · Jun 2026

Watch DSL · free results alerts

Last close · 16 Oct 2026

Rs 4.40 -0.90%

Quarterly · Q1 FY2022 – Q4 FY2026

Dost Steels Limited (DSL) quarterly balance sheet

At the end of Q4 FY2026 (Apr – Jun 2026) Dost Steels Limited had total assets of Rs 11.5 bn, up 11.3% on Q4 FY2025. Current assets of Rs 45.6 mn covered current liabilities of Rs 1.1 bn 0.04 times. Total debt was Rs 1.4 bn, net debt Rs 1.4 bn. Shareholders' equity was Rs 7.5 bn (Rs 16.92 per share), 65.7% of total assets.

DSL balance sheet (quarterly) (Rs bn)
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 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
Assets
Cash & short-term investments 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
Trade receivables 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
Inventories 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
Other current assets — 0.0 — 0.0 — 0.0 — 0.0 — — — — — — — — — — — —
Total current assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.1
Property, plant & equipment 11.4 10.2 10.2 10.2 10.2 2.5 2.5 2.5 2.5 2.3 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.6
Intangible assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Other non-current assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total non-current assets 11.4 10.2 10.2 10.3 10.3 2.5 2.5 2.5 2.5 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6
Total assets 11.5 10.2 10.3 10.3 10.3 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6
Liabilities
Trade payables 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 0.1 0.1 0.1
Short-term borrowings & current portion of debt 1.0 1.0 0.8 0.6 0.6 1.0 1.0 1.0 0.9 0.8 0.8 0.8 0.8 0.8 0.7 0.7 0.6 0.6 0.5 0.5
Total current liabilities 1.1 1.1 0.9 0.7 0.7 1.8 1.7 1.7 1.5 1.4 1.3 1.3 1.3 1.2 1.1 1.0 0.9 0.9 0.8 0.7
Long-term debt 0.4 0.4 0.5 0.6 0.6 0.0 0.0 0.0 0.1 0.2 0.2 0.3 0.3 0.3 0.4 0.4 0.5 0.5 0.5 0.6
Other non-current liabilities 0.0 0.0 0.0 1.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4
Total non-current liabilities 2.8 2.9 3.0 3.1 3.1 0.6 0.6 0.6 0.7 0.9 0.8 1.3 1.3 1.3 1.4 1.4 1.5 1.5 1.5 1.6
Total liabilities 3.9 3.9 3.9 3.9 3.8 2.4 2.4 2.3 2.3 2.2 2.2 2.6 2.6 2.5 2.5 2.4 2.4 2.4 2.3 2.3
Equity
Share capital 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 3.2 3.2 3.2 3.2 3.2 3.2 3.2 3.2 3.2
Reserves & retained earnings 3.1 1.9 1.9 2.0 2.0 (4.3) (4.2) (4.2) (4.1) (4.1) (4.0) (3.2) (3.1) (3.1) (3.0) (3.0) (2.9) (2.9) (2.8) (2.8)
Equity attributable to shareholders 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0) 0.0 0.1 0.1 0.2 0.2 0.3 0.3 0.3
Non-controlling interest 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total equity 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0) 0.0 0.1 0.1 0.2 0.2 0.3 0.3 0.3
Total liabilities & equity 11.5 10.2 10.3 10.3 10.3 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6
Key figures
Total debt 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.0 1.0
Net debt / (net cash) 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.0 1.0
Shares outstanding mn 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 315.7 315.7 315.7 315.7 315.7 315.7 315.7 315.7 315.7
Common equity 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0) 0.0 0.1 0.1 0.2 0.2 0.3 0.3 0.3
Book value per share (Rs) Rs 16.92 14.17 14.29 14.48 14.51 0.40 0.48 0.60 0.70 0.84 0.99 (0.12) 0.09 0.27 0.44 0.61 0.77 0.86 0.99 1.07
DSL balance sheet — year-on-year change (Rs mn)
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 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
Assets
Cash & short-term investments +141.2% -91.0% +448.9% -96.4% -26.0% -7.3% -20.4% +1,497.1% +608.1% +1,076.9% +93.8% -30.0% +9.7% -98.8% -69.7% -51.1% +25.9% +6,343.8% -59.6% -94.6%
Trade receivables — — — — — — — — — — — — — -100.0% -100.0% -100.0% -100.0% -46.0% -13.0% -8.6%
Inventories 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% -15.1% -15.1% -15.1% -24.9% -11.4%
Other current assets — 0.0% — 0.0% — — — — — — — — — — — — — — — —
Total current assets +13.2% -13.4% -10.0% -13.5% -10.8% +9.9% +8.4% +8.0% +5.5% +1.0% +0.2% +6.6% +12.0% -20.1% -7.2% -20.2% -24.1% -3.6% -18.4% -14.2%
Property, plant & equipment +11.3% +306.4% +306.7% +307.8% +307.3% +8.1% -0.5% -0.6% -0.6% -8.5% -0.6% -0.6% -0.6% -0.6% -0.7% -0.7% -0.7% -0.8% -0.7% -0.8%
Intangible assets 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -98.8% -99.4% -99.6% -99.7% -80.0% -66.7% -57.1%
Other non-current assets 0.0% +0.1% +0.2% +0.2% +0.1% -83.1% 0.0% 0.0% 0.0% +493.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total non-current assets +11.2% +301.5% +301.8% +302.9% +302.4% -0.5% -0.5% -0.5% -0.5% -0.6% -0.6% -0.6% -0.6% -0.6% -0.6% -0.7% -0.7% -0.8% -0.7% -0.8%
Total assets +11.3% +295.7% +296.3% +297.2% +297.0% -0.3% -0.4% -0.4% -0.4% -0.5% -0.6% -0.5% -0.4% -1.0% -0.8% -1.0% -1.1% -0.8% -1.1% -1.1%
Liabilities
Trade payables +1.1% -12.7% -16.9% -16.8% -24.6% -10.3% +6.8% -4.7% +8.2% +5.9% -13.3% -2.5% -11.8% -34.6% -32.5% -47.4% -42.6% -13.2% -20.0% -6.5%
Short-term borrowings & current portion of debt +62.3% -5.8% -17.3% -38.5% -31.8% +34.9% +32.2% +20.2% +8.9% -1.2% +7.6% +24.9% +35.1% +31.9% +37.5% +42.4% +37.3% +41.0% +42.0% +46.7%
Total current liabilities +53.3% -38.9% -45.1% -56.7% -53.3% +29.8% +31.4% +24.7% +19.8% +14.4% +20.7% +33.1% +39.5% +34.5% +36.7% +35.5% +31.4% +36.7% +34.5% +38.0%
Long-term debt -27.8% — — — +542.4% -100.0% -100.0% -100.0% -67.0% -35.8% -48.4% -29.1% -35.8% -29.2% -26.6% -26.3% -20.4% -19.6% -15.1% -12.9%
Other non-current liabilities +2.9% +3.1% +3.1% +5,956.6% +3.0% +2.8% +2.8% -92.1% -92.2% -92.2% -92.3% +0.2% +0.2% -0.3% -0.1% +0.1% +0.3% +1.1% +1.1% +1.1%
Total non-current liabilities -9.5% +341.8% +357.2% +384.4% +321.5% -25.1% -23.5% -50.0% -42.6% -35.5% -39.0% -8.4% -11.2% -9.5% -9.2% -9.4% -7.4% -7.1% -5.5% -4.8%
Total liabilities +2.3% +63.1% +64.2% +65.7% +68.5% +8.5% +10.0% -11.9% -11.4% -12.0% -12.7% +8.9% +8.5% +6.9% +6.6% +5.2% +4.6% +5.6% +5.2% +5.8%
Equity
Share capital 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% +40.8% +40.8% +40.8% +40.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Reserves & retained earnings +53.4% — — — — — — — — — — — — — — — — — — —
Equity attributable to shareholders +16.6% +3,470.6% +2,882.5% +2,322.6% +1,970.0% -52.8% -51.4% — +974.3% +344.9% +215.9% -119.1% -88.0% -69.2% -55.4% -43.3% -35.8% -35.0% -31.8% -31.4%
Non-controlling interest — — — — — — — — — — — — — — — — — — — —
Total equity +16.6% +3,470.6% +2,882.5% +2,322.6% +1,970.0% -52.8% -51.4% — +974.3% +344.9% +215.9% -119.1% -88.0% -69.2% -55.4% -43.3% -35.8% -35.0% -31.8% -31.4%
Total liabilities & equity +11.3% +295.7% +296.3% +297.2% +297.0% -0.3% -0.4% -0.4% -0.4% -0.5% -0.6% -0.5% -0.4% -1.0% -0.8% -1.0% -1.1% -0.8% -1.1% -1.1%
Key figures
Total debt +17.1% +37.3% +31.0% +22.7% +23.6% +5.1% +5.2% -10.7% -10.9% -11.7% -12.0% +4.4% +4.9% +4.5% +5.4% +5.3% +4.9% +5.4% +6.2% +7.1%
Net debt / (net cash) +17.0% +37.5% +31.0% +22.8% +23.6% +5.1% +5.2% -10.8% -10.9% -11.8% -12.0% +4.4% +4.9% +5.3% +5.4% +5.3% +4.9% +4.6% +6.3% +7.5%
Shares outstanding — — — — — — — — — — — — — — — — — — — —
Common equity +16.6% +3,470.6% +2,882.5% +2,322.6% +1,970.0% -52.8% -51.4% — +974.3% +344.9% +215.9% -119.1% -88.0% -69.2% -55.4% -43.3% -35.8% -35.0% -31.8% -31.4%
Book value per share (Rs) +16.6% +3,470.6% +2,882.5% +2,322.6% +1,970.0% -52.8% -51.4% — +662.7% +215.9% +124.3% -119.1% -88.0% -69.2% -55.4% -43.3% -35.8% -35.0% -31.8% -31.4%

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

DSL balance sheet — common size (Rs mn)
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 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
Assets
Cash & short-term investments 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% 0.3% 0.0% 0.0%
Trade receivables 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% 0.3% 0.3% 0.3%
Inventories 0.2% 0.3% 0.3% 0.3% 0.3% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.2%
Other current assets — 0.0% — 0.0% — 0.0% — 0.0% — — — — — — — — — — — —
Total current assets 0.4% 0.4% 0.4% 0.4% 0.4% 1.8% 1.8% 1.8% 1.7% 1.7% 1.6% 1.6% 1.6% 1.6% 1.6% 1.5% 1.5% 2.0% 1.7% 1.9%
Property, plant & equipment 99.2% 99.2% 99.2% 99.2% 99.2% 96.6% 96.7% 96.7% 96.7% 89.1% 96.8% 96.8% 96.8% 96.8% 96.8% 96.9% 97.0% 96.4% 96.7% 96.6%
Intangible assets 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Other non-current assets 0.4% 0.4% 0.4% 0.4% 0.4% 1.6% 1.6% 1.6% 1.6% 9.3% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.5% 1.5% 1.5% 1.5%
Total non-current assets 99.6% 99.6% 99.6% 99.6% 99.6% 98.2% 98.2% 98.2% 98.3% 98.3% 98.4% 98.4% 98.4% 98.4% 98.4% 98.5% 98.5% 98.0% 98.3% 98.1%
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 0.3% 0.3% 0.3% 0.3% 0.3% 1.5% 1.7% 1.7% 1.8% 1.7% 1.5% 1.7% 1.7% 1.6% 1.8% 1.8% 1.9% 2.4% 2.6% 3.3%
Short-term borrowings & current portion of debt 8.7% 9.5% 8.2% 6.1% 6.0% 40.0% 39.5% 39.1% 34.8% 29.6% 29.8% 32.4% 31.8% 29.8% 27.5% 25.8% 23.4% 22.4% 19.8% 17.9%
Total current liabilities 9.6% 10.5% 9.3% 7.1% 7.0% 68.2% 66.8% 64.8% 59.4% 52.4% 50.7% 51.8% 49.4% 45.5% 41.7% 38.7% 35.2% 33.5% 30.3% 28.3%
Long-term debt 3.9% 4.4% 4.8% 6.0% 6.0% 0.0% 0.0% 0.0% 3.7% 8.4% 7.7% 11.2% 11.2% 13.0% 14.7% 15.8% 17.4% 18.2% 19.9% 21.1%
Other non-current liabilities 0.3% 0.3% 0.3% 17.7% 0.3% 1.2% 1.2% 1.2% 1.2% 1.1% 1.1% 14.7% 14.7% 14.7% 14.7% 14.6% 14.6% 14.6% 14.6% 14.5%
Total non-current liabilities 24.7% 27.9% 28.8% 30.4% 30.4% 25.0% 24.9% 24.9% 28.6% 33.2% 32.5% 49.6% 49.5% 51.2% 53.0% 53.9% 55.5% 56.1% 57.9% 58.9%
Total liabilities 34.3% 38.4% 38.0% 37.4% 37.3% 93.2% 91.8% 89.7% 88.0% 85.6% 83.1% 101.4% 98.9% 96.8% 94.7% 92.7% 90.8% 89.6% 88.2% 87.2%
Equity
Share capital 38.8% 43.5% 43.4% 43.2% 43.2% 171.9% 171.9% 171.7% 171.5% 171.4% 171.2% 121.4% 121.2% 121.0% 120.9% 120.8% 120.7% 119.9% 120.0% 119.5%
Reserves & retained earnings 26.9% 18.1% 18.6% 19.4% 19.5% (165.1%) (163.6%) (161.4%) (159.5%) (157.0%) (154.3%) (122.8%) (120.1%) (117.8%) (115.6%) (113.4%) (111.5%) (109.5%) (108.1%) (106.7%)
Equity attributable to shareholders 65.7% 61.6% 62.0% 62.6% 62.7% 6.8% 8.2% 10.3% 12.0% 14.4% 16.9% (1.4%) 1.1% 3.2% 5.3% 7.3% 9.2% 10.4% 11.8% 12.8%
Non-controlling interest 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total equity 65.7% 61.6% 62.0% 62.6% 62.7% 6.8% 8.2% 10.3% 12.0% 14.4% 16.9% (1.4%) 1.1% 3.2% 5.3% 7.3% 9.2% 10.4% 11.8% 12.8%
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 12.6% 13.9% 13.1% 12.1% 12.0% 40.0% 39.5% 39.1% 38.5% 38.0% 37.4% 43.6% 43.0% 42.8% 42.3% 41.6% 40.8% 40.5% 39.8% 39.1%
Net debt / (net cash) 12.6% 13.9% 13.1% 12.1% 12.0% 40.0% 39.5% 39.1% 38.4% 37.9% 37.4% 43.6% 43.0% 42.8% 42.2% 41.6% 40.8% 40.2% 39.8% 39.1%
Common equity 65.7% 61.6% 62.0% 62.6% 62.7% 6.8% 8.2% 10.3% 12.0% 14.4% 16.9% (1.4%) 1.1% 3.2% 5.3% 7.3% 9.2% 10.4% 11.8% 12.8%

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 102
DSL balance sheet — all reported line items (Rs bn)
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 Q4 FY2024 Apr – Jun 2024 Q3 FY2024 Jan – Mar 2024 Q2 FY2024 Oct – Dec 2023 Q1 FY2024 Jul – Sep 2023
Cash & Cash Equivalents 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Cash & Short Term Investments 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Loans & Receivables - Net - Short-Term 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Loans & Receivables - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Trade Accounts & Trade Notes Receivable - Net 0.0 0.0 0.0 — — 0.0 0.0 — — 0.0 0.0 0.0
Income Tax - Receivables - Short-Term 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Inventories - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Inventories - Raw Materials 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Inventories - Other - Total 0.0 0.0 0.0 — — 0.0 0.0 — — 0.0 0.0 0.0
Prepaid Expenses - Short-Term 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 Assets - Total — 0.0 — 0.0 — 0.0 — 0.0 — — — —
Property, Plant & Equipment - Net - Total 11.4 10.2 10.2 10.2 10.2 2.5 2.5 2.5 2.5 2.3 2.5 2.5
Other Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0
Intangible Assets - Total - Net 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Current Assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Intangible Assets - excluding Goodwill - Net - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Assets 11.5 10.2 10.3 10.3 10.3 2.6 2.6 2.6 2.6 2.6 2.6 2.6
Debt - Total 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Short-Term Debt & Current Portion of Long-Term Debt 1.0 1.0 0.8 0.6 0.6 1.0 1.0 1.0 0.9 0.8 0.8 0.8
Current Portion of Long-Term Debt including Capitalized Leases 0.4 0.4 0.4 0.3 0.3 0.8 0.8 0.8 0.7 0.6 0.6 0.5
Short-Term Debt & Notes Payable 0.6 0.6 0.5 0.3 0.3 0.2 0.2 0.2 0.2 0.2 0.2 0.3
Debt - Long-Term - Total 0.4 0.4 0.5 0.6 0.6 0.0 0.0 0.0 0.1 0.2 0.2 0.3
Current Portion of Long-Term Debt excluding Capitalized Leases 0.4 0.4 0.4 0.3 0.3 0.8 0.8 0.8 0.7 0.6 0.6 0.5
Long-Term Debt excluding Capitalized Leases 0.4 0.4 0.5 0.6 0.6 0.0 0.0 0.0 0.1 0.2 0.2 0.3
Other Non-Current Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0
Debt - Non-Convertible - Long-Term 0.4 0.4 0.5 0.6 0.6 0.0 0.0 0.0 0.1 0.2 0.2 0.3
Deferred Tax - Asset - Long-Term — — — — — 0.0 0.0 — — — 0.0 —
Deferred Tax & Investment Tax Credits - Long-Term 1.8 1.8 1.8 0.0 1.8 — — — — — — —
Deferred Tax - Liability - Long-Term 1.8 1.8 1.8 0.0 1.8 — — — — — — —
Payables & Accrued Expenses 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7
Trade Account Payables - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Other Non-Current Assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0
Accrued Expenses 0.6 0.6 0.6 0.7 0.7 0.6 0.6 0.6 0.6 0.6 0.6 0.6
Total Liabilities 3.9 3.9 3.9 3.9 3.8 2.4 2.4 2.3 2.3 2.2 2.2 2.6
Shareholders' Equity - Attributable to Parent Shareholders - Total 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Total Non-Current Assets 11.4 10.2 10.2 10.3 10.3 2.5 2.5 2.5 2.5 2.6 2.6 2.6
Common Equity Attributable to Parent Shareholders 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Common Equity - Contributed 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 3.2
Common Stock - Issued & Paid 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 3.2
Equity - Non-Contributed - Reserves & Retained Earnings 3.1 1.9 1.9 2.0 2.0 (4.3) (4.2) (4.2) (4.1) (4.1) (4.0) (3.2)
Retained Earnings - Total (1.8) (1.9) (1.8) (1.7) (1.7) (2.1) (2.1) (2.1) (2.0) (1.9) (1.9) (1.8)
Trade Accounts Payable & Accruals - Short-Term 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Comprehensive Income - Accumulated - Total 7.0 5.8 5.8 5.8 5.8 — — — — — — —
Trade Accounts & Trade Notes Payable - Short-Term 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 Reserves/Equity - Total (2.1) (2.1) (2.1) (2.1) (2.1) (2.1) (2.1) (2.1) (2.1) (2.1) (2.1) (1.4)
Income Taxes - Payable - Short-Term 0.1 0.1 0.1 0.1 0.1 0.0 0.0 — — 0.0 0.0 0.0
Other Current Liabilities - Total 0.0 0.0 0.0 0.0 0.0 0.7 0.7 0.6 0.6 0.5 0.5 0.5
Common Equity - Total 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Total Shareholders' Equity - including Minority Interest & Hybrid Debt 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Total Liabilities & Equity 11.5 10.2 10.3 10.3 10.3 2.6 2.6 2.6 2.6 2.6 2.6 2.6
Other Current Liabilities 0.0 0.0 0.0 0.0 0.0 0.7 0.7 0.6 0.6 0.5 0.5 0.5
Revaluation Reserves 7.0 5.8 5.8 5.8 5.8 — — — — — — —
Total Current Liabilities 1.1 1.1 0.9 0.7 0.7 1.8 1.7 1.7 1.5 1.4 1.3 1.3
Accounts Payable including Accrued Expenses - Long-Term 0.6 0.6 0.6 0.7 0.7 0.6 0.6 0.6 0.6 0.6 0.6 0.6
Accrued Expenses - Long-Term 0.6 0.6 0.6 0.7 0.7 0.6 0.6 0.6 0.6 0.6 0.6 0.6
Other Non-Current Liabilities - Total 0.0 0.0 0.0 1.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.4
Other Non-Current Liabilities 0.0 0.0 0.0 1.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.4
Total Non-Current Liabilities 2.8 2.9 3.0 3.1 3.1 0.6 0.6 0.6 0.7 0.9 0.8 1.3
Common Shares - Issued - Total mn 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 315.7
Common Shares - Outstanding - Total mn 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 315.7
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 445.0 445.0 445.0 — 445.0 445.0 445.0 445.0 445.0 445.0 445.0 360.0
Common Shares - Issued - Issue Specific mn 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 315.7
Common Shares - Outstanding - Issue Specific mn 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 444.7 315.7
Common Shares - Treasury - Issue Specific mn 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Asset Allocation Factor - Issue Specific 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00×
Debt including Finance and Operating Lease Liabilities - Supplemental 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Net Debt 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Asset Accruals 11.5 10.2 10.3 10.3 10.3 2.6 2.6 2.6 2.6 2.6 2.6 2.6
Cash & Cash Equivalents - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Cash & Short Term Investments - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Debt - including Preferred Equity & Minority Interest - Total 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Net Book Capital 9.0 7.7 7.7 7.7 7.7 1.2 1.2 1.3 1.3 1.4 1.4 1.1
Net Operating Assets 9.0 7.7 7.7 7.7 7.7 1.2 1.2 1.3 1.3 1.4 1.4 1.1
Provisions - Total 1.8 1.8 1.8 0.0 1.8 — — — — — — —
Shareholders Equity - Common 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Tangible Total Equity 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Tangible Book Value 7.5 6.3 6.4 6.4 6.5 0.2 0.2 0.3 0.3 0.4 0.4 (0.0)
Total Book Capital 9.0 7.7 7.7 7.7 7.7 1.2 1.2 1.3 1.3 1.4 1.4 1.1
Total Capital 9.0 7.7 7.7 7.7 7.7 1.2 1.2 1.3 1.3 1.4 1.4 1.1
Total Long Term Capital 10.4 9.2 9.3 9.6 9.6 0.8 0.9 0.9 1.1 1.2 1.3 1.3
Book Value excluding Other Equity 9.7 8.4 8.5 8.6 8.6 2.3 2.3 2.3 2.4 2.5 2.6 1.3
Income Taxes - Payable - Long-Term & Short-Term 0.1 0.1 0.1 0.1 0.1 0.0 0.0 — — 0.0 0.0 0.0
Accruals - Short-Term (1.1) (1.0) (0.9) (0.7) (0.7) (1.7) (1.7) (1.6) (1.5) (1.3) (1.3) (1.3)
Cash & Short Term Investments - Net of Debt (1.4) (1.4) (1.3) (1.2) (1.2) (1.0) (1.0) (1.0) (1.0) (1.0) (1.0) (1.1)
Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments 0.4 0.4 0.4 0.3 0.3 0.8 0.8 0.8 0.7 0.6 0.6 0.5
Total Fixed Assets - Net 11.4 10.2 10.2 10.3 10.3 2.5 2.5 2.5 2.5 2.6 2.6 2.6
Working Capital (1.1) (1.0) (0.9) (0.7) (0.7) (1.7) (1.7) (1.6) (1.5) (1.3) (1.3) (1.3)
Interest Bearing Liabilities - Total 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Working Capital - Non-Cash (1.1) (1.0) (0.9) (0.7) (0.7) (1.7) (1.7) (1.6) (1.5) (1.3) (1.3) (1.3)
Working Capital excluding Other Current Assets & Liabilities (1.0) (1.0) (0.9) (0.7) (0.7) (1.0) (1.0) (1.0) (0.9) (0.8) (0.8) (0.8)
Net Debt Including Preferred Equity & Minority Interest 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Other Short-Term & Long-Term Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0
Other Short-Term & Long-Term Liabilities - Total 0.0 0.0 0.0 1.8 0.0 0.7 0.7 0.7 0.6 0.6 0.5 0.8
Total Current Assets excluding Total Inventories 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Tangible Book Value excluding Other Equity 9.7 8.4 8.5 8.6 8.6 2.3 2.3 2.3 2.4 2.5 2.6 1.3
Total Debt Excluding Islamic 1.4 1.4 1.3 1.2 1.2 1.0 1.0 1.0 1.0 1.0 1.0 1.1
Trade Accounts & Trade Notes Receivable - Net - Total 0.0 0.0 0.0 — — 0.0 0.0 — — 0.0 0.0 0.0
Current Liabilities excluding Current Debt - Total 0.1 0.1 0.1 0.1 0.1 0.7 0.7 0.7 0.6 0.6 0.5 0.5
Cash in Hand & with Banks - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Current Assets excluding Cash & Short Term Investments - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Cash, Short Term Investments & Accounts Receivable - Total 0.0 0.0 0.0 — — 0.0 0.0 — — 0.0 0.0 0.0

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.