Inv. Banks / Inv. Cos. / Securities Cos.
ENGROH Engro Holdings Limited
Latest results: FY2025 · Dec 2025 Q2 FY2026 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 260.65 -0.29%
Annual · FY2006 – FY2025
Engro Holdings Limited (ENGROH) balance sheet
At the end of FY2025 (Jan – Dec 2025) Engro Holdings Limited had total assets of Rs 1.08 tn, up 40.8% on FY2024. Shareholders' equity was Rs 208.4 bn (Rs 173.06 per share), 19.2% of total assets.
| Rs bn | FY2025 * Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 * Jan – Dec 2022 | FY2021 Jan – Dec 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 155.7 | 103.6 | 153.6 | 147.3 | 140.8 | |||||||||||||||
| Investments | 173.5 | 125.3 | 122.1 | 142.6 | 137.7 | |||||||||||||||
| Loans, leases & receivables | 196.7 | 102.8 | 218.4 | 184.4 | 141.4 | |||||||||||||||
| Total assets | 1,083.3 | 769.3 | 815.8 | 765.5 | 662.7 | |||||||||||||||
| Liabilities | ||||||||||||||||||||
| Borrowings | 408.2 | 179.9 | 299.7 | 294.8 | 252.0 | |||||||||||||||
| Total liabilities | 779.2 | 535.7 | 578.8 | 515.4 | 407.6 | |||||||||||||||
| Equity | ||||||||||||||||||||
| Equity attributable to shareholders | 208.4 | 75.6 | 70.4 | 71.6 | 72.5 | |||||||||||||||
| Total equity | 304.2 | 233.6 | 237.0 | 250.1 | 255.1 | |||||||||||||||
| Total liabilities & equity | 1,083.3 | 769.3 | 815.8 | 765.5 | 662.7 | |||||||||||||||
| Key figures | ||||||||||||||||||||
| Shares outstanding mn | 1,204.2 | 467.4 | 467.4 | 481.3 | 481.3 | |||||||||||||||
| Common equity | 208.4 | 75.6 | 70.4 | 71.6 | 72.5 | |||||||||||||||
| Book value per share (Rs) Rs | 173.06 | 161.65 | 150.59 | 148.84 | 150.56 | |||||||||||||||
| Rs mn | FY2025 * Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 * Jan – Dec 2022 | FY2021 Jan – Dec 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | +50.2% | -32.5% | +4.3% | +4.6% | +3.9% | |||||||||||||||
| Investments | +38.5% | +2.6% | -14.4% | +3.6% | -7.0% | |||||||||||||||
| Loans, leases & receivables | +91.4% | -52.9% | +18.4% | +30.4% | +14.0% | |||||||||||||||
| Total assets | +40.8% | -5.7% | +6.6% | +15.5% | +10.3% | |||||||||||||||
| Liabilities | ||||||||||||||||||||
| Borrowings | +126.8% | -40.0% | +1.7% | +17.0% | +8.0% | |||||||||||||||
| Total liabilities | +45.5% | -7.5% | +12.3% | +26.4% | +10.4% | |||||||||||||||
| Equity | ||||||||||||||||||||
| Equity attributable to shareholders | +175.8% | +7.3% | -1.7% | -1.1% | +7.7% | |||||||||||||||
| Total equity | +30.2% | -1.4% | -5.3% | -1.9% | +10.1% | |||||||||||||||
| Total liabilities & equity | +40.8% | -5.7% | +6.6% | +15.5% | +10.3% | |||||||||||||||
| Key figures | ||||||||||||||||||||
| Shares outstanding | — | — | — | — | — | |||||||||||||||
| Common equity | +175.8% | +7.3% | -1.7% | -1.1% | +7.7% | |||||||||||||||
| Book value per share (Rs) | +7.1% | +7.3% | +1.2% | -1.1% | +7.7% | |||||||||||||||
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2025 * Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 * Jan – Dec 2022 | FY2021 Jan – Dec 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 14.4% | 13.5% | 18.8% | 19.2% | 21.2% | |||||||||||||||
| Investments | 16.0% | 16.3% | 15.0% | 18.6% | 20.8% | |||||||||||||||
| Loans, leases & receivables | 18.2% | 13.4% | 26.8% | 24.1% | 21.3% | |||||||||||||||
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||||||||||||
| Liabilities | ||||||||||||||||||||
| Borrowings | 37.7% | 23.4% | 36.7% | 38.5% | 38.0% | |||||||||||||||
| Total liabilities | 71.9% | 69.6% | 71.0% | 67.3% | 61.5% | |||||||||||||||
| Equity | ||||||||||||||||||||
| Equity attributable to shareholders | 19.2% | 9.8% | 8.6% | 9.4% | 10.9% | |||||||||||||||
| Total equity | 28.1% | 30.4% | 29.0% | 32.7% | 38.5% | |||||||||||||||
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||||||||||||
| Key figures | ||||||||||||||||||||
| Common equity | 19.2% | 9.8% | 8.6% | 9.4% | 10.9% | |||||||||||||||
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. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 238
| Rs bn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 |
|---|---|---|---|---|---|
| Cash & Cash Equivalents | 35.6 | 13.1 | 67.1 | 45.0 | 40.9 |
| Cash & Short Term Investments | 155.7 | 103.6 | 153.6 | 147.3 | 140.8 |
| Short-Term Investments - Total | 120.1 | 90.6 | 86.5 | 102.3 | 99.9 |
| Financial Assets - Short-Term | — | — | — | — | — |
| Derivative Financial Instruments - Hedging - Short-Term | 0.0 | — | — | — | — |
| Loans & Receivables - Net - Short-Term | 151.5 | 49.4 | 156.5 | 128.4 | 93.6 |
| Loans & Receivables - Total | 196.7 | 102.8 | 218.4 | 184.4 | 141.4 |
| Trade Accounts & Trade Notes Receivable - Net | 71.2 | 18.8 | 75.5 | 71.2 | 59.6 |
| Trade Accounts & Trade Notes Receivable - Gross | — | — | — | 71.5 | 59.9 |
| Provision - Trade Accounts & Trade Notes Receivable | — | — | — | 0.4 | 0.3 |
| Loans - Short-Term | 9.8 | 10.5 | 9.6 | 4.7 | 2.1 |
| Income Tax - Receivables - Short-Term | 11.4 | — | — | — | — |
| Receivables - Other - Total | 59.1 | 20.1 | 71.5 | 52.5 | 31.9 |
| Derivative Financial Instruments - Hedging - Total | 0.0 | 0.2 | 1.0 | 0.7 | 0.1 |
| Accounts & Notes Receivable - Trade - Gross - Total | — | — | — | 71.5 | 59.9 |
| Inventories - Total | 53.2 | 54.7 | 46.7 | 40.1 | 40.8 |
| Inventories - Raw Materials | 15.0 | 13.5 | 12.9 | 21.2 | 24.6 |
| Inventories - Work in Progress | — | — | — | 0.1 | 0.2 |
| Inventories - Finished Goods | 38.1 | 41.2 | 33.7 | 18.8 | 16.0 |
| Inventories - Other - Total | — | — | — | — | — |
| Prepaid Expenses - Short-Term | — | — | — | 2.2 | 2.7 |
| Investments - Total | 173.5 | 125.3 | 122.1 | 142.6 | 137.7 |
| Assets Held for Sale/Discontinued Operations - Short-Term | — | 262.9 | 1.5 | — | 0.0 |
| Other Current Assets - Total | — | — | — | — | — |
| Deferred Tax - Asset - Short-Term | — | — | — | — | — |
| Deferred Costs - Short-Term | — | — | — | — | — |
| Property, Plant & Equipment - Net - Total | 570.4 | 204.5 | 352.5 | 343.4 | 292.1 |
| Property, Plant & Equipment - Gross - Total | 584.9 | 213.5 | 426.0 | 370.6 | 306.7 |
| Property, Plant & Equipment - Accumulated Depreciation & Impairment - Total | 14.5 | 9.0 | 73.5 | 27.2 | 14.6 |
| Other Assets - Total | 1.5 | 0.0 | 0.0 | 0.4 | 0.1 |
| Investments in Associates, Joint Ventures and Unconsolidated Subsidiaries | — | — | — | — | — |
| Intangible Assets - Total - Net | 52.5 | 5.9 | 6.5 | 6.8 | 6.9 |
| Total Current Assets | 360.3 | 470.6 | 358.4 | 318.0 | 277.9 |
| Intangible Assets - excluding Goodwill - Net - Total | 31.2 | 1.4 | 2.0 | 2.3 | 2.4 |
| Investments - Long-Term | 53.4 | 34.7 | 35.5 | 40.3 | 37.8 |
| Investments - Available for Sale/Held to Maturity - Long-Term | 48.2 | 30.4 | 34.5 | 36.5 | 34.2 |
| Intangible Assets - Gross - Total | 53.4 | — | 8.5 | 8.3 | 8.1 |
| Financial Assets - Long-Term | 5.2 | 4.3 | 1.1 | 3.8 | 3.6 |
| Intangible Assets - excluding Goodwill - Gross | 32.1 | — | 4.0 | 3.8 | 3.6 |
| Goodwill/Cost in Excess of Assets Purchased - Net | 21.3 | 4.5 | 4.5 | 4.5 | 4.5 |
| Receivables & Loans - Long-Term | 45.2 | 53.4 | 61.9 | 56.0 | 47.8 |
| Intangible Assets - Accumulated Amortization & Impairment - Total | 0.9 | — | 2.0 | 1.6 | 1.2 |
| Accounts & Notes Receivable - Trade - Net - Long-Term | — | — | — | — | — |
| Intangible Assets - excluding Goodwill - Accumulated Amortization & Impairment - Total | 0.9 | — | 2.0 | 1.6 | 1.2 |
| Loans - Long-Term | 6.6 | 5.6 | 4.9 | 3.8 | 1.7 |
| Computer Software - Intangible Assets - Net | 1.5 | 1.4 | 2.0 | 2.2 | 2.4 |
| Finance Lease Receivables - Long-Term | 38.6 | 47.8 | 57.0 | 52.2 | 45.2 |
| Brands, Patents, Trademarks, Marketing & Artistic Intangibles - Net | — | — | — | — | — |
| Receivables - Other - Net - Long-Term | — | — | — | — | 1.0 |
| Derivative Financial Instruments - Hedging - Long-Term | — | 0.2 | 1.0 | 0.7 | 0.1 |
| Intangible Assets - Other - Net | 29.7 | — | — | — | — |
| Goodwill/Cost in Excess of Assets Purchased - Gross | 21.3 | 4.5 | 4.5 | 4.5 | 4.5 |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 570.4 | 204.5 | 352.5 | 343.4 | 292.1 |
| Land & Buildings - Net | 108.4 | 22.1 | 19.1 | 16.5 | 12.1 |
| Land/Improvements - Net | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 |
| Buildings - Net | 107.9 | 19.4 | 18.3 | 15.7 | 11.4 |
| Computer Software - Intangible Assets - Gross | 1.5 | — | 3.9 | 3.7 | 3.5 |
| Leasehold Improvements - Net | 0.1 | 2.4 | 0.4 | 0.4 | 0.3 |
| Plant, Machinery & Equipment - Net | 283.3 | 104.8 | 251.3 | 257.0 | 227.2 |
| Brands, Patents, Trademarks, Marketing & Artistic Intangibles - Gross | — | — | — | — | — |
| Transportation Equipment - Net | 5.7 | 3.2 | 5.8 | 6.1 | 3.6 |
| Intangible Assets - Other - Gross - Total | 30.6 | — | — | — | — |
| Construction in Progress - Net | 20.5 | 33.5 | 33.1 | 24.8 | 20.7 |
| Goodwill - Accumulated Amortization & Impairment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Right of Use Tangible Assets - Total - Net | 26.2 | 8.2 | 13.1 | 13.4 | 9.8 |
| Right of Use Tangible Assets - Capital/Finance Lease - Net | 26.2 | 8.2 | 13.1 | 13.4 | 9.8 |
| Property, Plant & Equipment - Other - Net | 131.9 | 35.9 | 35.8 | 31.7 | 22.1 |
| Computer Software - Intangible Assets - Accumulated Amortization & Impairment | — | — | 1.9 | 1.5 | 1.1 |
| Natural Resources/Biological Assets - Net | — | — | — | — | — |
| Brands, Patents, Trademarks, Marketing & Artistic Intangibles - Accumulated Amortization & Impairment | — | — | — | — | — |
| Intangible Assets - Other - Accumulated Amortization & Impairment | 0.9 | — | — | — | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Gross | 584.9 | 213.5 | 426.0 | 370.6 | 306.7 |
| Land & Buildings - Gross | 108.4 | 22.1 | 21.1 | 17.5 | 12.6 |
| Land/Improvements - Gross | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 |
| Buildings - Gross | 107.9 | 19.4 | 20.3 | 16.8 | 11.8 |
| Leasehold Improvements - Gross | 0.1 | 2.4 | 0.4 | 0.4 | 0.4 |
| Plant, Machinery & Equipment - Gross | 285.8 | 105.4 | 311.0 | 276.0 | 237.3 |
| Transportation Equipment - Gross | 8.2 | 3.9 | 9.1 | 7.2 | 4.2 |
| Construction in Progress - Gross | 20.5 | 33.5 | 33.1 | 24.8 | 20.7 |
| Right of Use Tangible Assets - Total - Gross | 36.0 | 14.9 | 18.6 | 17.3 | 12.5 |
| Total Assets | 1,083.3 | 769.3 | 815.8 | 765.5 | 662.7 |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross | 36.0 | 14.9 | 18.6 | 17.3 | 12.5 |
| Property, Plant & Equipment - Other - Gross | 134.1 | 37.6 | 42.2 | 34.9 | 23.5 |
| Natural Resources/Biological Assets - Gross | — | — | — | — | — |
| Debt - Total | 408.2 | 179.9 | 299.7 | 294.8 | 252.0 |
| Short-Term Debt & Current Portion of Long-Term Debt | 115.1 | 52.3 | 70.9 | 76.2 | 59.0 |
| Property, Plant & Equipment - excluding Assets Leased Out - Accumulated Depreciation & Impairment - Total | 14.5 | 9.0 | 73.5 | 27.2 | 14.6 |
| Land & Buildings - Accumulated Depreciation & Impairment | 0.0 | 0.0 | 1.9 | 1.0 | 0.5 |
| Land/Improvements - Accumulated Depreciation & Impairment | — | — | 0.0 | 0.0 | 0.0 |
| Buildings - Accumulated Depreciation & Impairment | — | — | 1.9 | 1.0 | 0.4 |
| Leasehold Improvements - Accumulated Depreciation & Impairment | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 |
| Current Portion of Long-Term Debt including Capitalized Leases | 59.9 | 18.5 | 39.2 | 36.8 | 29.2 |
| Plant, Machinery & Equipment - Accumulated Depreciation & Impairment | 2.4 | 0.6 | 59.7 | 19.0 | 10.1 |
| Transportation Equipment - Accumulated Depreciation & Impairment | 2.4 | 0.6 | 3.3 | 1.2 | 0.6 |
| Capitalized Leases - Current Portion | 17.3 | 11.0 | 10.6 | 9.1 | 6.1 |
| Short-Term Debt & Notes Payable | 55.2 | 33.9 | 31.6 | 39.5 | 29.8 |
| Debt - Long-Term - Total | 293.1 | 127.6 | 228.9 | 218.6 | 193.0 |
| Right of Use Tangible Assets - Total/Unspecified - Accumulated Depreciation | 9.9 | 6.7 | 5.4 | 3.9 | 2.6 |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation | 9.9 | 6.7 | 5.4 | 3.9 | 2.6 |
| Property, Plant & Equipment - Other - Accumulated Depreciation & Impairment | 2.2 | 1.7 | 6.4 | 3.3 | 1.4 |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 42.6 | 7.4 | 28.6 | 27.7 | 23.1 |
| Capitalized Lease Obligations - Long-Term | 58.7 | 52.2 | 66.8 | 62.4 | 53.2 |
| Long-Term Debt excluding Capitalized Leases | 234.4 | 75.4 | 162.1 | 156.2 | 139.8 |
| Other Non-Current Assets - Total | 1.5 | 0.0 | 0.0 | 0.4 | 0.1 |
| Debt - Non-Convertible - Long-Term | 234.4 | 75.4 | 162.1 | 156.2 | 139.8 |
| Restricted Accounts - Long-Term | — | — | — | — | — |
| Dividends Payable | 0.7 | 2.0 | 13.7 | 13.3 | 1.6 |
| Deferred Tax - Asset - Long-Term | 1.5 | 0.0 | 0.0 | 0.4 | 0.1 |
| Deferred Tax & Investment Tax Credits - Long-Term | 63.6 | 6.0 | 17.0 | 13.4 | 16.3 |
| Deferred Charges - Long-Term | — | — | — | — | — |
| Deferred Tax - Liability - Long-Term | 63.6 | 6.0 | 17.0 | 13.4 | 16.3 |
| Payables & Accrued Expenses | 267.1 | 104.3 | 160.9 | 107.4 | 86.9 |
| Trade Account Payables - Total | 263.5 | 102.7 | 68.6 | 44.4 | 44.7 |
| Pension Assets - Long-Term | — | — | — | — | — |
| Accrued Expenses | 3.6 | 1.6 | 92.2 | 63.0 | 42.2 |
| Licenses, Franchises, Copyrights, Property Rights, Prototypes, Contract Based, Models & Designs - Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Liabilities Held for Sale/Discontinued Operations - Long-term & Short-Term | — | 207.0 | 0.0 | — | — |
| Derivative Liabilities - Hedging | — | — | — | — | — |
| Licenses, Franchises, Copyrights, Property Rights, Prototypes, Contract Based, Models & Designs - Gross | 0.0 | — | 0.1 | 0.1 | 0.1 |
| Licenses, Franchises, Copy/Property Rights, Prototypes, Contract Based, Models & Designs - Accumulated Amortization & Impairment | — | — | 0.1 | 0.1 | 0.1 |
| Total Liabilities | 779.2 | 535.7 | 578.8 | 515.4 | 407.6 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 208.4 | 75.6 | 70.4 | 71.6 | 72.5 |
| Total Non-Current Assets | 723.0 | 298.8 | 457.4 | 447.6 | 384.8 |
| Common Equity Attributable to Parent Shareholders | 208.4 | 75.6 | 70.4 | 71.6 | 72.5 |
| Common Equity - Contributed | 12.0 | 4.8 | 4.8 | 4.8 | 4.8 |
| Common Stock - Issued & Paid | 12.0 | 4.8 | 4.8 | 4.8 | 4.8 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 196.4 | 70.7 | 65.6 | 66.8 | 67.7 |
| Retained Earnings - Total | 193.7 | 67.6 | 62.2 | 64.2 | 65.5 |
| Trade Accounts Payable & Accruals - Short-Term | 263.2 | 104.3 | 160.9 | 107.4 | 86.9 |
| Comprehensive Income - Accumulated - Total | 0.9 | 0.9 | 0.6 | 0.5 | 0.3 |
| Trade Accounts & Trade Notes Payable - Short-Term | 259.6 | 102.7 | 68.6 | 44.4 | 44.7 |
| Investments - Unrealized Gain/Loss | 0.2 | 0.0 | (0.5) | (0.3) | 0.0 |
| Accrued Expenses - Short-Term | 3.6 | 1.6 | 92.2 | 63.0 | 42.2 |
| Hedging Reserves | (0.2) | 0.0 | 0.3 | 0.3 | 0.0 |
| Foreign Currency Translation Adjustment - Accumulated | 0.8 | 0.8 | 0.9 | 0.6 | 0.3 |
| Other Reserves/Equity - Total | 1.8 | 2.2 | 2.7 | 2.2 | 1.8 |
| Derivative Liabilities - Hedging - Short-Term | — | — | — | — | — |
| Liabilities Held for Sale/Discontinued Operations - Short-Term | — | 207.0 | 0.0 | — | — |
| Income Taxes - Payable - Short-Term | — | 1.1 | 14.2 | 19.5 | 10.3 |
| Dividends/Distributions Payable | 0.7 | 2.0 | 13.7 | 13.3 | 1.6 |
| Other Current Liabilities - Total | 32.8 | 30.9 | 68.9 | 60.3 | 29.5 |
| Common Equity - Total | 208.4 | 75.6 | 70.4 | 71.6 | 72.5 |
| Deferred Income - Short-Term | 0.1 | 0.5 | 35.8 | 29.9 | 7.0 |
| Security Deposits | — | — | 1.4 | 0.0 | 0.3 |
| Common Stock - Additional Paid in Capital including Option Reserve | — | — | — | — | — |
| Minority Interest - Equity | 95.8 | 158.1 | 166.6 | 178.5 | 182.6 |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 304.2 | 233.6 | 237.0 | 250.1 | 255.1 |
| Total Liabilities & Equity | 1,083.3 | 769.3 | 815.8 | 765.5 | 662.7 |
| Provisions - Short-Term | 28.0 | 27.6 | 27.8 | 26.2 | 19.5 |
| Other Current Liabilities | 4.7 | 2.9 | 4.0 | 4.2 | 2.8 |
| Revaluation Reserves | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Current Liabilities | 411.7 | 397.6 | 328.5 | 276.8 | 187.3 |
| Accounts Payable including Accrued Expenses - Long-Term | 3.9 | — | — | — | — |
| Trade Accounts Payable - Long-Term | 3.9 | — | — | — | — |
| Derivative Liabilities - Hedging - Long-Term | — | — | — | — | — |
| Liabilities Held for Sale/Discontinued Operations - Long-Term | — | — | — | — | — |
| Other Non-Current Liabilities - Total | 6.8 | 4.5 | 4.4 | 6.6 | 11.0 |
| Provisions - Long-Term | — | 0.0 | 0.0 | 3.0 | 8.2 |
| Post Employment Benefits - Pension & Other - Long-Term | — | — | — | — | — |
| Deferred Revenue - Long-Term | 6.8 | 4.5 | 4.4 | 3.6 | 2.9 |
| Other Non-Current Liabilities | — | — | — | — | — |
| Total Non-Current Liabilities | 367.4 | 138.1 | 250.3 | 238.6 | 220.3 |
| Comprehensive Income - Pension Liabilities | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) |
| Comprehensive Income - Other - Total | — | — | — | — | — |
| Common Shares - Issued - Total mn | 1,204.2 | 481.3 | 481.3 | 481.3 | 481.3 |
| Common Shares - Outstanding - Total mn | 1,204.2 | 467.4 | 467.4 | 481.3 | 481.3 |
| Common Shares - Treasury - Total mn | 0.0 | 13.9 | 13.9 | 0.0 | 0.0 |
| Common Shares - Authorized - Issue Specific mn | 1,250.0 | 1,250.0 | 1,250.0 | 1,000.0 | 1,000.0 |
| Common Shares - Issued - Issue Specific mn | 1,204.2 | 481.3 | 481.3 | 481.3 | 481.3 |
| Common Shares - Outstanding - Issue Specific mn | 1,204.2 | 467.4 | 467.4 | 481.3 | 481.3 |
| Common Shares - Treasury - Issue Specific mn | 0.0 | 13.9 | 13.9 | 0.0 | 0.0 |
| Asset Allocation Factor - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Right of Use Tangible Assets - Total - Net - Supplemental | 26.2 | 8.2 | 13.1 | 13.4 | 9.8 |
| Right of Use Tangible Assets - Capital/Finance Lease - Net - Supplemental | 26.2 | 8.2 | 13.1 | 13.4 | 9.8 |
| Right of Use Tangible Assets - Total - Gross - Supplemental | 36.0 | 14.9 | 18.6 | 17.3 | 12.5 |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross - Supplemental | 36.0 | 14.9 | 18.6 | 17.3 | 12.5 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Net - Supplemental | 544.2 | 196.3 | 339.4 | 330.0 | 282.2 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Gross - Supplemental | 548.9 | 198.6 | 407.4 | 353.3 | 294.2 |
| Finance and Operating Lease Liabilities - Total - Supplemental | 76.0 | 63.3 | 77.4 | 71.5 | 59.3 |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 408.2 | 179.9 | 299.7 | 294.8 | 252.0 |
| Net Debt | 252.5 | 76.3 | 146.1 | 147.5 | 111.2 |
| Islamic Debt - Long-Term & Short-Term | — | — | — | — | — |
| Debt - Long-Term - Maturities - Total | 277.0 | 82.8 | 126.0 | 235.0 | 202.1 |
| Debt - Long-Term - Maturities - within 1 Year | 42.6 | 7.4 | 15.7 | 69.8 | 58.8 |
| Debt - Long-Term - Maturities - Year 2 | — | — | — | — | — |
| Debt - Long-Term - Maturities - Year 5 | — | — | — | — | — |
| Debt - Long-Term - Maturities - Remaining | 234.4 | 75.4 | 110.3 | 165.2 | 143.3 |
| Debt - Long-Term - Maturities - 2-3 Years | — | — | — | — | — |
| Capital Lease Maturities - Total | 76.0 | 63.3 | 235.0 | 99.0 | 89.0 |
| Debt - Long-Term - Maturities - 4-5 Years | — | — | — | — | — |
| Capital Lease Maturities - Due within 1 Year | 17.3 | 11.0 | 36.2 | 12.8 | 10.4 |
| Debt - Long-Term - Maturities - Year 6 & Beyond | 234.4 | 75.4 | 110.3 | 165.2 | 143.3 |
| Capital Lease Maturities - Remaining Maturities | 58.7 | 52.2 | 198.9 | 86.2 | 78.5 |
| Capital Lease Maturities - Due in Year 6 & Beyond | 58.7 | 52.2 | 198.9 | 86.2 | 78.5 |
| Minority Interest - Total | 95.8 | 158.1 | 166.6 | 178.5 | 182.6 |
| Asset Accruals | 981.3 | 698.4 | 682.3 | 660.1 | 569.5 |
| Cash & Cash Equivalents - Total | 35.6 | 13.1 | 67.1 | 45.0 | 40.9 |
| Cash & Short Term Investments - Total | 155.7 | 103.6 | 153.6 | 147.3 | 140.8 |
| Debt - including Preferred Equity & Minority Interest - Total | 503.9 | 338.0 | 466.3 | 473.3 | 434.6 |
| Right of Use Tangible Assets - Total - Accumulated Depreciation - Supplemental | 9.9 | 6.7 | 5.4 | 3.9 | 2.6 |
| Investments - Permanent | 53.4 | 34.7 | 35.5 | 40.3 | 37.8 |
| Net Book Capital | 556.7 | 310.0 | 383.0 | 397.6 | 366.3 |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation - Supplemental | 9.9 | 6.7 | 5.4 | 3.9 | 2.6 |
| Net Operating Assets | 556.7 | 310.0 | 383.0 | 397.6 | 366.3 |
| Provisions - Total | 91.6 | 33.6 | 44.8 | 42.5 | 43.9 |
| Shareholders Equity - Common | 208.4 | 75.6 | 70.4 | 71.6 | 72.5 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Accumulated Depreciation - Supplemental | 4.7 | 2.3 | 68.1 | 23.3 | 12.0 |
| Tangible Total Equity | 251.7 | 227.7 | 230.4 | 243.4 | 248.1 |
| Tangible Book Value | 155.9 | 69.6 | 63.9 | 64.9 | 65.5 |
| Total Book Capital | 616.6 | 255.5 | 370.1 | 366.4 | 324.5 |
| Total Capital | 712.3 | 413.6 | 536.7 | 544.9 | 507.1 |
| Total Long Term Capital | 671.6 | 371.8 | 487.2 | 488.7 | 475.4 |
| Unearned Revenue - Total | 6.9 | 4.9 | 40.2 | 33.5 | 9.8 |
| Book Value excluding Other Equity | 206.6 | 73.3 | 67.7 | 69.5 | 70.7 |
| Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | — | 262.9 | 1.5 | — | 0.0 |
| Income Taxes - Payable - Long-Term & Short-Term | — | 1.1 | 14.2 | 19.5 | 10.3 |
| Contract Assets - Short-Term - Unbilled Revenue in Excess of Advance Consideration & Progress Billings | 8.6 | 4.0 | 16.9 | 14.1 | 5.5 |
| Contract Liabilities - Short-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | — | 0.0 | 14.4 | 13.0 | — |
| Accruals - Short-Term | (87.0) | 59.9 | (37.3) | (3.9) | 49.7 |
| Cash & Short Term Investments - Net of Debt | (252.5) | (76.3) | (146.1) | (147.5) | (111.2) |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 59.9 | 18.5 | 39.2 | 36.8 | 29.2 |
| Total Fixed Assets - Net | 656.6 | 240.9 | 391.0 | 387.1 | 332.5 |
| Working Capital | (51.4) | 73.0 | 29.8 | 41.1 | 90.6 |
| Interest Bearing Liabilities - Total | 408.2 | 179.9 | 299.7 | 294.8 | 252.0 |
| Working Capital - Non-Cash | (207.1) | (30.6) | (123.8) | (106.2) | (50.2) |
| Working Capital excluding Other Current Assets & Liabilities | (18.6) | 103.9 | 98.7 | 101.5 | 120.1 |
| Net Debt Including Preferred Equity & Minority Interest | 348.3 | 234.4 | 312.7 | 326.0 | 293.8 |
| Other Short-Term & Long-Term Assets - Total | 1.5 | 0.0 | 0.0 | 0.4 | 0.1 |
| Other Short-Term & Long-Term Liabilities - Total | 32.8 | 30.9 | 68.9 | 60.3 | 29.5 |
| Total Current Assets excluding Total Inventories | 307.1 | 415.9 | 311.7 | 277.9 | 237.1 |
| Tangible Book Value excluding Other Equity | 154.1 | 67.4 | 61.1 | 62.7 | 63.8 |
| Total Debt Excluding Islamic | 408.2 | 179.9 | 299.7 | 294.8 | 252.0 |
| Trade Accounts & Trade Notes Receivable - Net - Total | 71.2 | 18.8 | 75.5 | 71.2 | 59.6 |
| Provision for Doubtful Accounts & Notes Receivable - Total | — | — | — | 0.4 | 0.3 |
| Current Liabilities excluding Current Debt - Total | 296.6 | 345.2 | 257.7 | 200.6 | 128.3 |
| Cash in Hand & with Banks - Total | 35.6 | 13.1 | 67.1 | 45.0 | 40.9 |
| Current Assets excluding Cash & Short Term Investments - Total | 204.7 | 366.9 | 204.7 | 170.7 | 137.1 |
| Cash, Short Term Investments & Accounts Receivable - Total | 226.9 | 122.5 | 229.1 | 218.5 | 200.4 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.