Power Generation & Distribution
LPL Lalpir Power Limited
Latest results: FY2025 · Dec 2025 Q2 FY2026 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 18.52 -0.75%
Quarterly · Q3 FY2021 – Q2 FY2026
Lalpir Power Limited (LPL) quarterly balance sheet
At the end of Q2 FY2026 (Apr – Jun 2026) Lalpir Power Limited had total assets of Rs 11.9 bn, down 17.3% on Q2 FY2025. Current assets of Rs 6.4 bn covered current liabilities of Rs 149.8 mn 42.66 times. Shareholders' equity was Rs 11.7 bn (Rs 41.79 per share), 98.6% of total assets.
| Rs bn | Q2 FY2026 Apr – Jun 2026 | Q1 FY2026 Jan – Mar 2026 | Q4 FY2025 Oct – Dec 2025 | Q3 FY2025 Jul – Sep 2025 | Q2 FY2025 Apr – Jun 2025 | Q1 FY2025 Jan – Mar 2025 | Q4 FY2024 Oct – Dec 2024 | Q3 FY2024 Jul – Sep 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 5.7 | 9.6 | 9.2 | 11.3 | 10.5 | 9.6 | 9.8 | 0.0 | ||||||||||||
| Trade receivables | — | — | — | — | — | 0.0 | 0.0 | 15.0 | ||||||||||||
| Inventories | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 1.0 | 1.2 | 3.6 | ||||||||||||
| Total current assets | 6.4 | 10.3 | 9.8 | 12.1 | 11.9 | 11.8 | 12.1 | 21.1 | ||||||||||||
| Property, plant & equipment | 0.0 | 1.6 | 1.9 | 2.2 | 2.4 | 2.7 | 3.0 | 3.2 | ||||||||||||
| Long-term investments | 3.9 | — | 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 | ||||||||||||
| Total non-current assets | 5.5 | 1.6 | 1.9 | 2.2 | 2.5 | 2.7 | 3.0 | 3.3 | ||||||||||||
| Total assets | 11.9 | 11.9 | 11.7 | 14.3 | 14.3 | 14.5 | 15.1 | 24.4 | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | ||||||||||||
| Short-term borrowings & current portion of debt | — | — | — | — | — | — | 0.0 | 4.8 | ||||||||||||
| Total current liabilities | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 5.3 | ||||||||||||
| Long-term debt | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||||||
| Total non-current liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||||||
| Total liabilities | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 5.4 | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 2.8 | 2.8 | 2.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | ||||||||||||
| Reserves & retained earnings | 8.9 | 9.0 | 8.7 | 10.2 | 10.3 | 10.6 | 11.0 | 15.3 | ||||||||||||
| Equity attributable to shareholders | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 | ||||||||||||
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Total equity | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 | ||||||||||||
| Total liabilities & equity | 11.9 | 11.9 | 11.7 | 14.3 | 14.3 | 14.5 | 15.1 | 24.4 | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | — | — | — | — | — | — | 0.0 | 4.8 | ||||||||||||
| Net debt / (net cash) | (5.7) | (9.6) | (9.2) | (11.3) | (10.5) | (9.6) | (9.8) | 4.8 | ||||||||||||
| Shares outstanding mn | 279.8 | 279.8 | 279.8 | 379.8 | 379.8 | 379.8 | 379.8 | 379.8 | ||||||||||||
| Common equity | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 | ||||||||||||
| Book value per share (Rs) Rs | 41.79 | 42.01 | 41.25 | 36.86 | 37.22 | 37.83 | 39.05 | 50.17 | ||||||||||||
| Rs mn | Q2 FY2026 Apr – Jun 2026 | Q1 FY2026 Jan – Mar 2026 | Q4 FY2025 Oct – Dec 2025 | Q3 FY2025 Jul – Sep 2025 | Q2 FY2025 Apr – Jun 2025 | Q1 FY2025 Jan – Mar 2025 | Q4 FY2024 Oct – Dec 2024 | Q3 FY2024 Jul – Sep 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | -45.9% | -0.4% | -5.9% | +40,940.8% | +631.6% | +105,904.5% | +673.9% | -89.7% | ||||||||||||
| Trade receivables | — | — | — | — | — | -100.0% | -100.0% | +30.8% | ||||||||||||
| Inventories | -35.0% | -55.8% | -61.5% | -82.5% | -79.7% | -75.0% | -63.6% | +4.2% | ||||||||||||
| Total current assets | -46.2% | -12.6% | -18.6% | -42.5% | -48.6% | -47.7% | -33.0% | +15.1% | ||||||||||||
| Property, plant & equipment | -98.9% | -39.4% | -36.6% | -32.0% | -29.7% | -27.6% | -25.3% | -24.0% | ||||||||||||
| Long-term investments | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current assets | +5,816.3% | +564.6% | +25.7% | -81.1% | -81.1% | -81.1% | 0.0% | 0.0% | ||||||||||||
| Total non-current assets | +123.0% | -39.4% | -36.8% | -32.9% | -30.6% | -28.0% | -25.2% | -23.1% | ||||||||||||
| Total assets | -17.3% | -17.6% | -22.2% | -41.2% | -46.2% | -44.8% | -31.6% | +7.9% | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | -18.0% | +86.2% | -7.1% | -11.1% | -89.4% | -86.0% | -75.4% | -17.4% | ||||||||||||
| Short-term borrowings & current portion of debt | — | — | — | — | — | — | -100.0% | -35.6% | ||||||||||||
| Total current liabilities | -16.0% | +74.6% | -22.8% | -94.0% | -97.9% | -99.0% | -96.3% | -34.4% | ||||||||||||
| Long-term debt | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current liabilities | -48.8% | -32.8% | -35.9% | -54.4% | -49.2% | -58.3% | -52.1% | +80.5% | ||||||||||||
| Total non-current liabilities | -48.8% | -32.8% | -35.9% | -54.4% | -49.2% | -58.3% | -52.1% | +80.5% | ||||||||||||
| Total liabilities | -20.1% | +56.3% | -23.8% | -93.6% | -97.6% | -98.8% | -96.0% | -33.9% | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | -26.3% | -26.3% | -26.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Reserves & retained earnings | -14.0% | -15.3% | -20.7% | -33.1% | -27.9% | -21.6% | -8.4% | +42.4% | ||||||||||||
| Equity attributable to shareholders | -17.3% | -18.2% | -22.2% | -26.5% | -22.0% | -16.9% | -6.4% | +31.3% | ||||||||||||
| Non-controlling interest | — | — | — | — | — | — | — | — | ||||||||||||
| Total equity | -17.3% | -18.2% | -22.2% | -26.5% | -22.0% | -16.9% | -6.4% | +31.3% | ||||||||||||
| Total liabilities & equity | -17.3% | -17.6% | -22.2% | -41.2% | -46.2% | -44.8% | -31.6% | +7.9% | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | — | — | — | — | — | — | -100.0% | -35.6% | ||||||||||||
| Net debt / (net cash) | — | — | — | -335.8% | -305.9% | -219.9% | -334.9% | -33.6% | ||||||||||||
| Shares outstanding | — | — | — | — | — | — | — | — | ||||||||||||
| Common equity | -17.3% | -18.2% | -22.2% | -26.5% | -22.0% | -16.9% | -6.4% | +31.3% | ||||||||||||
| Book value per share (Rs) | +12.3% | +11.0% | +5.6% | -26.5% | -22.0% | -16.9% | -6.4% | +31.3% | ||||||||||||
Change against the same quarter a year earlier; shown when the earlier figure is positive.
| Rs mn | Q2 FY2026 Apr – Jun 2026 | Q1 FY2026 Jan – Mar 2026 | Q4 FY2025 Oct – Dec 2025 | Q3 FY2025 Jul – Sep 2025 | Q2 FY2025 Apr – Jun 2025 | Q1 FY2025 Jan – Mar 2025 | Q4 FY2024 Oct – Dec 2024 | Q3 FY2024 Jul – Sep 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 48.1% | 80.2% | 78.4% | 78.7% | 73.5% | 66.4% | 64.8% | 0.1% | ||||||||||||
| Trade receivables | — | — | — | — | — | 0.0% | 0.0% | 61.3% | ||||||||||||
| Inventories | 3.8% | 3.8% | 3.9% | 4.4% | 4.8% | 7.1% | 7.9% | 14.7% | ||||||||||||
| Total current assets | 53.9% | 86.2% | 83.9% | 84.7% | 82.9% | 81.2% | 80.2% | 86.6% | ||||||||||||
| Property, plant & equipment | 0.2% | 13.8% | 16.1% | 15.3% | 17.1% | 18.7% | 19.7% | 13.2% | ||||||||||||
| Long-term investments | 33.3% | — | 0.0% | — | 0.0% | — | 0.0% | — | ||||||||||||
| Other non-current assets | 0.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Total non-current assets | 46.1% | 13.8% | 16.1% | 15.3% | 17.1% | 18.8% | 19.8% | 13.4% | ||||||||||||
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
| Liabilities | ||||||||||||||||||||
| Trade payables | 1.2% | 1.3% | 1.4% | 2.1% | 1.2% | 0.6% | 1.2% | 1.4% | ||||||||||||
| Short-term borrowings & current portion of debt | — | — | — | — | — | — | 0.0% | 19.7% | ||||||||||||
| Total current liabilities | 1.3% | 1.3% | 1.5% | 2.2% | 1.2% | 0.6% | 1.5% | 21.7% | ||||||||||||
| Long-term debt | — | — | — | — | — | — | — | — | ||||||||||||
| Other non-current liabilities | 0.1% | 0.1% | 0.1% | 0.2% | 0.2% | 0.1% | 0.1% | 0.2% | ||||||||||||
| Total non-current liabilities | 0.1% | 0.1% | 0.1% | 0.2% | 0.2% | 0.1% | 0.1% | 0.2% | ||||||||||||
| Total liabilities | 1.4% | 1.4% | 1.6% | 2.4% | 1.4% | 0.8% | 1.6% | 21.9% | ||||||||||||
| Equity | ||||||||||||||||||||
| Share capital | 23.6% | 23.5% | 23.9% | 26.5% | 26.5% | 26.2% | 25.2% | 15.6% | ||||||||||||
| Reserves & retained earnings | 75.0% | 75.1% | 74.5% | 71.1% | 72.1% | 73.0% | 73.2% | 62.5% | ||||||||||||
| Equity attributable to shareholders | 98.6% | 98.6% | 98.4% | 97.6% | 98.6% | 99.2% | 98.4% | 78.1% | ||||||||||||
| Non-controlling interest | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
| Total equity | 98.6% | 98.6% | 98.4% | 97.6% | 98.6% | 99.2% | 98.4% | 78.1% | ||||||||||||
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
| Key figures | ||||||||||||||||||||
| Total debt | — | — | — | — | — | — | 0.0% | 19.7% | ||||||||||||
| Net debt / (net cash) | (48.1%) | (80.2%) | (78.4%) | (78.7%) | (73.5%) | (66.4%) | (64.8%) | 19.6% | ||||||||||||
| Common equity | 98.6% | 98.6% | 98.4% | 97.6% | 98.6% | 99.2% | 98.4% | 78.1% | ||||||||||||
Each line as a percentage of total assets.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. Updated 16 Oct 2026.
All reported line items 110
| Rs bn | Q2 FY2026 Apr – Jun 2026 | Q1 FY2026 Jan – Mar 2026 | Q4 FY2025 Oct – Dec 2025 | Q3 FY2025 Jul – Sep 2025 | Q2 FY2025 Apr – Jun 2025 | Q1 FY2025 Jan – Mar 2025 | Q4 FY2024 Oct – Dec 2024 | Q3 FY2024 Jul – Sep 2024 |
|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.7 | 0.0 |
| Cash & Short Term Investments | 5.7 | 9.6 | 9.2 | 11.3 | 10.5 | 9.6 | 9.8 | 0.0 |
| Short-Term Investments - Total | 5.7 | 9.6 | 9.2 | 11.3 | 10.5 | 9.5 | 9.1 | 0.0 |
| Loans & Receivables - Net - Short-Term | 0.1 | 0.2 | 0.2 | 0.2 | 0.6 | 0.9 | 0.9 | 17.2 |
| Loans & Receivables - Total | 0.1 | 0.2 | 0.2 | 0.2 | 0.6 | 0.9 | 0.9 | 17.3 |
| Trade Accounts & Trade Notes Receivable - Net | — | — | — | — | — | 0.0 | 0.0 | 15.0 |
| Loans - Short-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 |
| Income Tax - Receivables - Short-Term | — | — | — | — | — | — | — | 1.5 |
| Receivables - Other - Total | 0.1 | 0.2 | 0.2 | 0.2 | 0.5 | 0.6 | 0.8 | 0.7 |
| Inventories - Total | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 1.0 | 1.2 | 3.6 |
| Inventories - Raw Materials | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 1.0 | 1.2 | 3.6 |
| Prepaid Expenses - Short-Term | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 |
| Investments - Total | 9.6 | 9.6 | 9.2 | 11.3 | 10.5 | 9.5 | 9.1 | 0.0 |
| Property, Plant & Equipment - Net - Total | 0.0 | 1.6 | 1.9 | 2.2 | 2.4 | 2.7 | 3.0 | 3.2 |
| Other Assets - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Current Assets | 6.4 | 10.3 | 9.8 | 12.1 | 11.9 | 11.8 | 12.1 | 21.1 |
| Investments - Long-Term | 3.9 | — | 0.0 | — | 0.0 | — | 0.0 | — |
| Investment Property - Net | 0.1 | — | — | — | — | — | — | — |
| Investments - Available for Sale/Held to Maturity - Long-Term | 3.9 | — | 0.0 | — | 0.0 | — | 0.0 | — |
| Receivables & Loans - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Loans - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | — | — | — | 2.2 | — | 2.7 | — | — |
| Construction in Progress - Net | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Other - Net | — | — | — | 2.2 | — | 2.7 | — | — |
| Total Assets | 11.9 | 11.9 | 11.7 | 14.3 | 14.3 | 14.5 | 15.1 | 24.4 |
| Debt - Total | — | — | — | — | — | — | 0.0 | 4.8 |
| Short-Term Debt & Current Portion of Long-Term Debt | — | — | — | — | — | — | 0.0 | 4.8 |
| Current Portion of Long-Term Debt including Capitalized Leases | — | — | — | — | — | — | — | — |
| Short-Term Debt & Notes Payable | — | — | — | — | — | — | 0.0 | 4.8 |
| Debt - Long-Term - Total | — | — | — | — | — | — | — | — |
| Current Portion of Long-Term Debt excluding Capitalized Leases | — | — | — | — | — | — | — | — |
| Assets Held for Sale/Discontinued Operations - Long-Term | 1.5 | — | — | — | — | — | — | — |
| Long-Term Debt excluding Capitalized Leases | — | — | — | — | — | — | — | — |
| Other Non-Current Assets - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Debt - Non-Convertible - Long-Term | — | — | — | — | — | — | — | — |
| Dividends Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Deferred Tax - Asset - Long-Term | 0.0 | — | — | — | — | — | — | — |
| Payables & Accrued Expenses | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 |
| Trade Account Payables - Total | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Liabilities | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 5.4 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Total Non-Current Assets | 5.5 | 1.6 | 1.9 | 2.2 | 2.5 | 2.7 | 3.0 | 3.3 |
| Common Equity Attributable to Parent Shareholders | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Common Equity - Contributed | 2.8 | 2.8 | 2.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| Common Stock - Issued & Paid | 2.8 | 2.8 | 2.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 8.9 | 9.0 | 8.7 | 10.2 | 10.3 | 10.6 | 11.0 | 15.3 |
| Retained Earnings - Total | 8.9 | 9.0 | 8.7 | 10.2 | 10.3 | 10.6 | 11.0 | 15.3 |
| Trade Accounts Payable & Accruals - Short-Term | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 |
| Trade Accounts & Trade Notes Payable - Short-Term | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 |
| Dividends/Distributions Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Current Liabilities - Total | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Common Equity - Total | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Deferred Income - Short-Term | 0.0 | — | — | — | — | — | — | — |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Total Liabilities & Equity | 11.9 | 11.9 | 11.7 | 14.3 | 14.3 | 14.5 | 15.1 | 24.4 |
| Other Current Liabilities | — | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Total Current Liabilities | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 5.3 |
| Other Non-Current Liabilities - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Provisions - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Post Employment Benefits - Pension & Other - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Deferred Revenue - Long-Term | — | — | — | — | — | — | — | — |
| Total Non-Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Common Shares - Issued - Total mn | 279.8 | 279.8 | 279.8 | 379.8 | 379.8 | 379.8 | 379.8 | 379.8 |
| Common Shares - Outstanding - Total mn | 279.8 | 279.8 | 279.8 | 379.8 | 379.8 | 379.8 | 379.8 | 379.8 |
| 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 | 500.0 | 500.0 | 500.0 | 500.0 | 500.0 | 500.0 | 500.0 | 500.0 |
| Common Shares - Issued - Issue Specific mn | 279.8 | 279.8 | 279.8 | 379.8 | 379.8 | 379.8 | 379.8 | 379.8 |
| Common Shares - Outstanding - Issue Specific mn | 279.8 | 279.8 | 279.8 | 379.8 | 379.8 | 379.8 | 379.8 | 379.8 |
| 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× |
| Debt including Finance and Operating Lease Liabilities - Supplemental | — | — | — | — | — | — | 0.0 | 4.8 |
| Net Debt | (5.7) | (9.6) | (9.2) | (11.3) | (10.5) | (9.6) | (9.8) | 4.8 |
| Asset Accruals | 11.8 | 11.9 | 11.7 | 14.3 | 14.3 | 14.4 | 14.4 | 24.3 |
| Cash & Cash Equivalents - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.7 | 0.0 |
| Cash & Short Term Investments - Total | 5.7 | 9.6 | 9.2 | 11.3 | 10.5 | 9.6 | 9.8 | 0.0 |
| Debt - including Preferred Equity & Minority Interest - Total | — | — | — | — | — | — | 0.0 | 4.8 |
| Investments - Permanent | 3.9 | — | 0.0 | — | 0.0 | — | 0.0 | — |
| Net Book Capital | 6.0 | 2.2 | 2.3 | 2.7 | 3.6 | 4.8 | 5.1 | 23.8 |
| Net Operating Assets | 6.0 | 2.2 | 2.3 | 2.7 | 3.6 | 4.8 | 5.1 | 23.8 |
| Provisions - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Shareholders Equity - Common | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Tangible Total Equity | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Tangible Book Value | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Total Book Capital | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 23.9 |
| Total Capital | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 23.9 |
| Total Long Term Capital | 11.7 | 11.8 | 11.6 | 14.0 | 14.2 | 14.4 | 14.9 | 19.1 |
| Unearned Revenue - Total | 0.0 | — | — | — | — | — | — | — |
| Book Value excluding Other Equity | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | 1.5 | — | — | — | — | — | — | — |
| Contract Liabilities - Short-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | 0.0 | — | — | — | — | — | — | — |
| Accruals - Short-Term | 6.2 | 10.1 | 9.6 | 11.8 | 11.6 | 11.6 | 11.2 | 15.8 |
| Cash & Short Term Investments - Net of Debt | 5.7 | 9.6 | 9.2 | 11.3 | 10.5 | 9.6 | 9.8 | (4.8) |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | — | — | — | — | — | — | — | — |
| Total Fixed Assets - Net | 5.5 | 1.6 | 1.9 | 2.2 | 2.4 | 2.7 | 3.0 | 3.2 |
| Working Capital | 6.2 | 10.1 | 9.7 | 11.8 | 11.7 | 11.7 | 11.9 | 15.8 |
| Interest Bearing Liabilities - Total | — | — | — | — | — | — | 0.0 | 4.8 |
| Working Capital - Non-Cash | 0.5 | 0.6 | 0.5 | 0.5 | 1.2 | 2.1 | 2.1 | 15.8 |
| Working Capital excluding Other Current Assets & Liabilities | 6.2 | — | 9.7 | 11.8 | 11.7 | 11.7 | 11.9 | 16.0 |
| Net Debt Including Preferred Equity & Minority Interest | (5.7) | (9.6) | (9.2) | (11.3) | (10.5) | (9.6) | (9.8) | 4.8 |
| Other Short-Term & Long-Term Assets - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Short-Term & Long-Term Liabilities - Total | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Total Current Assets excluding Total Inventories | 5.9 | 9.8 | 9.4 | 11.5 | 11.2 | 10.7 | 10.9 | 17.5 |
| Tangible Book Value excluding Other Equity | 11.7 | 11.8 | 11.5 | 14.0 | 14.1 | 14.4 | 14.8 | 19.1 |
| Total Debt Excluding Islamic | — | — | — | — | — | — | 0.0 | 4.8 |
| Trade Accounts & Trade Notes Receivable - Net - Total | — | — | — | — | — | 0.0 | 0.0 | 15.0 |
| Current Liabilities excluding Current Debt - Total | — | — | — | — | — | — | 0.2 | 0.5 |
| Cash in Hand & with Banks - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.7 | 0.0 |
| Current Assets excluding Cash & Short Term Investments - Total | 0.7 | 0.7 | 0.6 | 0.9 | 1.4 | 2.2 | 2.3 | 21.1 |
| Cash, Short Term Investments & Accounts Receivable - Total | — | — | — | — | — | 9.6 | 9.8 | 15.0 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.