| Rok finansowy |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Aktywa (mln) |
2 076.2 |
2 105.3 |
3 249.4 |
3 095.3 |
3 143.8 |
3 496.9 |
5 153.1 |
5 527.0 |
6 272.0 |
6 385.0 |
6 494.0 |
6 965.0 |
6 652.0 |
| Aktywa trwałe (mln) |
1 142.0 |
1 086.7 |
2 056.0 |
2 040.2 |
2 042.8 |
2 310.1 |
3 238.2 |
3 549.0 |
4 167.0 |
4 123.0 |
4 249.0 |
4 520.0 |
4 422.0 |
| Rzeczowe aktywa trwałe netto |
746.0 |
710.0 |
798.0 |
809.9 |
881.6 |
1 011.0 |
1 245.0 |
1 537.0 |
2 176.0 |
2 274.0 |
2 305.0 |
2 389.0 |
2 330.0 |
| Wartość firmy |
0.0 |
194.7 |
590.0 |
611.3 |
596.5 |
703.8 |
896.3 |
922.0 |
940.0 |
888.0 |
921.0 |
971.0 |
950.0 |
| Wartości niematerialne i prawne |
0.0 |
29.2 |
528.0 |
528.7 |
489.9 |
503.0 |
1 016.8 |
995.0 |
957.0 |
878.0 |
876.0 |
915.0 |
933.0 |
| Wartość firmy i wartości niematerialne i prawne |
206.1 |
223.9 |
1 118.0 |
1 140.0 |
1 086.4 |
1 206.8 |
1 913.1 |
1 917.0 |
1 897.0 |
1 766.0 |
1 797.0 |
1 886.0 |
1 883.0 |
| Należności netto |
0.0 |
495.5 |
512.0 |
0.0 |
427.7 |
560.3 |
1 092.5 |
1 141.0 |
1 084.0 |
1 032.0 |
1 006.0 |
1 404.0 |
1 286.0 |
| Inwestycje długoterminowe |
0.0 |
0.0 |
(40.0) |
41.9 |
41.3 |
45.7 |
0.0 |
46.0 |
56.0 |
44.0 |
83.0 |
91.0 |
72.0 |
| Aktywa obrotowe |
934.2 |
1 018.7 |
1 193.4 |
1 055.1 |
1 101.0 |
1 186.8 |
1 914.9 |
1 978.0 |
2 105.0 |
2 262.0 |
2 245.0 |
2 446.0 |
2 230.0 |
| Środki pieniężne i Inwestycje |
13.4 |
52.2 |
72.0 |
91.1 |
143.2 |
23.2 |
30.2 |
89.0 |
194.0 |
413.0 |
350.0 |
3.0 |
4.0 |
| Zapasy |
459.1 |
471.1 |
609.0 |
544.3 |
530.3 |
603.2 |
720.5 |
749.0 |
826.0 |
816.0 |
888.0 |
1 040.0 |
936.0 |
| Inwestycje krótkoterminowe |
0.0 |
0.0 |
80.0 |
1.4 |
0.5 |
0.0 |
0.0 |
0.0 |
(9.0) |
0.0 |
(34.0) |
(36.0) |
0.0 |
| Środki pieniężne i inne aktywa pieniężne |
13.4 |
52.2 |
72.0 |
89.7 |
142.7 |
23.2 |
30.2 |
89.0 |
194.0 |
413.0 |
350.0 |
3.0 |
4.0 |
| Należności krótkoterminowe |
575.9 |
535.3 |
355.0 |
352.2 |
352.5 |
475.5 |
715.8 |
901.0 |
1 117.0 |
1 163.0 |
1 291.0 |
1 619.0 |
1 620.0 |
| Dług krótkoterminowy |
424.9 |
385.6 |
243.0 |
35.0 |
60.9 |
93.8 |
57.8 |
0.0 |
73.0 |
73.0 |
68.0 |
75.0 |
76.0 |
| Zobowiązania krótkoterminowe |
1 000.8 |
920.9 |
878.0 |
653.0 |
734.4 |
907.8 |
1 325.8 |
1 509.0 |
1 872.0 |
1 985.0 |
2 031.0 |
2 407.0 |
2 482.0 |
| Rozliczenia międzyokresowe |
0.0 |
0.0 |
(598.0) |
24.3 |
20.5 |
237.6 |
364.6 |
0.0 |
428.0 |
407.0 |
493.0 |
(9.0) |
(15.0) |
| Zobowiązania długoterminowe |
167.7 |
128.6 |
1 939.4 |
1 556.1 |
1 484.5 |
1 617.1 |
2 372.7 |
2 413.0 |
2 659.0 |
2 524.0 |
2 512.0 |
2 225.0 |
1 773.0 |
| Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
139.0 |
75.5 |
86.0 |
109.3 |
171.8 |
169.0 |
174.0 |
166.0 |
178.0 |
211.0 |
163.0 |
| Zobowiązania z tytułu leasingu |
0.0 |
0.0 |
7.0 |
5.7 |
3.5 |
2.1 |
0.8 |
41.0 |
454.0 |
474.0 |
435.0 |
421.0 |
311.0 |
| Zobowiązania ogółem |
1 168.5 |
1 049.5 |
2 817.4 |
2 209.1 |
2 218.9 |
2 524.9 |
3 698.5 |
3 922.0 |
4 531.0 |
4 509.0 |
4 543.0 |
4 632.0 |
4 255.0 |
| Kapitał własny |
907.7 |
1 055.8 |
432.0 |
886.2 |
924.9 |
972.0 |
1 454.6 |
1 605.0 |
1 741.0 |
1 876.0 |
1 951.0 |
2 333.0 |
2 397.0 |
| Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
3.0 |
1.0 |
0.0 |
2.0 |
0.0 |
| Pasywa |
2 076.2 |
2 105.3 |
3 249.4 |
3 095.3 |
3 143.8 |
3 496.9 |
5 153.1 |
5 527.0 |
6 272.0 |
6 385.0 |
6 494.0 |
6 965.0 |
6 652.0 |
| Inwestycje |
38.9 |
41.1 |
40.0 |
43.3 |
41.8 |
45.7 |
40.2 |
46.0 |
47.0 |
44.0 |
49.0 |
55.0 |
72.0 |
| Dług (mln) |
424.9 |
385.6 |
2 012.0 |
1 489.6 |
1 442.2 |
1 521.4 |
1 907.3 |
1 990.0 |
2 379.0 |
2 337.0 |
2 319.0 |
2 003.0 |
1 585.0 |
| Środki pieniężne i inne aktywa pieniężne |
13.4 |
52.2 |
72.0 |
89.7 |
142.7 |
23.2 |
30.2 |
89.0 |
194.0 |
413.0 |
350.0 |
3.0 |
4.0 |
| Dług netto |
411.5 |
333.4 |
1 940.0 |
1 399.9 |
1 299.5 |
1 498.2 |
1 877.1 |
1 901.0 |
2 185.0 |
1 924.0 |
1 969.0 |
2 000.0 |
1 581.0 |
| Ticker |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
SCST.ST |
| Waluta |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |
SEK |