SEB SA Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	660.5	1,017	1,432	1,237	2,267	1,769
Short-Term Investments	18.6	78.5	48.4	66.3	60.1	624.5
Cash & Short-Term Investments	679.1	1,096	1,481	1,303	2,327	2,394
Cash Growth	-13.64%	-26.00%	13.60%	-43.98%	-2.81%	200.86%
Accounts Receivable	886	1,142	1,018	891.5	934.6	965.4
Other Receivables	36.7	25.8	36.8	53.2	38.9	42
Receivables	922.7	1,168	1,055	944.7	973.5	1,007
Inventory	1,903	1,646	1,475	1,682	1,840	1,212
Prepaid Expenses	160.1	154.2	124.2	123.4	131.3	105.3
Other Current Assets	160	180.6	147.9	206.2	217.3	131.7
Total Current Assets	3,825	4,244	4,282	4,260	5,488	4,850
Property, Plant & Equipment	1,257	1,263	1,292	1,339	1,266	1,220
Long-Term Investments	252.3	242.3	227.2	236.5	178.3	123.9
Goodwill	1,944	1,966	1,868	1,768	1,708	1,642
Other Intangible Assets	1,354	1,368	1,323	1,282	1,270	1,242
Long-Term Deferred Tax Assets	202.8	140.1	151.6	135.2	129.8	107.7
Long-Term Deferred Charges	32.4	33.5	24.1	23.6	19.6	19.2
Other Long-Term Assets	246	67.2	83.4	84.6	64.5	65.1
Total Assets	9,114	9,323	9,253	9,128	10,124	9,270
Accounts Payable	1,187	1,211	1,161	1,027	1,615	1,260
Accrued Expenses	15.6	332	356.8	294.6	364.7	339
Short-Term Debt	812	1,122	1,065	835.8	1,401	1,252
Current Portion of Long-Term Debt	286	229.6	252.8	472.9	132.9	349.5
Current Portion of Leases	82.4	81.7	82.7	80.8	71.8	70.8
Current Income Taxes Payable	40.4	47.8	58.8	52.6	51.8	35.9
Other Current Liabilities	725	471.7	443.3	479.8	364	327.6
Total Current Liabilities	3,148	3,496	3,420	3,244	4,000	3,635
Long-Term Debt	1,940	1,390	1,615	1,632	1,968	2,018
Long-Term Leases	233.6	229.6	275	290.7	263.1	268.1
Pension & Post-Retirement Benefits	172.5	178.1	177.1	165	240.2	302.2
Long-Term Deferred Tax Liabilities	152	173.2	198.6	212.6	234	191
Other Long-Term Liabilities	315.9	316.8	106.1	135.1	128.1	121.2
Total Liabilities	5,962	5,783	5,792	5,679	6,834	6,535
Common Stock	55.3	55.3	55.3	55.3	55.3	50.3
Additional Paid-In Capital	103.7	103.7	103.7	103.7	103.7	103.7
Retained Earnings	-	1,190	1,348	1,310	1,268	1,233
Treasury Stock	-58.4	-71.9	-27.7	-33.3	-34.3	-19.6
Comprehensive Income & Other	2,830	1,999	1,719	1,734	1,598	1,101
Total Common Equity	2,931	3,276	3,198	3,169	2,990	2,468
Minority Interest	221.3	264.2	262.3	280.1	300.6	267.3
Shareholders' Equity	3,152	3,540	3,461	3,449	3,291	2,735
Total Liabilities & Equity	9,114	9,323	9,253	9,128	10,124	9,270
Total Debt	3,354	3,052	3,291	3,312	3,836	3,958
Net Cash (Debt)	-2,675	-1,957	-1,810	-2,009	-1,509	-1,564
Net Cash Per Share	-39.62	-35.67	-32.68	-36.27	-27.81	-28.20
Filing Date Shares Outstanding	54.78	54.66	55.06	55.05	55.11	55.19
Total Common Shares Outstanding	54.78	54.66	55.06	55.05	55.11	55.18
Working Capital	676.9	747.7	862.6	1,016	1,488	1,215
Book Value Per Share	53.49	59.93	58.09	57.56	54.26	44.72
Tangible Book Value	-368.1	-57.4	6.6	119.4	12	-417.3
Tangible Book Value Per Share	-6.72	-1.05	0.12	2.17	0.22	-7.56
Land	90.7	92.2	90.4	89.3	89	79.2
Buildings	949.7	935.2	892.7	1,399	1,261	1,157
Machinery	1,453	1,477	1,408	1,391	1,387	1,360
Construction In Progress	98.4	101.2	61.9	79.8	83.9	71.9

Source: S&P Global Market Intelligence. Standard template. Financial Sources.