Svenska Cellulosa Aktiebolaget SCA (publ) (SCABY)

SCABY Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,328	502	836	1,056	1,273
Cash & Short-Term Investments	1,328	502	836	1,056	1,273
Cash Growth	164.54%	-39.95%	-20.83%	-17.05%	180.40%
Accounts Receivable	3,279	2,858	3,007	2,516	1,964
Other Receivables	933	754	666	514	453
Receivables	4,212	3,612	3,673	3,030	2,417
Inventory	5,730	5,361	4,856	4,189	4,044
Prepaid Expenses	-	302	378	296	216
Other Current Assets	30	388	480	197	319
Total Current Assets	11,300	10,165	10,223	8,768	8,269
Property, Plant & Equipment	133,141	133,281	123,243	106,848	94,270
Long-Term Investments	-	1,362	1,192	502	459
Other Intangible Assets	1,025	813	731	526	320
Long-Term Deferred Tax Assets	-	45	22	18	15
Other Long-Term Assets	3,797	2,286	1,944	1,571	1,334
Total Assets	149,263	147,952	137,355	118,233	104,667
Accounts Payable	4,440	3,864	3,404	3,478	3,319
Accrued Expenses	-	661	463	629	412
Short-Term Debt	-	395	597	-	-
Current Portion of Long-Term Debt	2,860	1,349	1,043	920	1,188
Current Portion of Leases	204	158	149	136	148
Current Income Taxes Payable	-	39	224	265	14
Current Unearned Revenue	-	37	184	-	-
Other Current Liabilities	1,474	867	1,706	1,252	1,532
Total Current Liabilities	8,978	7,370	7,770	6,680	6,613
Long-Term Debt	11,117	11,056	10,312	8,583	7,885
Long-Term Leases	402	442	439	500	603
Long-Term Deferred Tax Liabilities	24,348	24,373	22,117	18,885	16,648
Other Long-Term Liabilities	58	101	114	103	225
Total Liabilities	45,228	43,668	40,997	35,178	32,504
Common Stock	2,350	2,350	2,350	2,350	2,350
Additional Paid-In Capital	6,830	6,830	6,830	6,830	6,830
Retained Earnings	59,488	57,610	55,345	50,714	45,663
Comprehensive Income & Other	35,367	37,494	31,833	23,161	17,320
Total Common Equity	104,035	104,284	96,358	83,055	72,163
Shareholders' Equity	104,035	104,284	96,358	83,055	72,163
Total Liabilities & Equity	149,263	147,952	137,355	118,233	104,667
Total Debt	14,583	13,400	12,540	10,139	9,824
Net Cash (Debt)	-13,255	-12,898	-11,704	-9,083	-8,551
Net Cash Per Share	-18.87	-18.37	-16.67	-12.93	-12.18
Filing Date Shares Outstanding	702.34	702.34	702.34	702.34	702.34
Total Common Shares Outstanding	702.34	702.34	702.34	702.34	702.34
Working Capital	2,322	2,795	2,453	2,088	1,656
Book Value Per Share	148.13	148.48	137.20	118.25	102.75
Tangible Book Value	103,010	103,471	95,627	82,529	71,843
Tangible Book Value Per Share	146.67	147.32	136.15	117.51	102.29
Land	-	4,106	3,807	3,552	3,473
Buildings	25,239	5,592	4,665	4,721	5,472
Machinery	-	35,156	27,385	27,364	29,594
Construction In Progress	-	1,443	9,872	6,937	3,401

Source: S&P Capital IQ. Standard template. Financial Sources.