Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Aktywa (mln) |
162.853 |
187.351 |
201.919 |
219.275 |
247.721 |
256.905 |
274.833 |
311.162 |
291.616 |
293.074 |
311.641 |
345.145 |
386.562 |
407.196 |
436.851 |
465.016 |
481.093 |
458.478 |
415.58 |
417.999 |
628.374 |
642.747 |
812.264 |
989.781 |
1 134.743 |
1 124.133 |
Aktywa trwałe (mln) |
53.71 |
57.86 |
57.249 |
63.477 |
69.246 |
68.452 |
66.848 |
74.02 |
71.686 |
70.217 |
63.54 |
63.791 |
70.301 |
79.174 |
94.336 |
105.887 |
111.016 |
106.727 |
94.994 |
80.686 |
298.727 |
287.442 |
370.232 |
520.058 |
653.405 |
587.989 |
Rzeczowe aktywa trwałe netto |
53.71 |
57.86 |
57.249 |
63.477 |
69.246 |
68.452 |
66.848 |
74.02 |
71.686 |
70.217 |
62.162 |
62.391 |
69.232 |
77.364 |
90.193 |
101.294 |
103.386 |
96.216 |
86.276 |
70.605 |
282.788 |
267.964 |
309.485 |
460.047 |
502.464 |
516.353 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.384 |
12.023 |
12.023 |
18.018 |
Wartości niematerialne i prawne |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.2 |
32.6 |
32.6 |
32.6 |
40.968 |
Wartość firmy i wartości niematerialne i prawne |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.2 |
43.984 |
44.623 |
44.623 |
58.986 |
Należności netto |
0.694 |
1.067 |
1.298 |
1.134 |
0.587 |
0.992 |
0.286 |
0.948 |
0.411 |
1.607 |
0.746 |
1.55 |
2.621 |
2.152 |
4.337 |
2.928 |
2.131 |
4.424 |
6.27 |
1.219 |
2.724 |
7.096 |
14.159 |
3.052 |
2.593 |
9.018 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(11.2) |
0.0 |
0.0 |
(17.341) |
0.0 |
Aktywa obrotowe |
109.143 |
129.491 |
144.67 |
155.798 |
178.475 |
188.453 |
207.985 |
237.142 |
219.93 |
222.857 |
248.101 |
281.354 |
316.261 |
328.022 |
342.515 |
359.129 |
370.077 |
351.751 |
320.586 |
337.313 |
329.647 |
355.305 |
442.032 |
469.723 |
481.338 |
536.144 |
Środki pieniężne i Inwestycje |
1.675 |
3.227 |
5.459 |
5.782 |
4.071 |
4.889 |
20.304 |
34.839 |
9.177 |
24.817 |
44.168 |
60.193 |
70.602 |
45.756 |
48.253 |
61.376 |
68.814 |
62.944 |
48.254 |
67.021 |
61.899 |
106.532 |
132.404 |
62.973 |
111.247 |
123.112 |
Zapasy |
104.73 |
123.035 |
135.648 |
146.091 |
165.11 |
180.59 |
183.993 |
196.662 |
200.781 |
189.494 |
197.452 |
212.929 |
237.655 |
272.282 |
284.801 |
287.877 |
292.878 |
279.646 |
260.5 |
257.539 |
259.495 |
233.266 |
285.205 |
390.39 |
346.442 |
385.605 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
14.961 |
11.601 |
12.247 |
14.432 |
Środki pieniężne i inne aktywa pieniężne |
1.675 |
3.227 |
5.459 |
5.782 |
4.071 |
4.889 |
20.304 |
34.839 |
9.177 |
24.817 |
44.168 |
60.193 |
70.602 |
45.756 |
48.253 |
61.376 |
68.814 |
62.944 |
48.254 |
67.021 |
61.899 |
106.532 |
117.443 |
51.372 |
99.0 |
108.68 |
Należności krótkoterminowe |
33.817 |
33.03 |
42.108 |
49.847 |
53.181 |
62.291 |
64.756 |
70.352 |
67.786 |
60.32 |
57.235 |
55.219 |
61.238 |
65.026 |
62.671 |
67.999 |
72.086 |
67.808 |
41.739 |
48.715 |
60.665 |
57.717 |
69.092 |
78.85 |
58.274 |
52.03 |
Dług krótkoterminowy |
0.714 |
0.874 |
0.834 |
0.427 |
0.222 |
0.056 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
43.146 |
48.794 |
51.563 |
58.154 |
52.981 |
0.0 |
Zobowiązania krótkoterminowe |
40.797 |
41.8 |
53.394 |
59.55 |
61.611 |
72.958 |
76.207 |
84.928 |
78.475 |
71.92 |
71.588 |
70.676 |
75.76 |
82.021 |
77.659 |
83.122 |
87.934 |
86.296 |
56.784 |
70.784 |
122.506 |
130.901 |
153.708 |
157.285 |
127.875 |
130.425 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
14.24 |
17.839 |
2.323 |
2.399 |
2.371 |
0.0 |
Zobowiązania długoterminowe |
28.711 |
49.238 |
36.423 |
28.834 |
41.559 |
27.028 |
17.471 |
16.285 |
16.529 |
16.518 |
18.224 |
20.126 |
27.118 |
32.807 |
42.32 |
50.696 |
53.357 |
53.3 |
51.494 |
42.782 |
208.505 |
201.67 |
206.023 |
306.928 |
423.479 |
344.712 |
Rezerwy z tytułu odroczonego podatku |
3.296 |
4.386 |
4.223 |
4.971 |
7.544 |
4.487 |
2.151 |
0.781 |
0.399 |
1.144 |
1.052 |
0.669 |
1.93 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
56.928 |
57.096 |
59.399 |
11.844 |
110.059 |
18.879 |
Zobowiązania z tytułu leasingu |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
237.254 |
231.416 |
246.351 |
343.228 |
301.355 |
0.0 |
Zobowiązania ogółem |
69.508 |
91.038 |
89.817 |
88.384 |
103.17 |
99.986 |
93.678 |
101.213 |
95.004 |
88.438 |
89.812 |
90.802 |
102.878 |
114.828 |
119.979 |
133.818 |
141.291 |
139.596 |
108.278 |
113.566 |
331.011 |
332.571 |
359.731 |
464.213 |
551.354 |
475.137 |
Kapitał własny |
93.345 |
96.313 |
112.102 |
130.891 |
144.551 |
156.919 |
181.155 |
209.949 |
196.612 |
204.636 |
221.829 |
254.343 |
283.684 |
292.368 |
316.872 |
331.198 |
339.802 |
318.882 |
307.302 |
304.433 |
297.363 |
310.176 |
452.533 |
525.568 |
583.389 |
648.996 |
Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Pasywa |
162.853 |
187.351 |
201.919 |
219.275 |
247.721 |
256.905 |
274.833 |
311.162 |
291.616 |
293.074 |
311.641 |
345.145 |
386.562 |
407.196 |
436.851 |
465.016 |
481.093 |
458.478 |
415.58 |
417.999 |
628.374 |
642.747 |
812.264 |
989.781 |
1 134.743 |
1 124.133 |
Inwestycje |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(11.2) |
14.961 |
11.601 |
12.247 |
14.432 |
Dług (mln) |
23.052 |
42.011 |
28.506 |
15.93 |
22.178 |
7.356 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
237.254 |
231.416 |
246.351 |
343.228 |
354.336 |
367.987 |
Środki pieniężne i inne aktywa pieniężne |
1.675 |
3.227 |
5.459 |
5.782 |
4.071 |
4.889 |
20.304 |
34.839 |
9.177 |
24.817 |
44.168 |
60.193 |
70.602 |
45.756 |
48.253 |
61.376 |
68.814 |
62.944 |
48.254 |
67.021 |
61.899 |
106.532 |
117.443 |
51.372 |
99.0 |
108.68 |
Dług netto |
21.377 |
38.784 |
23.047 |
10.148 |
18.107 |
2.467 |
(20.304) |
(34.839) |
(9.177) |
(24.817) |
(44.168) |
(60.193) |
(70.602) |
(45.756) |
(48.253) |
(61.376) |
(68.814) |
(62.944) |
(48.254) |
(67.021) |
175.355 |
124.884 |
128.908 |
291.856 |
255.336 |
259.307 |
Ticker |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
SCVL |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |