Swiss Steel Holding AG
SIX:STLN.SW
3.21 (CHF) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 54.5 | 71.1 | 89 | 74.7 | 54 | 53.3 | 47.1 | 43.7 | 53.2 | 72.1 | 68.4 | 50.5 | 100.6 | 53.8 | 173.6 | 46.9 | 38.2 | 58.5 | 18.7 |
Kortetermijnbeleggingen
| 3.1 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | -3.6 | -17.8 | -21.1 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 57.6 | 71.1 | 89 | 74.7 | 54 | 53.3 | 47.1 | 43.7 | 53.2 | 72.1 | 68.7 | 50.8 | 100.6 | 53.8 | 173.6 | 46.9 | 38.2 | 58.5 | 18.7 |
Nettovorderingen
| 364.3 | 496.8 | 479.4 | 347.2 | 463.3 | 539 | 449 | 333.2 | 331.6 | 440.3 | 451.2 | 444.3 | 532.6 | 502.5 | 335.5 | 546.7 | 0 | 0 | 0 |
Voorraad
| 805 | 1,056 | 999.6 | 649.6 | 766.3 | 1,011.8 | 697.8 | 630.2 | 664 | 918.5 | 822.8 | 870.4 | 991.9 | 900.1 | 654.8 | 1,054.3 | 1,109.3 | 896.6 | 446.3 |
Overige vlottende activa
| 116 | 690.4 | 74.4 | 86.1 | 0.1 | 577.2 | 441.1 | 378.4 | 381.8 | 512.7 | 501.6 | 487.6 | 51.2 | 44.8 | 35.2 | 53.4 | 487.9 | 583 | 275.7 |
Totaal vlottende activa
| 1,354.6 | 1,817.5 | 1,651.8 | 1,158.2 | 1,283.7 | 1,642.3 | 1,186 | 1,052.3 | 1,099 | 1,503.3 | 1,393.1 | 1,408.8 | 1,676.3 | 1,501.2 | 1,199.1 | 1,701.3 | 1,635.4 | 1,538.1 | 740.7 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 521.5 | 516.7 | 531.5 | 502.7 | 592.2 | 784.6 | 824.8 | 889.1 | 906.4 | 869.1 | 862.6 | 898.6 | 900.5 | 883.3 | 836.2 | 830.1 | 693.1 | 463.4 | 301.6 |
Goodwill
| 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 3.1 | 3.2 | 2.9 | 3.1 | 3 | 3.2 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 24.6 | 17.7 | 16.3 | 17.1 | 18.7 | 21.6 | 25.5 | 25.2 | 24.9 | 29.9 | 29.2 | 32.9 | 43.3 | 47.8 | 40.2 | 41.5 | 35.5 | 9 | 2.6 |
Goodwill en immateriële activa
| 24.7 | 18.1 | 16.7 | 17.5 | 19.1 | 24.7 | 28.7 | 28.1 | 28 | 32.9 | 32.4 | 36.2 | 43.3 | 47.8 | 40.2 | 41.5 | 35.5 | 9 | 2.6 |
Langetermijnbeleggingen
| -2 | -4.8 | 10.9 | 0 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 4.5 | 19 | 62.5 | 50.2 | 0 | 0 | 0 |
Belastingvorderingen
| 19.6 | 21.3 | 16.4 | 18 | 14.4 | 68.7 | 62.5 | 64.4 | 63.9 | 84.9 | 69.4 | 54.3 | 90.1 | 106.1 | 83.6 | 24.8 | 0 | 34 | 15.5 |
Overige niet-vlottende activa
| 14.8 | 17.2 | 0.1 | 19.2 | 0.1 | 11.5 | 11.1 | 13.1 | 11.7 | 19.4 | 20 | 17.4 | 15.9 | 0.4 | 0.4 | 22.3 | 101.6 | 43.9 | 3.9 |
Totaal niet-vlottende activa
| 578.6 | 568.5 | 575.6 | 557.4 | 635.4 | 889.5 | 927.1 | 994.7 | 1,010 | 1,006.3 | 984.4 | 1,006.8 | 1,054.3 | 1,056.6 | 1,022.9 | 968.9 | 830.2 | 550.3 | 323.6 |
Totaal activa
| 1,933.2 | 2,386 | 2,227.4 | 1,715.7 | 1,919.1 | 2,531.8 | 2,113.1 | 2,047 | 2,109 | 2,509.6 | 2,377.5 | 2,415.6 | 2,730.6 | 2,557.8 | 2,222 | 2,670.2 | 2,465.6 | 2,088.4 | 1,064.3 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 343.1 | 440.3 | 438.3 | 298.6 | 364.3 | 558.7 | 396.6 | 347.9 | 304.7 | 366.4 | 324.4 | 308.6 | 445.9 | 356.7 | 222.3 | 355 | 410.9 | 392.5 | 173.5 |
Kortlopende schulden
| 303.8 | 429.6 | 232.1 | 184.3 | 552.8 | 240.6 | 186.2 | 178.8 | 197.9 | 215.6 | 261.6 | 302.2 | 0 | 0 | 0 | 0 | 155.1 | 446.6 | 241.1 |
Belastingschulden
| 33.4 | 36.9 | 34.3 | 36.9 | 38.4 | 50 | 24.3 | 28 | 19.5 | 32.7 | 28.4 | 33.2 | 15.8 | 8.9 | 6.8 | 41.1 | 0 | 57.6 | 13.3 |
Uitgestelde opbrengsten
| 204.7 | 0 | 191.8 | 172.4 | 161.1 | 50 | 148 | 139.8 | 126.6 | 160.2 | 119.6 | 131.2 | 0 | 0 | 0 | 0 | 0 | 57.6 | 13.3 |
Overige kortlopende verplichtingen
| 23.2 | 248.4 | 21.5 | 12 | 12.6 | 166.6 | 19.2 | 16.1 | 14 | 18.8 | 48.4 | 36.8 | 486.3 | 379.2 | 1,158.9 | 519.9 | 323.8 | 195.2 | 107.7 |
Totaal kortlopende verplichtingen
| 874.8 | 1,118.3 | 883.7 | 667.3 | 1,090.8 | 1,015.9 | 750 | 682.6 | 643.2 | 761 | 754 | 778.8 | 932.2 | 735.9 | 1,381.2 | 874.9 | 889.8 | 1,091.9 | 535.6 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 574.1 | 480.3 | 567.2 | 521.9 | 282.9 | 455.6 | 296.8 | 281.9 | 323.3 | 438.8 | 411.1 | 644.9 | 0 | 0 | 0 | 0 | 589.8 | 180.6 | 23.1 |
Uitgestelde opbrengsten niet-vlottend
| 233 | 0 | 312.1 | 340.2 | 353.5 | 336.5 | 316.6 | 364.2 | 347.1 | 368.6 | 282.5 | 315.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5 | 7.8 | 3.9 | 3.9 | 7.3 | 15.6 | 30 | 47.1 | 44.2 | 39.9 | 36.9 | 32.4 | 28.8 | 10.1 | 8.5 | 47.5 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 11.9 | 248.7 | 11.6 | 16.3 | 0.9 | 0.5 | 2.2 | 3.7 | 0.6 | 0.4 | 3.1 | 3.6 | 925.4 | 1,016 | 304.9 | 929.3 | 272.2 | 247.1 | 184.4 |
Totaal niet-vlottende verplichtingen
| 824 | 736.8 | 894.8 | 882.3 | 644.6 | 808.2 | 645.6 | 696.9 | 715.2 | 847.7 | 733.6 | 996.7 | 954.2 | 1,026.1 | 313.4 | 976.8 | 862 | 427.7 | 207.5 |
Totaal passiva
| 1,698.8 | 1,855.1 | 1,778.5 | 1,549.6 | 1,735.4 | 1,824.1 | 1,395.6 | 1,379.5 | 1,358.4 | 1,608.7 | 1,487.6 | 1,775.5 | 1,886.4 | 1,762 | 1,694.6 | 1,851.7 | 1,751.8 | 1,519.6 | 743.1 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 361.4 | 361.4 | 361.4 | 221.7 | 378.6 | 378.6 | 378.6 | 378.6 | 378.6 | 378.6 | 378.6 | 297.6 | 297.6 | 341 | 271.9 | 192.6 | 192.6 | 192.6 | 122 |
Ingehouden winsten
| -1,218.7 | -916.8 | -994.9 | -1,224.7 | -1,202.7 | -672.5 | -562.3 | -606.7 | -526.5 | -358.3 | -406.9 | -316.5 | -148 | -173.8 | -211.8 | 85.7 | 43.9 | -116.8 | 131.8 |
Overige gereserveerde algehele resultaten
| 61.4 | 54.9 | 51 | 44.5 | 49.1 | -2,493.2 | -2,313.7 | -2,308.3 | -2,156.2 | -2,102.7 | -2,014.1 | -1,948.9 | -1,860.6 | -1,781.4 | -1,633.9 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,024.4 | 1,024.4 | 1,024.5 | 1,117.7 | 951.6 | 3,485.4 | 3,204.8 | 3,196.4 | 3,041.7 | 2,972.2 | 2,923 | 2,599.7 | 2,549.9 | 2,405.9 | 2,097.9 | 532.2 | 471.7 | 491.5 | 64.7 |
Totaal eigen vermogen van aandeelhouders
| 228.5 | 523.9 | 442 | 159.2 | 176.6 | 698.3 | 707.4 | 660 | 737.6 | 889.8 | 880.6 | 631.9 | 838.9 | 791.7 | 524.1 | 810.5 | 708.2 | 567.3 | 318.5 |
Totaal eigen vermogen
| 234.4 | 530.9 | 448.9 | 166.1 | 183.7 | 707.7 | 717.5 | 667.5 | 750.6 | 900.9 | 889.9 | 640.1 | 844.2 | 795.8 | 527.4 | 814.5 | 711 | 568.8 | 321.2 |
Totaal passiva en aandeelhoudersvermogen
| 1,933.2 | 2,386 | 2,227.4 | 1,715.7 | 1,919.1 | 2,531.8 | 2,113.1 | 2,047 | 2,109 | 2,509.6 | 2,377.5 | 2,415.6 | 2,730.6 | 2,557.8 | 2,222 | 2,670.2 | 2,465.6 | 2,088.4 | 1,064.3 |