Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Aktywa (mln) | 117.554 | 117.554 | 207.05 | 328.706 | 398.978 | 609.6 | 593.676 | 1 492.275 | 1 337.393 | 1 396.337 | 1 376.127 | 1 502.868 | 1 564.269 | 1 772.907 | 2 350.996 | 2 355.735 | 2 362.784 | 2 580.62 | 2 867.027 | 3 016.058 | 3 261.295 | 2 361.105 | 2 313.601 | 2 226.424 | 2 290.049 |
| Aktywa trwałe (mln) | 117.554 | 24.23 | 32.893 | 44.499 | 92.345 | 253.9 | 275.108 | 1 198.224 | 1 024.427 | 988.811 | 974.183 | 1 102.178 | 1 062.616 | 1 078.516 | 1 640.804 | 1 601.623 | 1 690.73 | 1 798.428 | 1 860.681 | 2 017.0 | 1 983.553 | 1 705.927 | 1 693.945 | 1 653.25 | 1 711.277 |
| Rzeczowe aktywa trwałe netto | 0.0 | 12.977 | 12.965 | 14.129 | 17.54 | 24.1 | 26.968 | 36.315 | 30.544 | 24.453 | 23.176 | 28.289 | 38.161 | 40.145 | 62.49 | 68.904 | 77.551 | 89.089 | 100.134 | 218.26 | 195.131 | 99.523 | 102.459 | 77.822 | 76.045 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 49.625 | 96.4 | 122.727 | 785.014 | 709.984 | 724.67 | 738.674 | 831.687 | 829.909 | 853.389 | 1 200.817 | 1 207.176 | 1 264.818 | 1 388.299 | 1 417.481 | 1 469.211 | 1 485.59 | 1 353.421 | 1 347.213 | 1 352.715 | 1 386.734 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 7.711 | 0.0 | 61.651 | 31.2 | 26.975 | 259.814 | 210.692 | 182.363 | 163.858 | 190.719 | 150.604 | 141.33 | 322.006 | 258.674 | 244.768 | 235.321 | 238.525 | 197.764 | 149.043 | 118.254 | 85.272 | 82.785 | 80.538 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 7.711 | 0.0 | 61.651 | 127.6 | 149.702 | 1 044.828 | 920.676 | 907.033 | 902.532 | 1 022.406 | 980.513 | 994.719 | 1 522.823 | 1 465.85 | 1 509.586 | 1 623.62 | 1 656.006 | 1 666.975 | 1 634.633 | 1 471.675 | 1 432.485 | 1 435.5 | 1 467.272 |
| Należności netto | 0.0 | 32.474 | 27.292 | 31.856 | 39.072 | 53.2 | 51.321 | 116.427 | 113.178 | 127.826 | 150.769 | 154.753 | 168.415 | 194.312 | 262.092 | 256.419 | 266.59 | 296.324 | 439.052 | 447.396 | 438.191 | 236.519 | 248.858 | 257.374 | 203.113 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 64.712 | 64.043 | 47.913 | 33.019 | 0.0 | 13.285 | 7.742 | 9.843 | 14.555 | 13.117 | 5.463 | 2.804 | 4.63 | 27.736 | 19.895 | 5.146 | 5.146 | 6.846 | 0.0 |
| Aktywa obrotowe | 43.33 | 93.324 | 174.157 | 284.207 | 306.633 | 355.7 | 318.568 | 294.051 | 312.966 | 407.526 | 401.944 | 400.69 | 501.653 | 694.391 | 710.192 | 754.112 | 672.054 | 782.192 | 1 006.346 | 999.058 | 1 277.742 | 655.178 | 619.656 | 573.174 | 578.772 |
| Środki pieniężne i Inwestycje | 43.33 | 43.33 | 133.933 | 228.713 | 240.414 | 223.6 | 176.778 | 83.233 | 115.928 | 184.335 | 169.906 | 150.662 | 223.566 | 410.667 | 320.823 | 408.087 | 310.547 | 344.508 | 402.304 | 399.361 | 714.856 | 359.57 | 282.796 | 242.086 | 217.051 |
| Zapasy | 0.0 | 10.961 | 8.866 | 15.833 | 17.267 | 18.8 | 20.922 | 19.525 | 20.455 | 14.373 | 16.987 | 14.414 | 15.014 | 10.693 | 17.505 | 18.312 | 17.537 | 19.871 | 24.952 | 20.495 | 20.083 | 5.337 | 12.628 | 14.209 | 14.311 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 27.997 | 195.314 | 167.9 | 127.453 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.593 | 32.049 | 35.751 | 55.982 | 3.184 | 6.566 | 32.329 | 20.215 | 51.013 | 0.765 | 0.697 | 0.686 | 1.344 |
| Środki pieniężne i inne aktywa pieniężne | 43.33 | 43.33 | 133.933 | 200.716 | 45.1 | 55.7 | 49.325 | 83.233 | 115.928 | 184.335 | 169.906 | 150.662 | 209.973 | 378.618 | 285.072 | 352.105 | 307.363 | 337.942 | 369.975 | 379.146 | 663.843 | 358.805 | 282.099 | 241.4 | 215.707 |
| Należności krótkoterminowe | 0.0 | 34.112 | 42.465 | 49.123 | 67.012 | 23.0 | 35.107 | 49.434 | 38.484 | 46.57 | 36.861 | 49.411 | 47.355 | 65.656 | 72.885 | 65.447 | 62.049 | 84.639 | 71.621 | 71.604 | 76.975 | 39.501 | 43.631 | 26.301 | 25.457 |
| Dług krótkoterminowy | 0.0 | 0.293 | 42.199 | 2.641 | (41.086) | 0.0 | 97.549 | 148.322 | 4.088 | 22.678 | 163.029 | 6.228 | 5.867 | 6.555 | 0.023 | 2.104 | 4.611 | 4.5 | 4.343 | 4.25 | 386.713 | 24.551 | 7.965 | 5.492 | 105.889 |
| Zobowiązania krótkoterminowe | 0.0 | 89.812 | 104.834 | 79.643 | 110.252 | 229.1 | 234.083 | 356.836 | 351.62 | 410.098 | 344.202 | 383.352 | 394.21 | 413.483 | 477.888 | 442.43 | 462.399 | 505.511 | 661.821 | 702.902 | 1 163.439 | 479.466 | 471.051 | 418.171 | 518.683 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 41.086 | 0.0 | 100.092 | 157.803 | 160.918 | 183.719 | 142.465 | 156.772 | 163.252 | 162.124 | 181.259 | 167.912 | 182.515 | 196.107 | 377.376 | 397.35 | 388.045 | 271.271 | 271.476 | 254.437 | 0.0 |
| Zobowiązania długoterminowe | 95.029 | 5.217 | 6.05 | 4.395 | 5.351 | 160.8 | 161.989 | 812.478 | 1 062.516 | 1 000.806 | 954.238 | 975.221 | 654.841 | 726.306 | 868.205 | 845.141 | 885.345 | 942.773 | 944.402 | 1 070.719 | 609.823 | 490.739 | 548.08 | 539.266 | 445.771 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.948 | 18.99 | 13.424 | 21.425 | 6.7 | 13.353 | 10.261 | 13.358 | 30.664 | 27.042 | 25.814 | 35.305 | 43.171 | 39.829 | 36.976 | 17.46 | 11.749 | nan | 9.306 |
| 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 | 7.448 | 10.615 | 0.0 | 0.0 | 3.315 | 3.067 | 90.372 | 79.886 | 28.457 | 40.744 | 38.679 | 5.889 |
| Zobowiązania ogółem | 95.029 | 95.029 | 110.884 | 84.038 | 115.603 | 389.9 | 396.072 | 1 169.314 | 1 414.136 | 1 410.904 | 1 298.44 | 1 358.573 | 1 049.051 | 1 139.789 | 1 346.093 | 1 287.571 | 1 347.744 | 1 448.284 | 1 606.223 | 1 773.621 | 1 773.262 | 970.205 | 1 019.131 | 957.437 | 964.454 |
| Kapitał własny | 22.525 | 22.525 | 96.166 | 244.668 | 283.375 | 219.6 | 197.604 | 322.961 | (76.743) | (14.766) | 76.407 | 141.425 | 510.344 | 626.974 | 997.856 | 1 060.137 | 1 006.58 | 1 120.592 | 1 260.804 | 1 242.437 | 1 488.033 | 1 390.9 | 1 294.47 | 1 268.987 | 438.746 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.199 | 1.28 | 2.87 | 4.874 | 6.144 | 7.047 | 8.027 | 8.46 | 11.744 | 11.568 | 13.069 | 15.127 | 2.385 | 2.359 | 2.617 | 2.425 |
| Pasywa | 117.554 | 117.554 | 207.05 | 328.706 | 398.978 | 609.5 | 593.676 | 1 492.275 | 1 337.393 | 1 396.337 | 1 376.127 | 1 502.868 | 1 564.269 | 1 772.907 | 2 350.996 | 2 355.735 | 2 362.784 | 2 580.62 | 2 867.027 | 3 016.058 | 3 261.295 | 2 361.105 | 2 313.601 | nan | 2 290.049 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 27.997 | 195.314 | 167.9 | 127.453 | 64.043 | 47.913 | 33.019 | 0.0 | 13.285 | 13.593 | 32.049 | 35.751 | 55.982 | 3.184 | 6.566 | 32.329 | 20.215 | 51.013 | 5.911 | 5.843 | 7.532 | 1.344 |
| Dług (mln) | 0.0 | 2.806 | 46.077 | 4.53 | 0.0 | 1.3 | 1.058 | 610.0 | 625.0 | 620.912 | 583.234 | 597.379 | 576.689 | 642.385 | 736.802 | 738.087 | 748.871 | 772.984 | 782.128 | 927.42 | 869.38 | 459.962 | 457.617 | 449.644 | 448.431 |
| Środki pieniężne i inne aktywa pieniężne | 43.33 | 43.33 | 133.933 | 200.716 | 45.1 | 55.7 | 49.325 | 83.233 | 115.928 | 184.335 | 169.906 | 150.662 | 209.973 | 378.618 | 285.072 | 352.105 | 307.363 | 337.942 | 369.975 | 379.146 | 663.843 | 358.805 | 282.099 | 241.4 | 215.707 |
| Dług netto | (43.33) | (40.524) | (87.856) | (196.186) | (45.1) | (54.4) | (48.267) | 526.767 | 509.072 | 436.577 | 413.328 | 446.717 | 366.716 | 263.767 | 451.73 | 385.982 | 441.508 | 435.042 | 412.153 | 548.274 | 205.537 | 101.157 | 175.518 | 208.244 | 232.724 |
| Ticker | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT | VRNT |
| 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 |