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 | 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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) | 2 323.781 | 2 783.658 | 3 951.523 | 4 315.159 | 4 572.513 | 4 638.59 | 4 527.591 | 4 691.896 | 4 995.235 | 2 815.96 | 2 719.546 | 2 966.093 | 2 993.73 | 3 016.277 | 3 237.139 | 3 298.773 | 3 152.986 | 3 077.801 | 3 459.189 | 3 106.198 | 3 120.775 | 3 154.473 | 3 543.257 | 3 865.653 | 4 239.923 | 4 110.696 |
| Aktywa trwałe (mln) | 1 397.032 | 1 308.784 | 2 376.896 | 2 841.466 | 2 935.26 | 2 956.17 | 2 920.959 | 2 964.649 | 3 252.434 | 1 487.426 | 1 312.003 | 1 171.589 | 1 163.054 | 1 225.014 | 1 256.459 | 1 372.323 | 1 265.494 | 1 213.329 | 1 266.899 | 1 322.312 | 1 416.659 | 1 457.137 | 1 532.759 | 1 744.443 | 1 942.758999 | 2 195.189 |
| Rzeczowe aktywa trwałe netto | 930.545 | 973.554 | 1 167.533 | 1 274.85 | 1 219.795 | 1 171.815 | 1 090.592 | 1 124.365 | 1 220.998 | 1 162.162 | 1 010.256 | 912.114 | 907.905 | 914.552 | 926.619 | 898.095 | 865.296 | 848.871 | 905.758 | 969.001 | 1 044.687 | 1 045.605 | 1 097.114 | 1 261.652 | 1 421.475 | 1 663.691 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 463.992 | 1 676.497 | 0.0 | 0.0 | 0.0 | 9.051 | 34.866 | 43.132 | 144.359 | 138.244 | 141.407 | 142.742 | 147.48 | 150.642 | 158.183 | 165.269 | 201.432 | 201.416 | 179.005 |
| Wartości niematerialne i prawne | 399.97 | 295.759 | 1 161.127 | 1 478.71 | 1 595.669 | 1 562.918 | 1 609.121 | 168.263 | 192.591 | 177.782 | 153.623 | 113.83 | 103.927 | 133.717 | 129.951 | 186.613 | 103.258 | 84.463 | 69.754 | 65.688 | 60.659 | 66.795 | 67.714 | 77.896 | 72.333 | 87.223 |
| Wartość firmy i wartości niematerialne i prawne | 399.97 | 295.759 | 1 161.127 | 1 478.71 | 1 595.669 | 1 562.918 | 1 609.121 | 1 632.255 | 1 869.088 | 177.782 | 153.623 | 113.83 | 112.978 | 168.583 | 173.083 | 330.972 | 241.502 | 225.87 | 212.496 | 213.168 | 211.301 | 224.978 | 232.983 | 279.328 | 273.749 | 266.228 |
| Należności netto | 320.978 | 452.579 | 382.358 | 343.511 | 374.24 | 351.71 | 350.85 | 351.656 | 441.772 | 311.197 | 284.295 | 330.556 | 270.97 | 247.035 | 274.083 | 271.554 | 272.559 | 274.027 | 340.027 | 397.02 | 328.187 | 338.632 | 396.458 | 416.178 | 426.674 | 401.901 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (14.017) | (27.091) | (15.923) | (24.216) | (18.842) | (13.062) | (82.043) | (110.356) | (129.379) | (157.64) | (178.9) | (305.413) | (286.797) | (335.775) | (85.471) | (22.021) | (1.852) | 9.153 | 9.352 | (1e-06) | 0.0 |
| Aktywa obrotowe | 926.749 | 1 474.874 | 1 574.627 | 1 473.693 | 1 637.253 | 1 682.42 | 1 606.632 | 1 727.247 | 1 742.801 | 1 328.534 | 1 407.543 | 1 794.504 | 1 830.676 | 1 791.263 | 1 980.68 | 1 926.45 | 1 887.492 | 1 864.472 | 2 192.29 | 1 783.886 | 1 704.116 | 1 697.336 | 2 010.498 | 2 121.21 | 2 297.164 | 1 915.507 |
| Środki pieniężne i Inwestycje | 105.193 | 337.213 | 367.115 | 339.938 | 555.54 | 632.7 | 632.502 | 671.586 | 537.295 | 324.164 | 579.189 | 897.338 | 998.227 | 992.538 | 1 151.579 | 1 106.948 | 1 094.547 | 1 098.408 | 1 295.168 | 764.318 | 802.955 | 778.35 | 920.851 | 916.097 | 1 008.527 | 606.416 |
| Zapasy | 398.3 | 525.862 | 601.457 | 554.066 | 515.392 | 517.973 | 487.87 | 536.853 | 554.709 | 538.019 | 434.869 | 427.822 | 417.627 | 407.649 | 432.708 | 424.594 | 420.571 | 381.245 | 436.759 | 479.66 | 431.68 | 448.251 | 536.5 | 618.879 | 647.52 | 689.381 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.925 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 249.139 | 294.943 | 511.231 | 514.776 | 619.04 | 626.627 | 547.136 | 78.286 | 108.822 | 158.476 | 146.743 | 305.272 | 35.808 | 16.13 |
| Środki pieniężne i inne aktywa pieniężne | 105.193 | 337.213 | 367.115 | 339.938 | 555.54 | 632.7 | 622.577 | 671.586 | 537.295 | 324.164 | 579.189 | 897.338 | 749.088 | 697.595 | 640.348 | 592.172 | 475.507 | 471.781 | 748.032 | 686.032 | 694.133 | 619.874 | 774.108 | 610.825 | 972.719 | 590.286 |
| Należności krótkoterminowe | 101.613 | 120.07 | 89.467 | 123.999 | 158.182 | 131.243 | 142.709 | 145.919 | 173.039 | 104.608 | 118.216 | 167.795 | 154.942 | 147.936 | 163.894 | 174.451 | 157.21 | 174.107 | 222.373 | 218.322 | 173.915 | 196.203 | 254.049 | 189.099 | 191.002 | 216.313 |
| Dług krótkoterminowy | 31.235 | 8.4 | 11.608 | 36.711 | 18.793 | 3.778 | 5.006 | 4.254 | 1.376 | 13.044 | 16.078 | 0.023 | 0.013 | 0.006 | 0.002 | 0.018 | 0.004 | 0.003 | 0.004 | 0.018 | 20.219 | 22.074 | 23.392 | 25.319 | 26.485 | 0.0 |
| Zobowiązania krótkoterminowe | 345.199 | 417.674 | 478.593 | 576.237 | 587.361 | 517.738 | 470.166 | 534.414 | 596.928 | 462.129 | 407.501 | 527.161 | 439.788 | 412.17 | 449.065 | 456.739 | 457.724 | 456.85 | 564.335 | 644.106 | 520.428 | 562.423 | 693.667 | 726.258 | 691.875 | 708.348 |
| Rozliczenia międzyokresowe | 107.724 | 146.157 | 292.596 | 303.609 | 288.432 | 18.723 | 11.896 | 5.732 | 1.044 | 3.143 | 2.526 | 2.788 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.5 | 0.746 | 0.0 | 0.0 | 117.183 | 73.098 | 0.0 |
| Zobowiązania długoterminowe | 903.353 | 468.649 | 1 039.869 | 1 304.15 | 1 387.903 | 1 252.95 | 1 197.464 | 1 071.875 | 1 036.168 | 803.935 | 790.444 | 941.782 | 945.781 | 975.871 | 909.878 | 1 011.157 | 1 067.219 | 961.334 | 1 212.595 | 1 075.406 | 1 112.484 | 1 012.865 | 1 102.87 | 1 089.245 | 1 347.242 | 1 373.386 |
| Rezerwy z tytułu odroczonego podatku | 62.712 | 79.109 | 90.34 | 52.935 | 35.036 | 14.017 | 27.091 | 15.923 | 24.216 | 18.842 | 13.062 | 82.043 | 110.356 | 129.379 | 157.64 | 178.9 | 305.413 | 286.797 | 335.775 | 85.471 | 22.021 | 1.852 | 69.003 | 117.183 | 95.776 | 96.363 |
| 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 | 98.728 | 108.294 | 123.379 | 133.812 | 102.83 | 120.119 |
| Zobowiązania ogółem | 1 248.552 | 886.323 | 1 518.462 | 1 880.387 | 1 975.264 | 1 770.688 | 1 667.63 | 1 606.289 | 1 633.096 | 1 266.064 | 1 197.945 | 1 468.943 | 1 385.569 | 1 388.041 | 1 358.943 | 1 467.896 | 1 524.943 | 1 418.184 | 1 776.93 | 1 719.512 | 1 632.912 | 1 575.288 | 1 796.537 | 1 815.503 | 2 039.117 | 2 081.734 |
| Kapitał własny | 1 013.592 | 1 833.855 | 2 366.545 | 2 358.787 | 2 514.034 | 2 773.335 | 2 855.852 | 3 080.813 | 3 356.775 | 1 544.858 | 1 516.446 | 1 491.731 | 1 603.006 | 1 623.328 | 1 872.756 | 1 825.366 | 1 622.476 | 1 654.176 | 1 680.227 | 1 386.686 | 1 487.863 | 1 579.185 | 1 746.72 | 2 050.15 | 2 200.806 | 2 028.962 |
| Udziały mniejszościowe | 61.637 | 63.48 | 66.516 | 75.985 | 83.215 | 94.567 | 4.109 | 4.794 | 5.364 | 5.038 | 5.155 | 5.419 | 5.155 | 4.908 | 5.44 | 5.511 | 5.567 | 5.441 | 2.032 | 2.286 | 2.54 | 2.8 | 2.967 | 3.899 | 4.725 | 0.0 |
| Pasywa | 2 323.781 | 2 783.658 | 3 951.523 | 4 315.159 | 4 572.513 | 4 638.59 | 4 527.591 | 4 691.896 | 4 995.235 | 2 815.96 | 2 719.546 | 2 966.093 | 2 993.73 | 3 016.277 | 3 237.139 | 3 298.773 | 3 152.986 | 3 077.801 | 3 459.189 | 3 106.198 | 3 120.775 | 3 154.473 | 3 543.257 | 3 865.653 | 4 239.923 | 4 110.696 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (14.017) | 9.925 | (15.923) | (24.216) | (18.842) | (13.062) | (82.043) | 249.139 | 294.943 | 511.231 | 514.776 | 619.04 | 626.627 | 547.136 | 78.286 | 108.822 | 158.476 | 146.743 | 305.272 | 35.808 | 16.13 |
| Dług (mln) | 688.178 | 148.867 | 616.639 | 743.027 | 855.399 | 755.923 | 756.559 | 612.688 | 608.613 | 346.675 | 336.13 | 431.705 | 399.067 | 392.937 | 364.913 | 454.94 | 436.742 | 357.026 | 370.474 | 494.527 | 597.877 | 503.18 | 579.045 | 634.749 | 947.503 | 1 025.138 |
| Środki pieniężne i inne aktywa pieniężne | 105.193 | 337.213 | 367.115 | 339.938 | 555.54 | 632.7 | 622.577 | 671.586 | 537.295 | 324.164 | 579.189 | 897.338 | 749.088 | 697.595 | 640.348 | 592.172 | 475.507 | 471.781 | 748.032 | 686.032 | 694.133 | 619.874 | 774.108 | 610.825 | 972.719 | 590.286 |
| Dług netto | 582.985 | (188.346) | 249.524 | 403.089 | 299.859 | 123.223 | 133.982 | (58.898) | 71.318 | 22.511 | (243.059) | (465.633) | (350.021) | (304.658) | (275.435) | (137.232) | (38.765) | (114.755) | (377.558) | (191.505) | (96.256) | (116.694) | (195.063) | 23.924 | (25.216) | 434.852 |
| Ticker | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH | VSH |
| 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 |