Wall Street Experts
Bilans kwartalnie
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
| Kwartał | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
| Aktywa | 0.0 | 6 050.9 | 6 167.8 | 6 326.9 | 6 238.9 | 6 991.9 | 6 978.3 | 6 869.6 | 6 446.6 | 6 640.6 | 7 333.4 | 7 403.3 | 7 418.0 | 7 329.0 | 7 520.6 | 7 545.7 | 7 446.8 | 7 342.4 | 7 402.9 | 7 408.5 | 7 299.2 | 7 200.7 | 7 205.2 |
| Aktywa trwałe | (102.2) | 5 543.7 | 5 400.6 | 5 391.3 | 5 395.3 | 5 417.0 | 5 378.0 | 5 418.0 | 5 421.1 | 5 423.3 | 6 033.3 | 6 072.3 | 6 090.5 | 6 169.6 | 6 082.5 | 6 063.1 | 6 062.6 | 6 062.3 | 5 946.1 | 5 902.9 | 5 897.8 | 5 903.2 | 5 738.8 |
| Rzeczowe aktywa trwałe netto | 0.0 | 202.3 | 185.0 | 187.9 | 186.4 | 181.0 | 192.0 | 199.5 | 192.2 | 165.0 | 185.7 | 222.3 | 224.8 | 201.2 | 197.7 | 191.2 | 182.4 | 180.1 | 151.5 | 137.6 | 144.0 | 155.4 | 161.0 |
| Wartość firmy | 0.0 | 3 286.3 | 3 286.3 | 3 300.2 | 3 302.8 | 3 302.4 | 3 307.8 | 3 348.3 | 3 356.4 | 3 376.6 | 3 694.9 | 3 733.2 | 3 736.0 | 3 729.5 | 10.1 | 3 712.6 | 3 713.2 | 3 712.9 | 3 713.9 | 3 713.9 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 0.0 | 1 718.5 | 1 699.1 | 1 691.2 | 1 672.7 | 1 642.8 | 1 616.9 | 1 609.0 | 1 582.9 | 1 562.6 | 1 843.5 | 1 809.8 | 1 770.5 | 1 751.7 | 0.0 | 1 708.9 | 1 673.3 | 1 631.4 | 1 593.7 | 5 283.7 | 5 246.6 | 0.0 | 5 160.8 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 5 004.8 | 4 985.4 | 4 991.5 | 4 975.4 | 4 945.3 | 4 924.7 | 4 957.3 | 4 939.3 | 4 939.2 | 5 538.4 | 5 543.0 | 5 506.5 | 5 481.3 | 5 420.2 | 5 421.5 | 5 386.5 | 5 344.3 | 5 307.6 | 5 283.7 | 5 246.6 | 5 205.1 | 5 160.8 |
| Należności netto | 0.0 | 169.8 | 388.8 | 513.1 | 338.2 | 247.3 | 492.2 | 486.5 | 299.1 | 210.5 | 505.5 | 576.4 | 427.2 | 329.3 | 649.1 | 712.4 | 567.3 | 472.6 | 697.5 | 771.0 | 661.6 | 522.8 | 863.2 |
| 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 | 93.8 | 98.9 | 90.9 | 88.8 | 87.5 | 74.4 | 71.3 | 67.3 | 64.6 | 53.8 |
| Aktywa obrotowe | 102.2 | 507.3 | 767.2 | 935.6 | 843.6 | 1 574.8 | 1 600.3 | 1 451.6 | 1 025.5 | 1 217.3 | 1 300.1 | 1 331.0 | 1 327.5 | 1 159.4 | 1 438.1 | 1 482.7 | 1 384.3 | 1 280.1 | 1 456.8 | 1 505.7 | 1 401.4 | 1 297.5 | 1 466.3 |
| Środki pieniężne i Inwestycje | 102.2 | 30.5 | 43.3 | 93.9 | 182.4 | 1 025.0 | 802.3 | 674.7 | 416.2 | 695.0 | 476.2 | 449.7 | 565.5 | 478.1 | 426.3 | 373.8 | 423.3 | 368.0 | 341.8 | 310.0 | 323.9 | 355.1 | 195.8 |
| Zapasy | 0.0 | 241.8 | 222.2 | 218.7 | 227.7 | 239.0 | 249.6 | 235.4 | 249.5 | 240.6 | 242.4 | 208.7 | 225.9 | 242.3 | 266.4 | 263.2 | 279.9 | 313.5 | 300.5 | 293.3 | 289.4 | 334.8 | 276.8 |
| Inwestycje krótkoterminowe | 204.5 | 0.0 | 0.0 | 0.0 | 0.0 | 707.1 | 491.1 | 259.6 | 81.1 | 317.2 | 166.3 | 303.7 | 417.8 | 433.8 | 380.5 | 331.1 | 385.0 | 261.3 | 245.9 | 242.8 | 273.0 | 258.9 | 111.3 |
| Środki pieniężne i inne aktywa pieniężne | (102.2) | 30.5 | 43.3 | 93.9 | 182.4 | 317.9 | 311.2 | 415.1 | 335.1 | 377.9 | 309.9 | 146.0 | 147.8 | 44.3 | 45.8 | 42.7 | 38.3 | 106.8 | 95.9 | 67.2 | 50.9 | 96.2 | 84.5 |
| Należności krótkoterminowe | 0.0 | 265.1 | 432.6 | 407.1 | 346.5 | 305.2 | 296.6 | 273.8 | 213.5 | 206.3 | 187.7 | 320.5 | 339.5 | 355.6 | 323.7 | 272.0 | 247.5 | 269.1 | 438.0 | 425.5 | 413.2 | 351.8 | 240.2 |
| Dług krótkoterminowy | 0.0 | 86.3 | 477.2 | 518.3 | 627.1 | 514.2 | 542.0 | 419.0 | 221.1 | 281.1 | 405.7 | 295.5 | 327.2 | 91.1 | 272.4 | 289.8 | 350.6 | 803.3 | 822.8 | 786.8 | 293.6 | 560.9 | 589.2 |
| Zobowiązania krótkoterminowe | 0.0 | 504.4 | 1 093.7 | 1 187.0 | 1 245.3 | 1 165.2 | 1 096.3 | 956.5 | 582.2 | 609.6 | 778.3 | 809.1 | 888.1 | 633.5 | 789.2 | 814.4 | 771.0 | 1 220.5 | 1 447.3 | 1 441.3 | 874.3 | 1 072.6 | 1 244.2 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 49.3 | 52.7 | 45.2 | 21.2 | 47.2 | 46.2 | 30.7 | 8.4 | 46.0 | 44.8 | 61.5 | 32.2 | 67.1 | 85.8 | 46.7 | 8.3 | 32.8 | 46.3 | 30.6 | 9.7 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 867.6 | 1 974.0 | 2 016.7 | 1 906.9 | 1 095.6 | 1 096.7 | 1 128.1 | 1 134.5 | 1 378.5 | 1 889.9 | 1 904.6 | 1 908.5 | 2 144.4 | 2 101.7 | 2 097.7 | 2 115.9 | 1 625.0 | 1 434.8 | 1 444.1 | 1 966.2 | 1 744.3 | 967.7 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 609.0 | 608.3 | 608.5 | 610.6 | 613.9 | 618.9 | 623.3 | 641.3 | 646.8 | 652.0 | 664.2 | 676.0 | 651.3 | 655.1 | 672.0 | 680.6 | 698.0 | 710.4 | (412.6) | 731.6 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 867.6 | 1 974.0 | 2 016.7 | 1 906.9 | 1 095.6 | 1 096.7 | 1 128.1 | 1 134.5 | 1 378.5 | 1 889.9 | 1 904.6 | 1 908.5 | 2 144.4 | 2 101.7 | 2 097.7 | 2 115.9 | 1 625.0 | 1 434.8 | 1 444.1 | 1 966.2 | 1 744.3 | 967.7 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 153.7 | 160.5 | 161.5 | 158.4 | 174.1 | 182.9 | 174.4 | 148.0 | 161.4 | 167.6 | 165.4 | 147.1 | 140.6 | 139.3 | 131.8 | 123.3 | 96.7 | 79.5 | 93.0 | 112.0 | 111.4 |
| Zobowiązania ogółem | 0.0 | 1 372.0 | 3 067.7 | 3 203.7 | 3 152.3 | 2 260.8 | 2 193.0 | 2 084.6 | 1 716.8 | 1 988.1 | 2 668.2 | 2 713.7 | 2 796.6 | 2 777.8 | 2 890.9 | 2 912.1 | 2 886.9 | 2 845.5 | 2 882.1 | 2 885.4 | 2 840.5 | 2 816.9 | 2 211.8 |
| Kapitał (fundusz) podstawowy | 0.0 | 4 678.9 | 3 100.1 | 3 123.2 | 3 086.7 | 4 765.9 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 | 4 820.8 |
| Zyski zatrzymane | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (67.9) | (74.5) | (80.0) | (142.2) | (213.0) | (193.2) | (173.0) | (247.7) | (323.7) | (247.8) | (250.1) | (329.3) | (391.7) | (331.6) | (309.4) | (375.4) | (452.6) | 154.9 |
| Kapitał własny | 3 268.5 | 4 678.9 | 3 100.1 | 3 123.2 | 3 086.7 | 4 731.1 | 4 785.3 | 4 785.1 | 4 729.8 | 4 652.5 | 4 665.2 | 4 689.5 | 4 621.4 | 4 551.2 | 4 629.7 | 4 633.6 | 4 559.9 | 4 496.9 | 4 520.8 | 4 523.1 | 4 458.6 | 4 383.8 | 4 993.3 |
| 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 | 3.5 | 3.5 | 2.6 | 1.4 | 1.2 | 0.9 | 0.9 | 1.3 |
| Pasywa | 3 268.5 | 6 050.9 | 6 167.8 | 6 326.9 | 6 238.9 | 6 991.9 | 6 978.3 | 6 869.6 | 6 446.6 | 6 640.6 | 7 333.4 | 7 403.3 | 7 418.0 | 7 329.0 | 7 520.6 | 7 545.7 | 7 446.8 | 7 342.4 | 7 402.9 | 7 408.5 | 7 299.2 | 7 200.7 | 7 205.2 |
| Inwestycje | 204.5 | 0.0 | 0.0 | 0.0 | 0.0 | 707.1 | 491.1 | 259.6 | 81.1 | 317.2 | 166.3 | 303.7 | 417.8 | 527.6 | 479.4 | 422.0 | 473.8 | 348.8 | 320.3 | 314.1 | 340.3 | 323.6 | 165.1 |
| Dług | 0.0 | 331.5 | 1 823.9 | 1 882.4 | 1 891.6 | 965.3 | 987.5 | 869.1 | 680.3 | 960.1 | 991.8 | 985.1 | 1 010.2 | 958.8 | 1 139.0 | 1 154.4 | 1 208.5 | 1 161.2 | 1 152.4 | 1 104.8 | 1 119.0 | 1 150.9 | 1 176.0 |
| Środki pieniężne i inne aktywa pieniężne | (102.2) | 30.5 | 43.3 | 93.9 | 182.4 | 317.9 | 311.2 | 415.1 | 335.1 | 377.9 | 309.9 | 146.0 | 147.8 | 44.3 | 45.8 | 42.7 | 38.3 | 106.8 | 95.9 | 67.2 | 50.9 | 96.2 | 84.5 |
| Dług netto | 102.2 | 300.9 | 1 780.6 | 1 788.4 | 1 709.2 | 647.4 | 676.3 | 454.0 | 345.2 | 582.2 | 681.9 | 839.1 | 862.4 | 914.4 | 1 093.3 | 1 111.7 | 1 170.2 | 1 054.5 | 1 056.5 | 1 037.6 | 1 068.1 | 1 054.7 | 1 091.5 |
| Ticker | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA | VSTA |
| Waluta | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL |