Vestas Wind Systems A/S
CSE:VWS.CO
177.64 (DKK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) DKK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 15,382 | 14,486 | 15,587 | 14,819 | 12,147 | 10,134 | 9,953 | 10,237 | 8,423 | 6,910 | 6,084 | 7,216 | 5,836 | 6,920 | 6,636 | 6,035 | 4,861 | 3,854.3 | 3,582.6 | 2,561.2 | 1,652.5 | 1,394.5 |
Cost of Revenue
| 14,099 | 14,368 | 14,027 | 13,281 | 10,386 | 8,503 | 7,990 | 8,111 | 6,918 | 5,732 | 5,188 | 6,420 | 5,111 | 5,745 | 5,195 | 4,856 | 4,036 | 3,393.1 | 3,498.1 | 2,440.7 | 1,502.1 | 1,252.4 |
Gross Profit
| 1,283 | 118 | 1,560 | 1,538 | 1,761 | 1,631 | 1,963 | 2,126 | 1,505 | 1,178 | 896 | 796 | 725 | 1,175 | 1,441 | 1,179 | 825 | 461.2 | 84.5 | 120.5 | 150.4 | 142.1 |
Gross Profit Ratio
| 0.083 | 0.008 | 0.1 | 0.104 | 0.145 | 0.161 | 0.197 | 0.208 | 0.179 | 0.17 | 0.147 | 0.11 | 0.124 | 0.17 | 0.217 | 0.195 | 0.17 | 0.12 | 0.024 | 0.047 | 0.091 | 0.102 |
Reseach & Development Expenses
| 371 | 457 | 364 | 265 | 268 | 229 | 235 | 227 | 211 | 213 | 246 | 255 | 203 | 150 | 92 | 119 | 124 | 93.4 | 72.7 | 0 | 0 | 0 |
General & Administrative Expenses
| 424 | 351 | 368 | 242 | 267 | 254 | 269 | 288 | 248 | 249 | 249 | 344 | 352 | 351 | 261 | 211 | 159 | 113.4 | 84.8 | 87.5 | 48.4 | 42.6 |
Selling & Marketing Expenses
| 452 | 462 | 367 | 281 | 222 | 189 | 229 | 190 | 186 | 158 | 195 | 204 | 208 | 206 | 232 | 181 | 99 | 69.5 | 42.7 | 42.1 | 27.8 | 25.8 |
SG&A
| 876 | 813 | 735 | 523 | 489 | 443 | 498 | 478 | 434 | 407 | 444 | 548 | 560 | 557 | 493 | 392 | 258 | 182.9 | 127.5 | 129.6 | 76.2 | 68.4 |
Other Expenses
| -256 | 92 | 61 | 3 | 0 | 15 | 0 | 0 | 1 | 7 | 25 | 129 | 0 | 0 | 0 | 0 | 0 | -15.7 | 0 | 0 | 1.2 | 0 |
Operating Expenses
| 1,248 | 1,362 | 1,160 | 791 | 757 | 687 | 733 | 705 | 646 | 627 | 715 | 932 | 763 | 707 | 585 | 511 | 382 | 260.6 | 200.2 | 129.6 | 76.2 | 68.4 |
Operating Income
| 292 | -1,244 | 322 | 1,035 | 1,004 | 921 | 1,230 | 1,421 | 906 | 607 | 102 | -102 | -11 | 310 | 856 | 668 | 443 | 200.6 | -109.8 | 1.2 | 74.2 | 73.7 |
Operating Income Ratio
| 0.019 | -0.086 | 0.021 | 0.07 | 0.083 | 0.091 | 0.124 | 0.139 | 0.108 | 0.088 | 0.017 | -0.014 | -0.002 | 0.045 | 0.129 | 0.111 | 0.091 | 0.052 | -0.031 | 0 | 0.045 | 0.053 |
Total Other Income Expenses Net
| -190 | -452 | -65 | -101 | -95 | -11 | -38 | -134 | 19 | -84 | -138 | -611 | -142 | -72 | -47 | 46 | 0 | -39.7 | -48.4 | -50.9 | -20.3 | -14 |
Income Before Tax
| 102 | -1,696 | 257 | 934 | 909 | 910 | 1,192 | 1,287 | 925 | 523 | -36 | -713 | -153 | 238 | 809 | 714 | 443 | 160.9 | -158.2 | -49.7 | 53.9 | 59.7 |
Income Before Tax Ratio
| 0.007 | -0.117 | 0.016 | 0.063 | 0.075 | 0.09 | 0.12 | 0.126 | 0.11 | 0.076 | -0.006 | -0.099 | -0.026 | 0.034 | 0.122 | 0.118 | 0.091 | 0.042 | -0.044 | -0.019 | 0.033 | 0.043 |
Income Tax Expense
| 24 | -124 | 81 | 163 | 209 | 227 | 298 | 322 | 240 | 131 | 46 | 250 | 13 | 82 | 230 | 203 | 152 | 50 | 33.3 | -11.8 | 18.3 | 14.6 |
Net Income
| 77 | -1,572 | 134 | 765 | 704 | 684 | 894 | 965 | 685 | 392 | -82 | -963 | -166 | 156 | 579 | 511 | 291 | 110.9 | -191.5 | -37.9 | 35.6 | 45.1 |
Net Income Ratio
| 0.005 | -0.109 | 0.009 | 0.052 | 0.058 | 0.067 | 0.09 | 0.094 | 0.081 | 0.057 | -0.013 | -0.133 | -0.028 | 0.023 | 0.087 | 0.085 | 0.06 | 0.029 | -0.053 | -0.015 | 0.022 | 0.032 |
EPS
| 0.077 | -1.6 | 0.13 | 0.78 | 0.71 | 0.68 | 0.85 | 0.88 | 0.62 | 0.072 | -0.082 | -0.95 | -0.16 | 0.15 | 0.13 | 0.55 | 0.32 | 0.12 | -0.22 | -0.05 | 0.06 | 0.08 |
EPS Diluted
| 0.077 | -1.6 | 0.13 | 0.78 | 0.71 | 0.68 | 0.84 | 0.88 | 0.61 | 0.071 | -0.081 | -0.95 | -0.16 | 0.15 | 0.13 | 0.55 | 0.31 | 0.12 | -0.22 | -0.05 | 0.06 | 0.08 |
EBITDA
| 916 | -195 | 1,383 | 1,719 | 1,501 | 1,412 | 1,633 | 1,689 | 1,168 | 933 | 533 | 894 | 354 | 490 | 871 | 870 | 598 | 338.8 | 15.3 | 128.3 | 146.2 | 127.1 |
EBITDA Ratio
| 0.06 | -0.013 | 0.089 | 0.116 | 0.124 | 0.139 | 0.164 | 0.165 | 0.139 | 0.135 | 0.088 | 0.124 | 0.061 | 0.071 | 0.131 | 0.144 | 0.123 | 0.088 | 0.004 | 0.05 | 0.088 | 0.091 |