Vestas
VWS.COVestas Wind Systems A/S Price (VWS.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,009,179,071
(0.0615)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vestas Wind Systems A/SCurrency: DKK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
1,394,500,000.00
+0% |
1,652,500,000.00
+19% |
2,561,200,000.00
+55% |
3,582,600,000.00
+40% |
3,854,300,000.00
+8% |
4,861,000,000.00
+26% |
6,035,000,000.00
+24% |
6,636,000,000.00
+10% |
6,920,000,000.00
+4% |
5,836,000,000.00
-16% |
7,216,000,000.00
+24% |
6,084,000,000.00
-16% |
6,910,000,000.00
+14% |
8,423,000,000.00
+22% |
10,237,000,000.00
+22% |
9,953,000,000.00
-3% |
10,134,000,000.00
+2% |
12,147,000,000.00
+20% |
14,819,000,000.00
+22% |
15,587,000,000.00
+5% |
14,486,000,000.00
-7% |
15,382,000,000.00
+6% |
17,295,000,000.00
+12% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 1,252,400,000.00 | 1,502,100,000.00 | 2,440,700,000.00 | 3,498,100,000.00 | 3,393,100,000.00 | 4,036,000,000.00 | 4,856,000,000.00 | 5,195,000,000.00 | 5,745,000,000.00 | 5,111,000,000.00 | 6,420,000,000.00 | 5,188,000,000.00 | 5,732,000,000.00 | 6,918,000,000.00 | 8,111,000,000.00 | 7,990,000,000.00 | 8,503,000,000.00 | 10,386,000,000.00 | 13,281,000,000.00 | 14,027,000,000.00 | 14,368,000,000.00 | 14,099,000,000.00 | 15,238,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
142,100,000.00
+0% |
150,400,000.00
+6% |
120,500,000.00
-20% |
84,500,000.00
-30% |
461,200,000.00
+446% |
825,000,000.00
+79% |
1,179,000,000.00
+43% |
1,441,000,000.00
+22% |
1,175,000,000.00
-18% |
725,000,000.00
-38% |
796,000,000.00
+10% |
896,000,000.00
+13% |
1,178,000,000.00
+31% |
1,505,000,000.00
+28% |
2,126,000,000.00
+41% |
1,963,000,000.00
-8% |
1,631,000,000.00
-17% |
1,761,000,000.00
+8% |
1,538,000,000.00
-13% |
1,560,000,000.00
+1% |
118,000,000.00
-92% |
1,283,000,000.00
+987% |
2,057,000,000.00
+60% |
|
| Gross Profit Ratio | (0.10%) | (0.09%) | (0.05%) | (0.02%) | (0.12%) | (0.17%) | (0.20%) | (0.22%) | (0.17%) | (0.12%) | (0.11%) | (0.15%) | (0.17%) | (0.18%) | (0.21%) | (0.20%) | (0.16%) | (0.14%) | (0.10%) | (0.10%) | (0.01%) | (0.08%) | (0.12%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 72,700,000.00 | 93,400,000.00 | 124,000,000.00 | 119,000,000.00 | 92,000,000.00 | 150,000,000.00 | 203,000,000.00 | 255,000,000.00 | 246,000,000.00 | 213,000,000.00 | 211,000,000.00 | 227,000,000.00 | 235,000,000.00 | 229,000,000.00 | 268,000,000.00 | 265,000,000.00 | 364,000,000.00 | 457,000,000.00 | 371,000,000.00 | 380,000,000.00 | |
| General and Administrative | 42,600,000.00 | 48,400,000.00 | 87,500,000.00 | 84,800,000.00 | 113,400,000.00 | 159,000,000.00 | 211,000,000.00 | 261,000,000.00 | 351,000,000.00 | 352,000,000.00 | 344,000,000.00 | 249,000,000.00 | 249,000,000.00 | 248,000,000.00 | 288,000,000.00 | 269,000,000.00 | 254,000,000.00 | 267,000,000.00 | 242,000,000.00 | 368,000,000.00 | 351,000,000.00 | 424,000,000.00 | 403,000,000.00 | |
| Selling, General & Admin... | 68,400,000.00 | 76,200,000.00 | 129,600,000.00 | 127,500,000.00 | 182,900,000.00 | 258,000,000.00 | 392,000,000.00 | 493,000,000.00 | 557,000,000.00 | 560,000,000.00 | 548,000,000.00 | 444,000,000.00 | 407,000,000.00 | 434,000,000.00 | 478,000,000.00 | 498,000,000.00 | 443,000,000.00 | 489,000,000.00 | 523,000,000.00 | 735,000,000.00 | 813,000,000.00 | 876,000,000.00 | 938,000,000.00 | |
| Selling & Marketing Exp... | 25,800,000.00 | 27,800,000.00 | 42,100,000.00 | 42,700,000.00 | 69,500,000.00 | 99,000,000.00 | 181,000,000.00 | 232,000,000.00 | 206,000,000.00 | 208,000,000.00 | 204,000,000.00 | 195,000,000.00 | 158,000,000.00 | 186,000,000.00 | 190,000,000.00 | 229,000,000.00 | 189,000,000.00 | 222,000,000.00 | 281,000,000.00 | 367,000,000.00 | 462,000,000.00 | 452,000,000.00 | 535,000,000.00 | |
| Depreciation and Amortiz... | 53,400,000.00 | 72,000,000.00 | 127,100,000.00 | 125,100,000.00 | 138,200,000.00 | 155,000,000.00 | 202,000,000.00 | 15,000,000.00 | 180,000,000.00 | 365,000,000.00 | 996,000,000.00 | 431,000,000.00 | 326,000,000.00 | 262,000,000.00 | 405,000,000.00 | 421,000,000.00 | 458,000,000.00 | 546,000,000.00 | 684,000,000.00 | 982,000,000.00 | 1,088,000,000.00 | 789,000,000.00 | 864,000,000.00 | |
| Other Expenses | 0.00 | 1,200,000.00 | 0.00 | 0.00 | -15,700,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 129,000,000.00 | 25,000,000.00 | 7,000,000.00 | 1,000,000.00 | 0.00 | 0.00 | 15,000,000.00 | 0.00 | 3,000,000.00 | 61,000,000.00 | 92,000,000.00 | -256,000,000.00 | -55,000,000.00 | |
| Total Operating Expenses | 68,400,000.00 | 76,200,000.00 | 129,600,000.00 | 200,200,000.00 | 260,600,000.00 | 382,000,000.00 | 511,000,000.00 | 585,000,000.00 | 707,000,000.00 | 763,000,000.00 | 932,000,000.00 | 715,000,000.00 | 627,000,000.00 | 646,000,000.00 | 705,000,000.00 | 733,000,000.00 | 687,000,000.00 | 757,000,000.00 | 791,000,000.00 | 1,160,000,000.00 | 1,362,000,000.00 | 991,000,000.00 | 1,263,000,000.00 | |
| Cost and Exponses | 1,320,800,000.00 | 1,578,300,000.00 | 2,570,300,000.00 | 3,698,300,000.00 | 3,653,700,000.00 | 4,418,000,000.00 | 5,367,000,000.00 | 5,780,000,000.00 | 6,452,000,000.00 | 5,874,000,000.00 | 7,352,000,000.00 | 5,903,000,000.00 | 6,359,000,000.00 | 7,564,000,000.00 | 8,816,000,000.00 | 8,723,000,000.00 | 9,190,000,000.00 | 11,143,000,000.00 | 14,072,000,000.00 | 15,187,000,000.00 | 15,730,000,000.00 | 15,090,000,000.00 | 16,501,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
73,700,000.00
+0% |
74,200,000.00
+1% |
1,200,000.00
-98% |
-109,800,000.00
-9,250% |
200,600,000.00
-283% |
443,000,000.00
+121% |
668,000,000.00
+51% |
856,000,000.00
+28% |
310,000,000.00
-64% |
-11,000,000.00
-104% |
-102,000,000.00
+827% |
102,000,000.00
-200% |
607,000,000.00
+495% |
906,000,000.00
+49% |
1,421,000,000.00
+57% |
1,230,000,000.00
-13% |
921,000,000.00
-25% |
1,004,000,000.00
+9% |
1,035,000,000.00
+3% |
322,000,000.00
-69% |
-1,244,000,000.00
-486% |
292,000,000.00
-123% |
794,000,000.00
+172% |
|
| Operating Income Ratio | (0.05%) | (0.04%) | (0.00%) | (-0.03%) | (0.05%) | (0.09%) | (0.11%) | (0.13%) | (0.04%) | (0.00%) | (-0.01%) | (0.02%) | (0.09%) | (0.11%) | (0.14%) | (0.12%) | (0.09%) | (0.08%) | (0.07%) | (0.02%) | (-0.09%) | (0.02%) | (0.05%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 2,600,000.00 | 2,700,000.00 | 10,400,000.00 | 6,000,000.00 | 10,500,000.00 | 19,000,000.00 | 66,000,000.00 | 14,000,000.00 | 22,000,000.00 | 26,000,000.00 | 19,000,000.00 | 4,000,000.00 | 6,000,000.00 | 14,000,000.00 | 25,000,000.00 | 14,000,000.00 | 15,000,000.00 | 39,000,000.00 | 16,000,000.00 | 19,000,000.00 | 37,000,000.00 | 30,000,000.00 | 157,000,000.00 | |
| Interest Expenses | 16,600,000.00 | 24,200,000.00 | 50,900,000.00 | 48,400,000.00 | 50,100,000.00 | 19,000,000.00 | 20,000,000.00 | 62,000,000.00 | 94,000,000.00 | 120,000,000.00 | 59,000,000.00 | 85,000,000.00 | 35,000,000.00 | 19,000,000.00 | 26,000,000.00 | 15,000,000.00 | 22,000,000.00 | 47,000,000.00 | 40,000,000.00 | 52,000,000.00 | 63,000,000.00 | 235,000,000.00 | 194,000,000.00 | |
| Total Other Income/Exp... | -14,000,000.00 | -20,300,000.00 | -40,600,000.00 | -42,500,000.00 | -40,000,000.00 | 0.00 | 46,000,000.00 | -47,000,000.00 | -72,000,000.00 | -93,000,000.00 | -611,000,000.00 | -247,000,000.00 | -40,000,000.00 | 62,000,000.00 | -134,000,000.00 | -38,000,000.00 | -58,000,000.00 | -95,000,000.00 | -101,000,000.00 | -32,000,000.00 | -452,000,000.00 | -190,000,000.00 | -89,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 127,100,000.00 | 146,200,000.00 | 74,000,000.00 | 25,000,000.00 | 339,000,000.00 | 598,000,000.00 | 734,000,000.00 | 266,000,000.00 | 706,000,000.00 | 354,000,000.00 | 342,000,000.00 | 451,000,000.00 | 935,000,000.00 | 1,168,000,000.00 | 1,718,000,000.00 | 1,628,000,000.00 | 1,390,000,000.00 | 1,502,000,000.00 | 1,658,000,000.00 | 1,258,000,000.00 | -545,000,000.00 | 1,126,000,000.00 | 1,763,000,000.00 | |
| EBITDA ratio | (0.09%) | (0.09%) | (0.05%) | (0.00%) | (0.09%) | (0.12%) | (0.14%) | (0.13%) | (0.07%) | (0.06%) | (0.12%) | (0.09%) | (0.14%) | (0.14%) | (0.16%) | (0.16%) | (0.14%) | (0.12%) | (0.12%) | (0.09%) | (-0.01%) | (0.07%) | (0.10%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 59,700,000.00 | 53,900,000.00 | -49,700,000.00 | -158,200,000.00 | 160,900,000.00 | 443,000,000.00 | 714,000,000.00 | 809,000,000.00 | 238,000,000.00 | -153,000,000.00 | -713,000,000.00 | -36,000,000.00 | 523,000,000.00 | 925,000,000.00 | 1,287,000,000.00 | 1,192,000,000.00 | 910,000,000.00 | 909,000,000.00 | 934,000,000.00 | 257,000,000.00 | -1,696,000,000.00 | 102,000,000.00 | 705,000,000.00 | |
| Income Before Tax Ratio | (0.04%) | (0.03%) | (-0.02%) | (-0.04%) | (0.04%) | (0.09%) | (0.12%) | (0.12%) | (0.03%) | (-0.03%) | (-0.10%) | (-0.01%) | (0.08%) | (0.11%) | (0.13%) | (0.12%) | (0.09%) | (0.07%) | (0.06%) | (0.02%) | (-0.12%) | (0.01%) | (0.04%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 14,600,000.00 | 18,300,000.00 | -11,800,000.00 | 33,300,000.00 | 50,000,000.00 | 152,000,000.00 | 203,000,000.00 | 230,000,000.00 | 82,000,000.00 | 13,000,000.00 | 250,000,000.00 | 46,000,000.00 | 131,000,000.00 | 240,000,000.00 | 322,000,000.00 | 298,000,000.00 | 227,000,000.00 | 209,000,000.00 | 163,000,000.00 | 81,000,000.00 | -124,000,000.00 | 24,000,000.00 | 211,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 45,100,000.00
+0% |
35,600,000.00
-21% |
-37,900,000.00
-206% |
-191,500,000.00
+405% |
110,900,000.00
-158% |
291,000,000.00
+162% |
511,000,000.00
+76% |
579,000,000.00
+13% |
156,000,000.00
-73% |
-166,000,000.00
-206% |
-963,000,000.00
+480% |
-82,000,000.00
-91% |
392,000,000.00
-578% |
685,000,000.00
+75% |
965,000,000.00
+41% |
894,000,000.00
-7% |
684,000,000.00
-23% |
704,000,000.00
+3% |
765,000,000.00
+9% |
134,000,000.00
-82% |
-1,572,000,000.00
-1,273% |
77,000,000.00
-105% |
499,000,000.00
+548% |
|
| Net Income Ratio | (0.03%) | (0.02%) | (-0.01%) | (-0.05%) | (0.03%) | (0.06%) | (0.08%) | (0.09%) | (0.02%) | (-0.03%) | (-0.13%) | (-0.01%) | (0.06%) | (0.08%) | (0.09%) | (0.09%) | (0.07%) | (0.06%) | (0.05%) | (0.01%) | (-0.11%) | (0.01%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 0.08 | 0.06 | -0.05 | -0.22 | 0.12 | 0.32 | 0.55 | 0.13 | 0.15 | -0.16 | -0.95 | -0.08 | 0.07 | 0.62 | 0.88 | 0.85 | 0.68 | 0.71 | 0.78 | 0.13 | -1.60 | 0.08 | 0.49 | |
| Diluted EPS | 0.08 | 0.06 | -0.05 | -0.22 | 0.12 | 0.31 | 0.55 | 0.13 | 0.15 | -0.16 | -0.95 | -0.08 | 0.07 | 0.61 | 0.88 | 0.84 | 0.68 | 0.71 | 0.78 | 0.13 | -1.60 | 0.08 | 0.49 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 525,019,830.00 | 593,333,333.00 | 754,076,610.00 | 874,555,865.00 | 913,271,285.00 | 923,490,720.00 | 922,338,550.00 | 984,828,200.00 | 1,014,736,525.00 | 1,011,241,450.00 | 1,011,241,450.00 | 1,000,000,000.00 | 5,472,914,450.00 | 1,104,666,720.00 | 1,092,554,660.00 | 1,057,438,355.00 | 1,003,077,650.00 | 986,880,755.00 | 979,966,848.00 | 1,005,048,463.00 | 979,966,850.00 | 1,006,359,866.00 | 1,009,179,071.00 | |
| Diluted Share Outstanding | 525,019,830.00 | 593,333,333.00 | 754,076,610.00 | 874,555,865.00 | 913,533,150.00 | 925,827,300.00 | 925,470,475.00 | 984,828,200.00 | 1,014,736,525.00 | 1,011,241,450.00 | 1,011,241,450.00 | 1,010,371,585.00 | 5,526,981,600.00 | 1,114,480,610.00 | 1,097,918,130.00 | 1,063,521,815.00 | 1,007,605,450.00 | 990,836,480.00 | 979,966,848.00 | 1,007,970,584.00 | 979,966,850.00 | 1,009,799,713.00 | 1,009,179,071.00 | |