Vestas Wind Systems A/S
OTC:VWSYF
Income Statement
Earnings Waterfall
Vestas Wind Systems A/S
Revenue
|
15.2B
EUR
|
Cost of Revenue
|
-13.9B
EUR
|
Gross Profit
|
1.3B
EUR
|
Operating Expenses
|
-1.3B
EUR
|
Operating Income
|
84m
EUR
|
Other Expenses
|
-90m
EUR
|
Net Income
|
-6m
EUR
|
Income Statement
Vestas Wind Systems A/S
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 271
N/A
|
6 427
+2%
|
6 798
+6%
|
6 910
+2%
|
7 146
+3%
|
7 554
+6%
|
7 861
+4%
|
8 423
+7%
|
8 368
-1%
|
9 176
+10%
|
9 959
+9%
|
10 237
+3%
|
10 658
+4%
|
10 307
-3%
|
10 147
-2%
|
9 953
-2%
|
9 762
-2%
|
9 816
+1%
|
9 884
+1%
|
10 134
+3%
|
10 170
+0%
|
10 031
-1%
|
10 866
+8%
|
12 147
+12%
|
12 652
+4%
|
14 072
+11%
|
15 196
+8%
|
14 819
-2%
|
14 546
-2%
|
14 541
0%
|
15 309
+5%
|
15 587
+2%
|
16 110
+3%
|
15 879
-1%
|
14 254
-10%
|
14 486
+2%
|
14 830
+2%
|
14 954
+1%
|
15 394
+3%
|
15 382
0%
|
15 234
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 249)
|
(5 314)
|
(5 580)
|
(5 732)
|
(5 926)
|
(6 279)
|
(6 515)
|
(6 918)
|
(6 842)
|
(7 344)
|
(7 925)
|
(8 099)
|
(8 402)
|
(8 196)
|
(8 101)
|
(7 998)
|
(7 903)
|
(8 017)
|
(8 176)
|
(8 501)
|
(8 585)
|
(8 561)
|
(9 216)
|
(10 386)
|
(10 967)
|
(12 460)
|
(13 587)
|
(13 270)
|
(12 978)
|
(12 826)
|
(13 607)
|
(14 031)
|
(14 992)
|
(15 039)
|
(13 852)
|
(14 294)
|
(14 546)
|
(14 546)
|
(14 796)
|
(14 099)
|
(13 895)
|
|
Gross Profit |
1 022
N/A
|
1 113
+9%
|
1 218
+9%
|
1 178
-3%
|
1 220
+4%
|
1 275
+5%
|
1 346
+6%
|
1 505
+12%
|
1 526
+1%
|
1 832
+20%
|
2 034
+11%
|
2 138
+5%
|
2 256
+6%
|
2 111
-6%
|
2 046
-3%
|
1 955
-4%
|
1 859
-5%
|
1 799
-3%
|
1 708
-5%
|
1 633
-4%
|
1 585
-3%
|
1 470
-7%
|
1 650
+12%
|
1 761
+7%
|
1 685
-4%
|
1 612
-4%
|
1 609
0%
|
1 549
-4%
|
1 568
+1%
|
1 715
+9%
|
1 702
-1%
|
1 556
-9%
|
1 118
-28%
|
840
-25%
|
402
-52%
|
192
-52%
|
284
+48%
|
408
+44%
|
598
+47%
|
1 283
+115%
|
1 339
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(663)
|
(662)
|
(671)
|
(619)
|
(622)
|
(636)
|
(638)
|
(642)
|
(660)
|
(666)
|
(667)
|
(689)
|
(709)
|
(664)
|
(677)
|
(702)
|
(714)
|
(674)
|
(659)
|
(665)
|
(747)
|
(763)
|
(750)
|
(757)
|
(778)
|
(799)
|
(813)
|
(788)
|
(835)
|
(922)
|
(1 003)
|
(1 128)
|
(1 372)
|
(1 370)
|
(1 377)
|
(1 154)
|
(1 223)
|
(1 251)
|
(1 258)
|
(1 247)
|
(1 255)
|
|
Selling, General & Administrative |
(426)
|
(417)
|
(426)
|
(370)
|
(418)
|
(433)
|
(445)
|
(397)
|
(439)
|
(473)
|
(465)
|
(413)
|
(494)
|
(468)
|
(486)
|
(444)
|
(481)
|
(461)
|
(445)
|
(375)
|
(462)
|
(472)
|
(490)
|
(377)
|
(504)
|
(524)
|
(533)
|
(368)
|
(555)
|
(607)
|
(669)
|
(535)
|
(767)
|
(781)
|
(789)
|
(583)
|
(823)
|
(852)
|
(847)
|
(681)
|
(891)
|
|
Research & Development |
(237)
|
(245)
|
(245)
|
(21)
|
(204)
|
(203)
|
(193)
|
(29)
|
(221)
|
(239)
|
(248)
|
(63)
|
(215)
|
(196)
|
(191)
|
(69)
|
(210)
|
(210)
|
(214)
|
(67)
|
(247)
|
(253)
|
(262)
|
(83)
|
(274)
|
(275)
|
(280)
|
(62)
|
(218)
|
(253)
|
(272)
|
(119)
|
(445)
|
(429)
|
(428)
|
(100)
|
(400)
|
(399)
|
(411)
|
(114)
|
(364)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(228)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
(297)
|
0
|
0
|
0
|
(358)
|
0
|
0
|
0
|
(474)
|
0
|
0
|
0
|
(474)
|
0
|
0
|
0
|
(452)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
46
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(3)
|
0
|
0
|
(38)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
(62)
|
(62)
|
0
|
(160)
|
(160)
|
(160)
|
3
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
359
N/A
|
451
+26%
|
547
+21%
|
559
+2%
|
598
+7%
|
639
+7%
|
708
+11%
|
863
+22%
|
866
+0%
|
1 166
+35%
|
1 367
+17%
|
1 449
+6%
|
1 547
+7%
|
1 447
-6%
|
1 369
-5%
|
1 253
-8%
|
1 145
-9%
|
1 125
-2%
|
1 049
-7%
|
968
-8%
|
838
-13%
|
707
-16%
|
900
+27%
|
1 004
+12%
|
907
-10%
|
813
-10%
|
796
-2%
|
761
-4%
|
733
-4%
|
793
+8%
|
699
-12%
|
428
-39%
|
(254)
N/A
|
(530)
-109%
|
(975)
-84%
|
(962)
+1%
|
(939)
+2%
|
(843)
+10%
|
(660)
+22%
|
36
N/A
|
84
+133%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(134)
|
(133)
|
(113)
|
(59)
|
(62)
|
(11)
|
55
|
33
|
(17)
|
(67)
|
(136)
|
(121)
|
(92)
|
(97)
|
(93)
|
(26)
|
(30)
|
(12)
|
8
|
4
|
(31)
|
(26)
|
(67)
|
(79)
|
(81)
|
(113)
|
(101)
|
255
|
225
|
287
|
278
|
(49)
|
(54)
|
(67)
|
(88)
|
(84)
|
(123)
|
(177)
|
(147)
|
(106)
|
(169)
|
|
Non-Reccuring Items |
(108)
|
(37)
|
19
|
48
|
61
|
11
|
19
|
43
|
46
|
0
|
0
|
(28)
|
0
|
(20)
|
(20)
|
(23)
|
0
|
0
|
(43)
|
(47)
|
0
|
0
|
0
|
0
|
(58)
|
(58)
|
(52)
|
(63)
|
6
|
6
|
(119)
|
(139)
|
(273)
|
(238)
|
(106)
|
(634)
|
294
|
261
|
247
|
208
|
36
|
|
Total Other Income |
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
(8)
|
(8)
|
(8)
|
(36)
|
15
|
|
Pre-Tax Income |
117
N/A
|
281
+140%
|
453
+61%
|
523
+15%
|
597
+14%
|
639
+7%
|
782
+22%
|
925
+18%
|
895
-3%
|
1 099
+23%
|
1 231
+12%
|
1 287
+5%
|
1 455
+13%
|
1 330
-9%
|
1 256
-6%
|
1 192
-5%
|
1 115
-6%
|
1 113
0%
|
1 014
-9%
|
910
-10%
|
807
-11%
|
681
-16%
|
833
+22%
|
909
+9%
|
768
-16%
|
642
-16%
|
643
+0%
|
934
+45%
|
964
+3%
|
1 086
+13%
|
858
-21%
|
224
-74%
|
(581)
N/A
|
(835)
-44%
|
(1 169)
-40%
|
(1 696)
-45%
|
(776)
+54%
|
(767)
+1%
|
(568)
+26%
|
102
N/A
|
(34)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(54)
|
(37)
|
(131)
|
(151)
|
(162)
|
(201)
|
(240)
|
(231)
|
(282)
|
(311)
|
(322)
|
(365)
|
(332)
|
(314)
|
(298)
|
(279)
|
(279)
|
(255)
|
(227)
|
(201)
|
(169)
|
(196)
|
(209)
|
(173)
|
(142)
|
(156)
|
(163)
|
(170)
|
(204)
|
(150)
|
(81)
|
23
|
75
|
146
|
124
|
(15)
|
(20)
|
(44)
|
(24)
|
21
|
|
Income from Continuing Operations |
71
|
227
|
416
|
392
|
446
|
477
|
581
|
685
|
664
|
817
|
920
|
965
|
1 090
|
998
|
942
|
894
|
836
|
834
|
759
|
683
|
606
|
512
|
637
|
700
|
595
|
500
|
487
|
771
|
794
|
882
|
708
|
143
|
(558)
|
(760)
|
(1 023)
|
(1 572)
|
(791)
|
(787)
|
(612)
|
78
|
(13)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
4
|
9
|
7
|
(2)
|
(6)
|
(15)
|
(14)
|
(9)
|
(9)
|
(5)
|
(4)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
7
|
|
Net Income (Common) |
71
N/A
|
227
+220%
|
416
+83%
|
392
-6%
|
446
+14%
|
477
+7%
|
581
+22%
|
685
+18%
|
664
-3%
|
817
+23%
|
920
+13%
|
965
+5%
|
1 090
+13%
|
998
-8%
|
942
-6%
|
894
-5%
|
836
-6%
|
834
0%
|
760
-9%
|
684
-10%
|
607
-11%
|
513
-15%
|
640
+25%
|
704
+10%
|
604
-14%
|
507
-16%
|
485
-4%
|
765
+58%
|
779
+2%
|
868
+11%
|
699
-19%
|
134
-81%
|
(563)
N/A
|
(764)
-36%
|
(1 026)
-34%
|
(1 572)
-53%
|
(792)
+50%
|
(788)
+1%
|
(612)
+22%
|
77
N/A
|
(6)
N/A
|
|
EPS (Diluted) |
0.33
N/A
|
1.03
+212%
|
1.85
+80%
|
1.77
-4%
|
2.01
+14%
|
2.15
+7%
|
2.61
+21%
|
3.07
+18%
|
2.96
-4%
|
3.69
+25%
|
4.16
+13%
|
0.88
-79%
|
5.11
+481%
|
4.61
-10%
|
4.44
-4%
|
0.84
-81%
|
4.09
+387%
|
4.17
+2%
|
3.73
-11%
|
0.68
-82%
|
3.15
+363%
|
2.57
-18%
|
3.2
+25%
|
0.71
-78%
|
0.61
-14%
|
0.57
-7%
|
0.5
-12%
|
0.78
+56%
|
0.76
-3%
|
0.88
+16%
|
0.66
-25%
|
0.13
-80%
|
-0.56
N/A
|
-0.77
-38%
|
-1.04
-35%
|
-1.56
-50%
|
-0.78
+50%
|
-0.82
-5%
|
-0.63
+23%
|
0.08
N/A
|
-0.01
N/A
|