πͺπΊπ©π° VESTAS WIND SYSTEMS A/S
2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Basic Earnings Loss Per Share | -1.41 | -0.15 | -0.12 | -0.76 | 0.01 | 0.12 | 0.08 | -0.07 | 0.49 | 0.29 | -0.01 | -0.08 | 2.04 | 1.53 | 0.45 | 0.13 | 2.53 | 0.88 | 0.92 | 0.50 | 3.04 | 1.19 | 0.87 | 0.75 | 3.00 | 1.41 | 1.27 | 0.16 | 2.17 | 0.93 | 0.57 | 0.25 | 1.32 | 0.47 | 0.43 | 0.01 | |
Diluted Earnings Loss Per Share | -1.41 | -0.15 | -0.12 | -0.76 | 0.01 | 0.12 | 0.08 | -0.07 | 0.49 | 0.29 | -0.01 | -0.08 | 2.02 | 1.53 | 0.45 | 0.13 | 2.51 | 0.88 | 0.92 | 0.50 | 3.01 | 1.19 | 0.87 | 0.75 | 2.99 | 1.40 | 1.26 | 0.16 | 2.15 | 0.92 | 0.56 | 0.25 | 1.31 | 0.46 | 0.43 | 0.01 | |
2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | ||
Revenue | 10,573 | 3,913 | 3,305 | 2,485 | 10,049 | 5,538 | 3,536 | 1,962 | 10,049 | 4,770 | 3,541 | 2,235 | 8,501 | 3,646 | 2,121 | 1,730 | 7,323 | 2,811 | 2,260 | 1,694 | 7,210 | 2,743 | 2,206 | 1,885 | 7,334 | 2,903 | 2,557 | 1,464 | 6,303 | 2,120 | 1,749 | 1,519 | 5,097 | 1,813 | 1,341 | 1,283 | |
Cost Of Sales | 10,616 | 3,752 | 3,208 | 2,463 | 9,093 | 4,938 | 3,161 | 1,773 | 9,123 | 4,158 | 3,313 | 2,076 | 1,936 | 1,217 | 1,731 | 1,434 | 1,293 | 4,237 | 1,495 | 1,081 | 1,099 | ||||||||||||||||
Gross Profit | -43 | 161 | 97 | 22 | 956 | 600 | 375 | 189 | 926 | 612 | 228 | 159 | 1,146 | 615 | 301 | 235 | 1,196 | 435 | 416 | 281 | 1,437 | 526 | 484 | 377 | 1,535 | 591 | 621 | 247 | 1,116 | 389 | 315 | 226 | 860 | 318 | 260 | 184 | |
Research And Development Expense | 372 | 85 | 83 | 149 | 308 | 81 | 99 | 93 | 198 | 67 | 64 | 72 | 206 | 62 | 63 | 66 | 176 | 53 | 57 | 48 | 186 | 49 | 85 | 42 | 173 | 54 | 76 | 54 | 166 | 45 | 58 | 44 | 158 | 55 | 59 | 53 | |
Administrative Expense | 265 | 86 | 89 | 87 | 275 | 93 | 85 | 87 | 183 | 59 | 64 | 51 | 209 | 58 | 65 | 69 | 194 | 60 | 63 | 58 | 206 | 63 | 68 | 62 | 225 | 63 | 90 | 62 | 181 | 67 | 63 | 61 | 184 | 64 | 57 | 53 | |
Profit Loss From Operating Activities | -1,482 | -114 | -147 | -894 | 83 | 206 | 94 | -78 | 280 | 418 | 34 | -112 | 575 | 429 | 128 | 43 | 685 | 236 | 259 | 126 | 875 | 355 | 279 | 211 | 988 | 433 | 399 | 85 | 674 | 232 | 145 | 79 | 452 | 155 | 154 | 27 | |
Profit Loss Before Tax | -1,525 | -171 | -139 | -889 | 54 | 170 | 115 | -84 | 543 | 391 | -7 | -107 | 519 | 390 | 119 | 34 | 672 | 238 | 245 | 137 | 855 | 337 | 247 | 214 | 876 | 411 | 372 | 46 | 646 | 279 | 168 | 76 | 387 | 136 | 126 | 2 | |
Income Tax Expense Continuing Operations | -100 | -24 | -20 | -124 | 34 | 47 | 32 | -20 | 62 | 101 | -2 | -27 | 122 | 87 | 29 | 9 | 167 | 60 | 61 | 35 | 214 | 84 | 61 | 54 | 220 | 102 | 94 | 11 | 167 | 73 | 43 | 20 | 97 | 34 | 32 | 0 | |
Profit Loss | -1,425 | -147 | -119 | -765 | 20 | 123 | 83 | -64 | 481 | 290 | -5 | -80 | 397 | 303 | 90 | 25 | 505 | 178 | 184 | 102 | 641 | 253 | 186 | 160 | 656 | 309 | 278 | 35 | 479 | 206 | 125 | 56 | 290 | 102 | 94 | 2 | |
2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | ||
Profit Loss | -1,425 | -147 | -119 | -765 | 20 | 123 | 83 | -64 | 481 | 290 | -5 | -80 | 397 | 303 | 90 | 25 | 505 | 178 | 184 | 102 | 641 | 253 | 186 | 160 | 656 | 309 | 278 | 35 | 479 | 206 | 125 | 56 | 290 | 102 | 94 | 2 | |
Income Tax Expense Continuing Operations | -100 | -24 | -20 | -124 | 34 | 47 | 32 | -20 | 62 | 101 | -2 | -27 | 122 | 87 | 29 | 9 | 167 | 60 | 61 | 35 | 214 | 84 | 61 | 54 | 220 | 102 | 94 | 11 | 167 | 73 | 43 | 20 | 97 | 34 | 32 | 0 | |
Other Adjustments For Noncash Items | 1,459 | 254 | 56 | 514 | 545 | 453 | 48 | 143 | 447 | 356 | 339 | 114 | 652 | 179 | 129 | 200 | 486 | 230 | 223 | 43 | 606 | 239 | 255 | 233 | 787 | 299 | 224 | 158 | 400 | 203 | 105 | 116 | 589 | 87 | 89 | 100 | |
Other Adjustments For Noncash Items | 1,459 | 254 | 56 | 514 | 545 | 453 | 48 | 143 | 447 | 356 | 339 | 114 | 652 | 179 | 129 | 200 | 486 | 230 | 223 | 43 | 606 | 239 | 255 | 233 | 787 | 299 | 224 | 158 | 400 | 203 | 105 | 116 | 589 | 87 | 89 | 100 | |
Cash Flows From Used In Operating Activities | 419 | -614 | -188 | -928 | 433 | 523 | 352 | -754 | 55 | 688 | 51 | -760 | 472 | 351 | 100 | -700 | 1,086 | -65 | -52 | -468 | 1,305 | 320 | -42 | -4 | 1,913 | 268 | 426 | -114 | 1,235 | 237 | 262 | 209 | 955 | 171 | 34 | 42 | |
Cash Flows From Used In Investing Activities | -649 | -30 | -193 | -195 | -761 | -138 | -186 | -336 | -125 | -142 | 45 | -159 | -405 | -86 | -175 | -176 | -932 | -158 | -121 | -119 | -280 | -127 | -116 | 12 | -704 | -113 | -96 | -182 | -346 | -79 | -79 | -63 | -219 | -66 | -55 | -66 | |
Cash Flows From Used In Financing Activities | 411 | 435 | -90 | 494 | -612 | -103 | -255 | -309 | -196 | -38 | -190 | 42 | -384 | 17 | -175 | 19 | -557 | -82 | -352 | -95 | -797 | -177 | -320 | -55 | -489 | -122 | -222 | 5 | -341 | -19 | -111 | -97 | -7 | 421 | -25 | 421 | |
2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | ||
Property Plant And Equipment | 1,752 | 1,890 | 1,965 | 1,966 | 2,091 | 2,023 | 2,042 | 2,098 | 2,022 | 1,693 | 1,674 | 1,648 | 1,671 | 1,611 | 1,571 | 1,565 | 1,318 | 1,243 | 1,260 | 1,234 | 1,247 | 1,247 | 1,247 | 1,301 | 1,329 | 1,350 | 1,357 | 1,266 | 1,279 | 1,178 | 1,186 | 1,198 | 1,132 | 1,106 | 1,121 | 1,130 | |
Noncurrent Assets | 6,462 | 6,853 | 6,810 | 6,811 | 6,784 | 6,456 | 6,553 | 6,676 | 5,913 | 4,040 | 3,857 | 3,950 | 3,889 | 3,852 | 3,668 | 3,670 | 3,344 | 3,061 | 3,069 | 3,083 | 2,865 | 2,778 | 2,799 | 2,879 | 2,886 | 2,557 | 2,556 | 2,568 | 2,508 | 2,158 | 2,223 | 2,278 | 2,198 | 2,213 | 2,222 | 2,071 | |
Current Assets | 13,628 | 13,437 | 13,607 | 13,267 | 12,864 | 12,523 | 12,848 | 12,384 | 12,247 | 10,596 | 11,077 | 10,935 | 10,442 | 10,390 | 9,684 | 8,713 | 8,555 | 8,220 | 8,201 | 8,034 | 8,006 | 7,784 | 7,399 | 7,388 | 6,950 | 6,780 | 7,023 | 6,223 | 5,976 | 6,061 | 5,675 | 5,216 | 4,696 | 4,722 | 4,087 | 3,763 | |
Assets | 20,090 | 20,447 | 20,458 | 20,078 | 19,648 | 18,979 | 19,512 | 19,060 | 18,160 | 14,636 | 14,934 | 14,885 | 14,331 | 14,242 | 13,352 | 12,383 | 11,899 | 11,281 | 11,270 | 11,117 | 10,871 | 10,562 | 10,198 | 10,267 | 9,931 | 9,337 | 9,579 | 8,894 | 8,587 | 8,322 | 8,001 | 7,597 | 6,997 | 7,038 | 6,357 | 6,192 | |
Noncurrent Liabilities | 3,517 | 3,658 | 3,288 | 3,197 | 2,251 | 1,917 | 2,030 | 2,559 | 2,225 | 1,853 | 1,720 | 1,717 | 1,639 | 1,557 | 1,572 | 1,577 | 1,390 | 1,180 | 1,173 | 1,221 | 1,226 | 1,113 | 1,150 | 1,129 | 1,114 | 986 | 959 | 909 | 883 | 802 | 770 | 762 | 261 | 230 | 227 | 230 | |
Current Liabilities | 13,513 | 13,062 | 13,512 | 12,982 | 12,700 | 12,320 | 13,002 | 11,843 | 11,232 | 9,389 | 10,052 | 9,719 | 9,347 | 9,372 | 8,823 | 7,722 | 7,405 | 7,175 | 7,178 | 6,825 | 6,533 | 6,286 | 5,906 | 5,830 | 5,627 | 5,278 | 5,695 | 5,257 | 4,805 | 4,707 | 4,654 | 4,447 | 4,357 | 4,643 | 4,120 | 3,836 | |
Liabilities | 17,030 | 16,720 | 16,800 | 16,179 | 14,951 | 14,237 | 15,035 | 14,402 | 13,457 | 11,242 | 11,772 | 11,436 | 10,986 | 10,929 | 10,395 | 9,299 | 8,795 | 8,355 | 8,351 | 8,046 | 7,759 | 7,399 | 7,056 | 6,959 | 6,741 | 6,264 | 6,654 | 6,166 | 5,688 | 5,509 | 5,424 | 5,209 | 4,618 | 4,873 | 4,347 | 4,271 | |
Equity And Liabilities | 20,090 | 20,447 | 20,458 | 20,078 | 19,648 | 18,979 | 19,512 | 19,060 | 18,160 | 14,636 | 14,934 | 14,885 | 14,331 | 14,242 | 13,352 | 12,383 | 11,899 | 11,281 | 11,270 | 11,117 | 10,871 | 10,562 | 10,198 | 10,267 | 9,931 | 9,337 | 9,579 | 8,894 | 8,587 | 8,322 | 8,001 | 7,597 | 6,997 | 7,038 | 6,357 | 6,192 | |
2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | ||
Distribution Costs | 345 | 117 | 107 | 115 | 270 | 101 | 97 | 87 | 207 | 74 | 66 | 90 | 156 | 66 | 45 | 57 | 143 | 46 | 37 | 49 | 170 | 59 | 52 | 62 | 149 | 41 | 56 | 46 | 141 | 45 | 49 | 42 | 122 | 36 | 40 | 38 | |
Share Of Profit Loss Of Associates And Joint Ventures Accounted For Using Equity Method | 2 | 8 | 14 | -1 | 32 | 4 | 33 | 12 | 330 | 1 | -6 | 7 | -81 | -20 | -17 | -19 | 21 | 13 | 27 | 4 | -24 | -7 | -19 | 0 | |||||||||||||
Profit Loss Attributable To Owners Of Parent | -1,425 | -147 | -119 | -765 | 12 | 122 | 82 | -68 | 481 | 284 | -7 | -75 | 398 | 306 | 90 | 25 | 505 | 179 | 184 | 102 | 641 | 253 | 186 | ||||||||||||||
Profit Loss Attributable To Noncontrolling Interests | 0 | 0 | 0 | 0 | 8 | 1 | 1 | 4 | 0 | 6 | 2 | -5 | -1 | -3 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
Gains Losses On Exchange Differences On Translation Before Tax | -116 | 112 | -41 | 54 | 100 | 31 | -9 | 71 | -84 | -49 | -14 | -32 | 7 | 20 | -30 | 50 | 19 | -20 | 30 | -23 | -97 | -32 | -81 | -5 | 21 | -16 | 12 | -41 | 88 | -26 | -29 | 93 | 26 | 57 | 17 | -4 | |
Reclassification Adjustments On Exchange Differences On Translation Before Tax | 0 | 0 | 0 | -14 | 8 | 0 | |||||||||||||||||||||||||||||||
Gains Losses On Cash Flow Hedges Before Tax | -22 | 155 | -11 | -69 | -60 | 136 | 30 | -7 | 86 | 28 | -96 | 304 | -24 | 1 | 8 | -12 | 108 | -87 | -17 | 56 | 172 | 2 | 37 | 21 | -106 | -34 | -118 | 23 | -8 | 145 | 159 | -64 | -43 | 15 | -31 | -1 | |
Reclassification Adjustments On Cash Flow Hedges Before Tax | 104 | 29 | 8 | 2 | -33 | 27 | 8 | 6 | 68 | 36 | 26 | 23 | 37 | 13 | 16 | 4 | 48 | 1 | 24 | 1 | 5 | 11 | -24 | ||||||||||||||
Other Comprehensive Income | -200 | 214 | -48 | 8 | 84 | 113 | 17 | 59 | -27 | -40 | -102 | 201 | -95 | 3 | -14 | -12 | 71 | -96 | -6 | 21 | 16 | -40 | -36 | -2 | -41 | -36 | -67 | -12 | 35 | 44 | 56 | 61 | 18 | 51 | 19 | -20 | |
Comprehensive Income | -1,625 | 67 | -167 | -757 | 104 | 236 | 100 | -5 | 454 | 250 | -107 | 121 | 302 | 306 | 76 | 13 | 576 | 82 | 178 | 123 | 657 | 213 | 150 | 158 | 615 | 273 | 211 | 23 | 514 | 250 | 181 | 117 | 308 | 153 | 113 | -18 | |
Goodwill | 1,525 | 1,518 | 1,510 | 1,508 | 1,274 | 1,276 | 1,279 | 1,274 | 383 | 387 | 389 | 386 | 390 | 380 | 381 | 379 | 378 | 378 | 372 | 304 | 304 | 306 | 308 | 309 | 307 | 307 | 305 | 252 | 215 | 215 | 215 | 215 | 215 | 215 | 215 | ||
Computer Software | 97 | 103 | 115 | 123 | 118 | 117 | 132 | 164 | 139 | 152 | 160 | 157 | 109 | 116 | 115 | 118 | 104 | 107 | 107 | 95 | 85 | 82 | 80 | 80 | 67 | 61 | 30 | 32 | 27 | 26 | 28 | 32 | 33 | 36 | 40 | ||
Other Intangible Assets | 400 | 416 | 424 | 437 | 450 | 480 | 504 | 512 | 17 | 20 | 23 | 30 | 35 | 43 | 48 | 52 | 54 | 57 | 58 | 49 | 45 | 48 | 51 | 54 | 56 | 51 | 54 | 20 | 0 | 0 | |||||||
Intangible Assets And Goodwill | 3,049 | 3,021 | 2,989 | 3,062 | 2,869 | 2,839 | 2,854 | 2,888 | 1,205 | 1,213 | 1,198 | 1,208 | 1,160 | 1,142 | 1,118 | 1,096 | 1,045 | 1,020 | 998 | 901 | 858 | 845 | 839 | 828 | 784 | 772 | 770 | 687 | 617 | 626 | 637 | 658 | 673 | 698 | 721 | ||
Land And Buildings | 433 | 419 | 454 | 510 | 514 | 528 | 606 | 598 | 611 | 635 | 648 | 653 | 660 | 650 | 668 | 662 | 658 | 690 | 683 | 704 | 707 | 718 | 777 | 767 | 835 | 823 | 736 | 763 | 711 | 722 | 737 | 695 | 687 | 719 | 723 | ||
Investment Accounted For Using Equity Method | 646 | 663 | 652 | 615 | 609 | 619 | 589 | 595 | 57 | 177 | 173 | 203 | 169 | 185 | 202 | 212 | 225 | 235 | 216 | 194 | 188 | 179 | 180 | 1 | |||||||||||||
Noncurrent Investments Other Than Investments Accounted For Using Equity Method | 88 | 85 | 82 | 81 | 81 | 74 | 75 | 72 | 69 | 61 | 64 | 64 | 65 | ||||||||||||||||||||||||
Current Tax Assets Noncurrent | 100 | 229 | 228 | 229 | 229 | 201 | 201 | 201 | 201 | 158 | 157 | 156 | 156 | 160 | 160 | 140 | 98 | 68 | 68 | 68 | 51 | 49 | 49 | 49 | 49 | 91 | 109 | 109 | 109 | 0 | 0 | ||||||
Deferred Tax Assets | 497 | 623 | 560 | 612 | 378 | 318 | 325 | 341 | 335 | 364 | 382 | 316 | 324 | 333 | 299 | 309 | 281 | 233 | 230 | 238 | 218 | 193 | 209 | 232 | 208 | 101 | 70 | 161 | 149 | 75 | 140 | 193 | 170 | 216 | 188 | 185 | |
Other Noncurrent Receivables | 219 | 220 | 206 | 221 | 234 | 252 | 265 | 299 | 241 | 282 | 94 | 154 | 85 | 103 | 86 | 78 | 79 | 65 | 102 | 142 | 72 | 70 | 64 | 52 | 55 | 25 | 25 | 30 | 39 | 35 | 35 | 42 | 36 | 38 | 35 | 34 | |
Noncurrent Financial Assets | 95 | 94 | 96 | 98 | 100 | 100 | 217 | 216 | 100 | 100 | 100 | 211 | 211 | 212 | 100 | 205 | 204 | 202 | 202 | 201 | 196 | 203 | 204 | ||||||||||||||
Inventories | 6,373 | 7,064 | 7,132 | 6,667 | 5,673 | 5,903 | 7,002 | 6,723 | 5,289 | 4,404 | 5,121 | 4,900 | 4,098 | 4,720 | 4,588 | 3,899 | 2,987 | 4,025 | 4,182 | 3,557 | 2,696 | 3,045 | 3,056 | 2,693 | 1,985 | 2,374 | 2,648 | 2,462 | 1,899 | 2,340 | 2,234 | 1,869 | 1,509 | 2,095 | 1,942 | 1,542 | |
Current Trade Receivables | 1,280 | 1,422 | 1,396 | 1,364 | 1,531 | 1,637 | 1,355 | 1,317 | 1,538 | 1,619 | 1,462 | 1,456 | 1,460 | 1,216 | 886 | 791 | 967 | 1,444 | 1,057 | 886 | 1,144 | 1,318 | 983 | 840 | 1,038 | 1,320 | 1,021 | 785 | 795 | 747 | 712 | 673 | 598 | 714 | 483 | 559 | |
Current Contract Assets | 1,399 | 1,285 | 1,223 | 1,217 | 1,227 | 1,243 | 1,059 | 895 | 775 | 773 | 758 | 556 | 528 | ||||||||||||||||||||||||
Current Tax Assets Current | 51 | 98 | 138 | 106 | 102 | 144 | 182 | 169 | 121 | 129 | 114 | 175 | 125 | 110 | 96 | 104 | 88 | 79 | 66 | 76 | 53 | 42 | 37 | 42 | 25 | 85 | 71 | 67 | 60 | 51 | 58 | 54 | 65 | 56 | 53 | 55 | |
Other Current Receivables | 1,221 | 1,328 | 1,300 | 1,295 | 1,105 | 945 | 962 | 1,066 | 981 | 785 | 988 | 1,191 | 752 | 752 | 670 | 621 | 515 | 618 | 523 | 612 | 371 | 421 | 369 | 313 | 322 | 362 | 688 | 428 | 442 | 545 | 381 | 338 | 402 | 456 | 440 | 412 | |
Current Financial Assets | 0 | 0 | 116 | 116 | 116 | 116 | 0 | 0 | 111 | 111 | 111 | 174 | 173 | 175 | 350 | 441 | 422 | 422 | 265 | 2 | 7 | 0 | 0 | ||||||||||||||
Cash And Cash Equivalents | 2,378 | 1,139 | 1,350 | 1,801 | 2,420 | 1,878 | 1,596 | 1,677 | 3,063 | 2,352 | 1,867 | 1,965 | 2,888 | 2,279 | 1,995 | 2,054 | 2,918 | 1,628 | 2,100 | 2,901 | 3,653 | 2,902 | 2,928 | 3,487 | 3,550 | 2,612 | 2,579 | 2,457 | 2,765 | 2,304 | 2,208 | 2,184 | 2,014 | 1,214 | 1,053 | 1,087 | |
Issued Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 26 | 26 | 27 | 27 | 27 | 27 | 28 | 28 | 28 | 28 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | |
Other Reserves | 15 | 150 | -67 | 2 | 22 | 23 | -100 | -100 | -146 | -19 | 40 | 118 | -67 | -6 | -12 | 16 | 22 | -44 | 52 | 58 | 37 | -17 | 23 | 59 | 61 | 23 | 59 | 126 | 138 | 659 | 615 | 559 | 498 | 40 | 428 | 409 | |
Retained Earnings | 3,002 | 3,536 | 3,685 | 3,855 | 4,635 | 4,681 | 4,509 | 4,668 | 4,773 | 3,335 | 3,048 | 3,259 | 3,333 | 3,238 | 2,929 | 3,028 | 3,042 | 2,930 | 2,835 | 2,984 | 3,046 | 3,151 | 3,090 | 3,219 | 3,099 | 3,020 | 2,836 | 2,572 | 2,731 | 2,124 | 1,932 | 1,799 | 1,851 | 2,095 | 1,552 | 1,482 | |
Equity Attributable To Owners Of Parent | 3,044 | 3,713 | 3,645 | 3,884 | 4,684 | 4,731 | 4,436 | 4,595 | 4,654 | 3,342 | 3,114 | 3,404 | 3,293 | 3,259 | 2,944 | 3,072 | 3,092 | 2,914 | 2,915 | 3,071 | 3,112 | 3,163 | 3,142 | ||||||||||||||
Noncontrolling Interests | 16 | 14 | 13 | 15 | 13 | 11 | 41 | 63 | 49 | 52 | 48 | 45 | 52 | 54 | 13 | 12 | 12 | 12 | 4 | 0 | 0 | 0 | 0 | ||||||||||||||
Equity | 3,060 | 3,727 | 3,658 | 3,899 | 4,697 | 4,742 | 4,477 | 4,658 | 4,703 | 3,394 | 3,162 | 3,449 | 27 | 3,313 | 2,957 | 3,084 | 28 | 2,926 | 2,919 | 3,071 | 3,112 | 3,163 | 3,142 | 3,308 | 3,190 | 3,073 | 2,925 | 2,728 | 2,899 | 2,813 | 2,577 | 2,388 | 2,379 | 2,165 | 2,010 | 1,921 | |
Noncurrent Provisions | 944 | 752 | 758 | 707 | 686 | 598 | 642 | 625 | 696 | 487 | 452 | 453 | 459 | 433 | 412 | 409 | 491 | 435 | 414 | 412 | 483 | 491 | 461 | 461 | 457 | 402 | 357 | 327 | 314 | 277 | 240 | 234 | 231 | 194 | 193 | 196 | |
Deferred Tax Liabilities | 158 | 291 | 317 | 376 | 362 | 163 | 184 | 168 | 158 | 238 | 189 | 205 | 147 | 90 | 134 | 135 | 120 | 62 | 64 | 81 | 34 | 52 | 20 | 20 | 21 | 19 | 17 | 22 | 21 | 21 | |||||||
Longterm Borrowings | 2,179 | 2,203 | 1,739 | 1,714 | 732 | 706 | 737 | 1,225 | 867 | 738 | 698 | 674 | 661 | ||||||||||||||||||||||||
Current Tax Liabilities Noncurrent | 177 | 326 | 326 | 326 | 326 | 331 | 331 | 331 | 331 | 306 | 296 | 296 | 296 | 297 | 212 | 209 | 230 | 247 | 227 | 64 | 138 | 92 | 71 | 78 | 44 | 72 | 44 | 20 | 0 | 19 | |||||||
Other Noncurrent Liabilities | 59 | 86 | 148 | 74 | 145 | 119 | 136 | 210 | 173 | 84 | 85 | 89 | 76 | 62 | 67 | 78 | 69 | 38 | 32 | 65 | 19 | 62 | 55 | 80 | 90 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 10 | 10 | 10 | 9 | |
Current Contract Liabilities | 6,937 | 7,155 | 7,179 | 6,675 | 6,180 | 6,415 | 6,989 | 6,575 | 5,613 | 4,731 | 5,214 | 5,473 | 5,020 | ||||||||||||||||||||||||
Trade And Other Current Payables To Trade Suppliers | 4,089 | 3,927 | 4,211 | 4,148 | 4,286 | 3,822 | 3,860 | 3,526 | 3,608 | 3,281 | 3,438 | 3,064 | 3,119 | 2,912 | 2,884 | 2,481 | 2,417 | 2,239 | 2,497 | 2,198 | 2,660 | 2,662 | 2,436 | 2,246 | 1,666 | 1,935 | 2,000 | 1,867 | 1,760 | 1,598 | 1,464 | 1,295 | 945 | 1,403 | 1,178 | 1,059 | |
Current Provisions | 829 | 684 | 745 | 838 | 646 | 667 | 537 | 634 | 580 | 462 | 418 | 234 | 221 | 213 | 202 | 199 | 126 | 196 | 195 | 194 | 148 | 159 | 146 | 129 | 131 | 133 | 132 | 119 | 124 | 130 | 148 | 144 | 142 | 160 | 159 | 162 | |
Shortterm Borrowings | 248 | 225 | 238 | 243 | 704 | 696 | 742 | 223 | 487 | 210 | 235 | 194 | 159 | ||||||||||||||||||||||||
Current Tax Liabilities Current | 58 | 46 | 38 | 48 | 75 | 46 | 37 | 68 | 86 | 2 | 3 | 39 | 128 | 209 | 57 | 90 | 112 | 123 | 70 | 50 | 108 | 234 | 101 | 134 | 191 | 275 | 174 | 170 | 147 | 88 | 72 | 61 | 41 | 87 | 44 | 45 | |
Other Current Liabilities | 1,349 | 1,025 | 1,101 | 1,030 | 809 | 674 | 837 | 817 | 858 | 703 | 744 | 715 | 700 | 609 | 529 | 548 | 454 | 409 | 694 | 577 | 587 | 634 | 637 | 483 | 749 | 560 | 516 | 392 | 373 | 579 | 457 | 417 | 370 | 397 | |||
Purchase Of Intangible Assets Classified As Investing Activities | 343 | 105 | 104 | 88 | 265 | 95 | 88 | 79 | 252 | 57 | 76 | 70 | 256 | 69 | 74 | 69 | 222 | 73 | 63 | 60 | 169 | 54 | 49 | 44 | 155 | 47 | 54 | 36 | 115 | 33 | 29 | 21 | 94 | 21 | 20 | 44 | |
Purchase Of Property Plant And Equipment Classified As Investing Activities | 286 | 85 | 75 | 107 | 346 | 130 | 115 | 79 | 295 | 84 | 81 | 90 | 347 | 104 | 107 | 105 | 229 | 83 | 65 | 58 | 188 | 80 | 67 | 40 | 221 | 66 | 49 | 63 | 174 | 46 | 50 | 40 | 117 | 46 | 37 | 22 | |
Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities | 4 | 44 | 1 | 2 | 2 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 4 | 8 | 0 | 0 | 0 | 1 | 7 | 0 | 14 | 0 | 7 | 1 | 0 | 1 | 3 | 0 | 5 | |||||
Purchase Of Financial Instruments Classified As Investing Activities | 0 | 0 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 0 | 118 | 185 | 100 | 19 | 265 | 157 | 265 | 0 | 0 | 0 | 0 | ||||||||||||||||
Dividends Paid Classified As Financing Activities | 50 | 0 | 50 | 228 | 0 | 228 | 209 | 0 | 208 | 197 | 0 | 197 | 250 | 0 | 250 | 0 | 0 | 278 | 0 | 0 | 201 | 116 | 0 | 116 | |||||||||||||
Repayments Of Borrowings Classified As Financing Activities | 655 | 58 | 102 | 512 | 863 | 97 | 0 | 291 | 11 | 26 | 6 | 0 | 8 | 0 | 0 | 0 | 4 | 0 | 4 | 600 | 4 | 0 | 600 | 0 | 0 | ||||||||||||
Proceeds From Borrowings Classified As Financing Activities | 1,228 | 528 | 102 | 1,042 | 595 | 47 | 19 | 16 | 88 | 6 | 48 | 53 | 71 | 29 | 38 | 33 | 0 | 0 | 0 | 0 | |||||||||||||||||
Increase Decrease In Cash And Cash Equivalents | 181 | -209 | -471 | -629 | -940 | 282 | -89 | -1,399 | 508 | -94 | -877 | -317 | 282 | -55 | -876 | -246 | -462 | -790 | -747 | 228 | 16 | -478 | -47 | 720 | 33 | 108 | -291 | 548 | 139 | 72 | 49 | 1,125 | 105 | -46 | 397 | ||
Effect Of Exchange Rate Changes On Cash And Cash Equivalents | -12 | -2 | 20 | 10 | 15 | 0 | 8 | 13 | -44 | -23 | -4 | -46 | 3 | 2 | -4 | 12 | -17 | -10 | -11 | -5 | -99 | -42 | -81 | -16 | 32 | 0 | 14 | -17 | 107 | -43 | -48 | 121 | 38 | 56 | 12 | 0 | |
Noncurrent Assets Or Disposal Groups Classified As Held For Sale | 173 | 157 | 41 | 0 | 0 | 111 | 0 | 0 | 0 | 0 | 95 | 0 | 0 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 48 | 358 | |||||||||||||||
Income Tax Relating To Cash Flow Hedges Of Other Comprehensive Income | |||||||||||||||||||||||||||||||||||||
Dividends Recognised As Distributions To Owners Per Share | |||||||||||||||||||||||||||||||||||||
Dividends Proposed Or Declared Before Financial Statements Authorised For Issue But Not Recognised As Distribution To Owners | |||||||||||||||||||||||||||||||||||||
Issue Of Equity | |||||||||||||||||||||||||||||||||||||
Increase Decrease In Cash And Cash Equivalents Before Effect Of Exchange Rate Changes | |||||||||||||||||||||||||||||||||||||
Increase Decrease Through Acquisition Of Subsidiary | |||||||||||||||||||||||||||||||||||||
Dividends Received From Joint Ventures Classified As Investing Activities |