AI assistant
Vestas Wind Systems — Audit Report / Information 2010
Nov 22, 2010
3390_iss_2010-11-21_5df8860d-0cf2-42fc-87c3-a77cb8bb3cf2.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
Company announcement from Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 1 of 33
New accounting policies for supply-and-installation projects and their effect on 2006-2011
Summary: In company announcement No. 40/2010 of 26 October 2010, Vestas informed about its considerations in relation to a potential change in accounting policies, which could have a significant effect on previous as well as future financial statements. As illustrated in this announcement, the consequence of the new policy regarding recognition of revenue for supply-and-installation projects is that historic revenue up until 30 September 2010 has been deferred by EUR 2.9bn, which will be recognised as revenue during the coming periods. The deferral of revenue and related earnings has the effect that equity as per 30 September 2010 has been reduced by EUR 739m. Production and shipments related to this revenue have taken place, and prepayments and down payments amounting to EUR 2.2bn have also been received. Cash flow is not affected by the change in policy, which - other things being equal - means that structurally, the order backlog in future will be larger than before as supply-and-installation projects now only leave the order backlog at transfer of risk to the customers. By introducing the new accounting policy and with unchanged activity level in relation to the announcement of 26 October 2010, Vestas now expects revenue in 2010 of EUR 6.8bn and an EBIT margin of around 7 per cent before one-off costs of EUR 140-160m for the announced close-downs and lay-offs. For 2011, revenue and earnings are expected at the same level as 2010 before the above-mentioned one-off costs.
In company announcement No. 40/2010 of 26 October 2010, Vestas announced that Vestas Wind Systems A/S' Board and auditors evaluated that the Group should consider a potential change in accounting policies to align the treatment of supply-and-installation contracts with IFRIC 15 (International Financial Reporting Interpretation Committee).
Vestas has, therefore, performed a further assessment of the company's supply-and-installation contracts, including the degree of the customer's ability to influence the design and transfer of risk and benefits to the customer. This assessment has resulted in Vestas, as of 1 January 2010, changing its revenue recognition accounting policies in relation to supply-and-installation projects and preparing its annual report for 2010 in accordance with the changed accounting policies. The assessment of the Group and the auditor appointed by the annual general meeting is that after this change, the treatment of supply-and-installation projects will be in compliance with the official IFRS exposure draft for revenue recognition.
The changed accounting policies for supply-and-installation projects require these projects to be recognised in the income statement, when the project has been delivered to the customer and risk transferred to the customer in accordance with the contract. Until now, supply-and-installation projects
Randers, 22 November 2010 Company announcement No. 44/2010 Page 2 of 33
have been recognised in line with construction based on the rate of completion of each project. After the change, supply-and-installation projects will be recognised in the same way as the Group's supplyonly projects are currently recognised i.e. in compliance with the International Accounting Standards (IAS) No. 18.
In the future, only revenue for construction contracts that entail supply of large wind power plants with a high degree of individual customer design (turnkey contracts) will be recognised in line with construction based on the rate of completion of each project in accordance with IAS No. 11.
The Group is to a large extent offering its customers a wide variety of long-term service contracts, where the price is set either per turbine type or per kilowatt hour produced. Under the current policies, the company is evaluating if future liabilities can be included in the value of these service contracts regardless of whether these liabilities should be treated as maintenance or can be claimed to stem from product warranties on the balance sheet date.
In order to comply with the forthcoming accounting standards for revenue recognition (June 2010, IFRS standard for revenue recognition), a difference is now made between the actual product warranties and service obligations. Thus, from now on, potential product warranties will always be recognised as warranty provisions when revenue from sale of wind turbines is recognised. This may result in commercial constructive obligations beyond the specified legally obligatory warranty period for the turbine being recognised as a warranty obligation. During the terms of the contracts, there are no changes to the Group's expected costs for this. The changed accounting policies has the effect that the Group's expected costs in relation to this, will now be recognised as provisions earlier instead of currently.
The expected requirements to meet warranty obligations on future deliveries and service contracts are maintained at the same level as previously announced i.e. 3 per cent for 2010 and less than 3 per cent for 2011.
The change in accounting policies will, according to the rules of IFRIC 15 and IAS 8, take place with retrospective effect, so that the annual report for 2010 as well as comparative figures for 2006-2009 will be adjusted to comply with the new policies. The change with regard to IFRIC 15 could, according to the effective date already have taken place from 1 January 2010. However, the Board of Directors requested a thorough analysis, as the effect of IFRIC 15 on Vestas was unclear. The necessary clarification has now been provided in the form of the latest draft (June 2010) of IFRS standard for revenue recognition.
The effect on the financial statements for Q1, Q2 and Q3 2009 and 2010 as well as for the years 2006-2009 is presented in this announcement. Construction contracts related to supply-andinstallation projects are re-classified to inventory and prepayments, respectively, whereas the recognised on account profit is reversed in the income statement together with the adjustment to product warranties. The tax effect of the reversed on account profit is recognised as adjustment to deferred tax assets.
As a consequence of the above reclassification, the balance sheet total per 1 January 2010 is increased by EUR 1,524m, while the net working capital decreases by EUR 918m. The changes result in equity per 1 January 2010 being reduced by EUR 822m, revenue and EBIT for 2009 decrease by EUR 1,557m and EUR 605m, respectively, while cash flow remains unaffected by the change.
Equity per 30 September 2010 is reduced by EUR 739m, revenue and EBIT year to date 2010 (nine months) increase by EUR 313m and EUR 111m, respectively, while cash flow remains unaffected by the change. In addition, the balance sheet total per 30 September 2010 increases by EUR 1,724m, as
Randers, 22 November 2010 Company announcement No. 44/2010 Page 3 of 33
a result of the construction contracts in progress being reclassified to inventory and prepayments, respectively.
Historic revenue until 30 September 2010 has been deferred by EUR 2.9bn which will be recognised in the coming periods. Production and shipments related to this revenue have taken place, as well as prepayments and down payments amounting to EUR 2.2bn have been received. Revenue of EUR 2.9bn has been deferred as a larger number of MW has been produced and shipped than has been transferred to the customers, which reflects the projects' length and the period's revenue growth.
As a consequence of the changed accounting policies, revenue for supply-and-installation projects is recognised on completion, which is why the value of the project is included in the order backlog until the project has been delivered to the customer. Order backlog will therefore going forward, other things being equal, be higher than what it would have been under the previous accounting policies. Consequently, this results in an adjustment of the value of the order backlog, which as per 1 January 2010 will increase from EUR 2.2bn to EUR 5.4bn and 5,015 MW. The adjustment is caused by the construction contracts in progress relating to supply-and-installation projects being reversed as per 31 December 2009. Order backlog as per 30 September 2010, has previously been reported to be 5,884 MW at the value of EUR 5.7bn against now 8.112 MW and EUR 8.0bn.
Order intake in 2010 is still expected to be 8,000-9,000 MW against 3,072 MW in 2009. Approx 90 per cent of the expected revenue for 2010 of EUR 6.8bn, calculated with the new accounting policies, will originate from supply-only and supply-and-installation orders, which are both recognised on transfer of risk to the customers. The remaining 10 per cent is turnkey projects where revenue is recognised in line with construction. Service revenue's part of total revenue will amount to approx EUR 600m with an EBIT margin of 15 per cent. The total EBIT margin, before the one-off costs of EUR 140-160m for close-downs of factories and lay-offs, is expected to amount to approx 7 per cent according to the new accounting policies. Financial items are expected to remain unchanged at EUR (35)m, and the tax rate will still be 28. Total investments will at a maximum amount to EUR 900m, of which not more than EUR 550m will be in property, plant and equipment and EUR 350m in intangible assets. Net working capital at the end of the year is expected to be approx 10 per cent.
The expectations for 2011 are an order intake of 7,000-8,000 MW, shipments of 6,000 MW and a positive free cash flow after investments in property, plant and equipment and intangible assets which are expected to amount to a total of EUR 650m. With the current expectations for the delivery and transfer of risks to the customers, revenue and earnings are expected at the same level as 2010 adjusted for one-off costs of EUR 140-160m. Warranty provisions will be below 3 per cent. It should be stressed that the expected result for 2011 may be affected by the finally presented annual accounts for 2010, which is why, as earlier announced, that the company will give a more thorough presentation of the expectations for 2011 in connection with the presentation of results for 2010, on 9 February 2011.
Randers, 22 November 2010 Company announcement No. 44/2010 Page 4 of 33
At vestas.com/investor, Vestas' Executive Vice President and CFO, Henrik Nørremark provides a review, by video, of the new accounting policies' effect on Vestas' submitted financial statements. The presentation which Henrik Nørremark will go through will also be available for download from vestas.com/investor.
Today, on 22 November 2010, at 1 pm (London time)/2 pm CET, a conference call will be held for analysts, investors and the press. The conference call will be held in English, and the dial-in numbers are: +45 7026 5040 (DK), +44 208 817 9301 (UK), +1 718 354 1226 (USA). Vestas will be represented by among others President and CEO, Ditlev Engel and Henrik Nørremark.
Henrik Nørremark will, together with SVP of Group Treasury, Henrik Hald and SVP of Group Communications, Peter Kruse, hold roadshow for analysts and investors about the new policies in the following cities:
23 November 2010: New York and Boston 24 November 2010: London 25 November 2010: Paris and Frankfurt 26 November 2010: Stockholm and Copenhagen
Yours sincerely Vestas Wind Systems A/S
Bent Erik Carlsen Chairman of the Board of Directors
Ditlev Engel President & CEO
Contact details: Vestas Wind Systems A/S, Denmark Peter Kruse, Senior Vice President, Group Communications Tel.: +45 9730 0000
This announcement is available in Danish and English. In case of doubt, the Danish version shall apply.
Randers, 22 November 2010 Company announcement No. 44/2010 Page 5 of 33
The Vestas Group
New accounting policies 1 January 2006-30 September 2010
| Contents | Page |
|---|---|
| Financial highlights for the Group (new accounting policies) | 6 |
| Explanation of new accounting policies for 1 January 2006-30 September 2010 | 8 |
| Consolidated income statement, 1 January 2010-30 September 2010 | 12 |
| Consolidated balance sheet – Assets, 30 September 2010 | 13 |
| Consolidated balance sheet – Equity and liabilities, 30 September 2010 | 14 |
| Summarised consolidated cash flow statement, 1 January 2010-30 September 2010 | 15 |
| Consolidated income statement, Q1 – Q3 2010 | 16 |
| Consolidated balance sheet – Assets, Q1 – Q3 2010 | 17 |
| Consolidated balance sheet – Equity and liabilities, Q1 – Q3 2010 | 18 |
| Summarised consolidated cash flow statement, Q1 – Q3 2010 | 19 |
| Consolidated income statement, Q1 – Q3 2009 | 20 |
| Consolidated balance sheet – Assets, Q1 – Q3 2009 | 21 |
| Consolidated balance sheet – Equity and liabilities, Q1 – Q3 2009 | 22 |
| Summarised consolidated cash flow statement, Q1 – Q3 2009 | 23 |
| Consolidated income statement, 1 January 2009-31 December 2009 | 24 |
| Consolidated balance sheet – Assets, 31 December 2009 | 25 |
| Consolidated balance sheet – Equity and liabilities, 31 December 2009 | 26 |
| Summarised consolidated cash flow statement, 1 January 2009-31 December 2009 | 27 |
| Consolidated income statement, 2006-2008 | 28 |
| Consolidated balance sheet – Assets, 2006-2008 | 29 |
| Consolidated balance sheet – Equity and liabilities, 2006-2008 | 30 |
| Summarised consolidated cash flow statement, 2006-2008 | 31 |
| Management statement | 32 |
| Independent auditor's statement | 33 |
The changes to the financial reports have not been audited.
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark
Randers, 22 November 2010 Company announcement No. 44/2010 Page 6 of 33
| mEUR | 9 mths. 2010 |
Q3 2010 |
Q2 2010 |
Q1 2010 |
Full year 2009 |
Full year 2008 |
Full year 2007 |
Full year 2006 |
|---|---|---|---|---|---|---|---|---|
| Highlights | ||||||||
| Income statement | ||||||||
| Revenue | 3,797 | 1,916 | 1,032 | 849 | 5,079 | 5,904 | 3,828 | 4,179 |
| Gross profit | 562 | 449 | 12 | 101 | 836 | 1,125 | 584 | 464 |
| Profit/(loss) before financial income and expenses, depreciation and amortisation (EBITDA) |
254 | 342 | (101) | 13 | 469 | 749 | 338 | 331 |
| Operating profit/(loss) (EBIT) | 52 | 271 | (180) | (39) | 251 | 614 | 202 | 204 |
| Profit/(loss) of financial items | (45) | (10) | (17) | (18) | (48) | 46 | 0 | (40) |
| Profit/(loss) before tax | 7 | 261 | (197) | (57) | 204 | 660 | 202 | 164 |
| Profit/(loss) for the period | 5 | 187 | (143) | (39) | 125 | 470 | 104 | 113 |
| Balance sheet | ||||||||
| Balance sheet total | 8,578 | 8,578 | 8,332 | 8,234 | 7,959 | 6,327 | 5,298 | 3,732 |
| Equity | 2,587 | 2,587 | 2,372 | 2,517 | 2,542 | 1,587 | 1,188 | 1,121 |
| Provisions | 336 | 336 | 359 | 415 | 534 | 393 | 399 | 350 |
| Average interest-bearing position (net) | (516) | (752) | (637) | (228) | (55) | 395 | 179 | (299) |
| Net working capital (NWC) | 696 | 696 | 655 | 593 | 317 | (73) | (411) | 11 |
| Investments in property, plant and equipment |
308 | 97 | 129 | 82 | 606 | 509 | 265 | 153 |
| Cash flow statement | ||||||||
| Cash flow from operating activities | (345) | 362 | (309) | (398) | (34) | 277 | 701 | 598 |
| Cash flow from investing activities | (533) | (182) | (202) | (149) | (808) | (680) | (317) | (144) |
| Free cash flow | (878) | 180 | (511) | (547) | (842) | (403) | 384 | 454 |
| Cash flow from financing activities | 543 | (225) | 248 | 520 | 1,075 | (91) | (54) | (101) |
| Change in cash at bank and in hand less current portion of bank debt |
(335) | (45) | (263) | (27) | 233 | (494) | 330 | 353 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 7 of 33
Financial highlights for the Group (new accounting policies)
| 9 mths. | Q3 | Q2 | Q1 | Full year | Full year | Full year | Full year | |
|---|---|---|---|---|---|---|---|---|
| mEUR | 2010 | 2010 | 2010 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Ratios | ||||||||
| Financial ratios1) | ||||||||
| Gross margin (%) | 14.8 | 23.4 | 1.2 | 11.9 | 16.5 | 19.1 | 15.3 | 11.1 |
| EBITDA margin (%) | 6.7 | 17.8 | (9.8) | 1.5 | 9.2 | 12.7 | 8.8 | 7.9 |
| EBIT margin (%) | 1.4 | 14.1 | (17.4) | (4.6) | 4.9 | 10.4 | 5.3 | 4.9 |
| Return on invested capital3) (ROIC) (%) | 0.0 | 0.0 | 0.4 | 2.4 | 9.5 | 43.4 | 21.3 | 14.4 |
| Solvency ratio (%) | 30.2 | 30.2 | 28.5 | 30.6 | 31.9 | 25.1 | 22.4 | 30.0 |
| Return on equity3) (%) | (0.6) | (0.6) | (0.1) | 1.8 | 6.1 | 33.9 | 9.0 | 11.6 |
| Gearing (%) | 34.4 | 34.4 | 47.0 | 34.3 | 13.8 | 7.8 | 12.6 | 15.5 |
| Share ratios1) 2) | ||||||||
| Earnings per share4) (EUR) | (0.1) | (0.1) | 0.0 | 0.2 | 0.6 | 2.5 | 0.6 | 0.6 |
| Book value per share | 12.7 | 12.7 | 11.6 | 12.4 | 12.5 | 8.6 | 6.4 | 6.1 |
| Price/book value | 2.2 | 2.2 | 2.9 | 3.3 | 3.4 | 4.7 | 11.5 | 5.3 |
| Cash flow from operating activities per share | (1.7) | 1.8 | (1.5) | (2.0) | (0.2) | 1.5 | 3.8 | 3.2 |
| Dividend per share | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pay-out ratio (%) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Share price at the end of the period (EUR) | 27.6 | 27.6 | 34.3 | 40.2 | 42.6 | 40.7 | 74.0 | 32.0 |
1) Ratios have been calculated following the guidelines from "Den Danske Finansanalytikerforening" (The Danish Society of Financial Analysts) (Recommendations and Financial ratios 2005).
2) Number of shares is shown in previously reported annual and interim financial reports.
3) Calculated over a 12-month period.
4) Earnings per share have been calculated over a 12-month period and in accordance with IAS 33 Earnings per share.
Randers, 22 November 2010 Company announcement No. 44/2010 Page 8 of 33
Explanation of new accounting policies for 1 January 2006-30 September 2010
Income statement
The new accounting policies results in the recognition of revenue from supply-and-installation projects being deferred until transfer of risk has taken place. This means that revenue for these projects can be deferred to the following year, while revenue from the previous year on the other hand can be recognised in the current period.
The following table illustrates the adjustments to revenue from 1 January 2006-30 September 2010.
| mEUR | 2006 | 2007 | 2008 | 2009 | 9 mths. 2010 |
|---|---|---|---|---|---|
| Adjustment 2005-2006 | 788 | ||||
| Adjustment 2006-2007 | (463) | 463 | |||
| Adjustment 2007-2008 | (1,496) | 1,496 | |||
| Adjustment 2008-2009 | (1,627) | 1,627 | |||
| Adjustment 2009-2010 | (3,184) | 3,184 | |||
| Adjustment 2009-2010 | (2,871) | ||||
| Change in revenue | 325 | (1,033) | (131) | (1,557) | 313 |
The adjustments to EBIT are the sum of adjustments to on account profit on construction contracts (supply-and-installation projects) and warranty.
The change in on account profit is affected by the change in revenue between the years as illustrated above.
The adjustment relating to separation of warranty items from the actual service contract is specified as adjustments transferred from the previous year net of adjustments for the current period end.
The tax effect of the adjustments (see income statement, page 12) is calculated using the official tax rates for the each of the years. The effective tax rate for 2007 is influenced by the change in tax rate from 28 per cent to 25 per cent.
Randers, 22 November 2010 Company announcement No. 44/2010 Page 9 of 33
The following table illustrates the adjustments to EBIT from 1 January 2006-30 September 2010.
| mEUR | 2006 | 2007 | 2008 | 2009 | 9 mths. 2010 |
|---|---|---|---|---|---|
| Adjustment 2005-2006 | 93 | ||||
| Adjustment 2006-2007 | (111) | 111 | |||
| Adjustment 2007-2008 | (343) | 343 | |||
| Adjustment 2008-2009 | (372) | 372 | |||
| Adjustment 2009-2010 | (918) | 918 | |||
| Adjustment 2009-2010 | (794) | ||||
| Adjustment to on account profit | (18) | (232) | (29) | (546) | 124 |
| Adjustment 2005-2006 | 106 | ||||
| Adjustment 2006-2007 | (85) | 85 | |||
| Adjustment 2007-2008 | (94) | 94 | |||
| Adjustment 2008-2009 | (119) | 119 | |||
| Adjustment 2009-2010 | (178) | 178 | |||
| Adjustment 2009-2010 | (191) | ||||
| Adjustment to warranty provisions | 21 | (9) | (25) | (59) | (13) |
| Net change in EBIT | 3 | (241) | (54) | (605) | 111 |
Balance
Assets
The net change in total assets can be specified as changes in inventory, construction contracts in progress and deferred tax asset as follows:
Inventory
The rise in inventory constitutes production costs related to previously recognised revenue for supplyand-installation projects, which is being reversed according to the new accounting policies.
The following table illustrates the adjustments to inventory from 1 January 2006-30 September 2010.
| mEUR | 2006 | 2007 | 2008 | 2009 | 9 mths. 2010 |
|---|---|---|---|---|---|
| Inventory before adjustment | 880 | 1,107 | 1,612 | 1,663 | 1,923 |
| Production costs capitalised | 352 | 1,153 | 1,255 | 2,266 | 2,077 |
| Inventory after adjustment | 1,232 | 2,260 | 2,867 | 3,929 | 4,000 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 10 of 33
Construction contracts in progress
The value of construction contracts in progress is reduced by the amount relating to supply-andinstallation projects and the related prepayments are reclassified to prepayments from customers under liabilities.
The following table illustrates the adjustments to construction contracts in progress from 1 January 2006-30 September 2010.
| mEUR | 2006 | 2007 | 2008 | 2009 | 9 mths. 2010 |
|---|---|---|---|---|---|
| Construction contracts in progress before adjustment |
329 | 260 | 482 | 1,032 | 771 |
| Adjustment to supply-and-installation projects |
(329) | (260) | (359) | (1,016) | (599) |
| Construction contracts in progress after adjustment |
0 | 0 | 123 | 16 | 172 |
Deferred tax
The rise in deferred tax assets is calculated as the total tax effect of the change in the recognised on account profit and the adjustments to warranty.
Equity and liabilities
The adjustment in equity is the sum of adjustments relating to on account profit on construction contracts in progress and warranty reduced by the tax effect of those adjustments.
The adjustment referring to separation of warranty items from the actual service contract is split between current and non-current liabilities.
The following table illustrates the adjustments to equity from 1 January 2006-30 September 2010.
| mEUR | 2006 | 2007 | 2008 | 2009 | 9 mths. 2010 |
|---|---|---|---|---|---|
| Equity before adjustment | 1,262 | 1,516 | 1,955 | 3,364 | 3,326 |
| Net effect on equity: | |||||
| On account profit | (111) | (343) | (372) | (918) | (794) |
| Warranty provisions | (85) | (94) | (119) | (178) | (191) |
| Tax effect of adjustment | 55 | 109 | 123 | 274 | 246 |
| Equity after adjustment | 1,121 | 1,188 | 1,587 | 2,542 | 2,587 |
Cash flow statement and net working capital
The new accounting policies do not result in any changes in the company's cash flow.
The adjustment to the net profit for the year is equal to the changes in adjustments to non-cash transactions and net working capital, which leaves cash flow from operating activities unchanged.
The reversal of adjustments for non-cash transactions relates to deferred tax and warranty provisions.
Randers, 22 November 2010 Company announcement No. 44/2010 Page 11 of 33
Net working capital is reduced by the reversed on account profit on construction contracts.
The following table illustrates the adjustments in net working capital from 1 January 2006-30 September 2010.
| mEUR | 2006 | 2007 | 2008 | 2009 | 9 mths. 2010 |
|---|---|---|---|---|---|
| Net working capital before adjustment |
122 | (68) | 299 | 1,235 | 1,490 |
| Adjustment in on account profit | (111) | (343) | (372) | (918) | (794) |
| Net working capital after adjustment |
11 | (411) | (73) | 317 | 696 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 12 of 33
Consolidated income statement 1 January 2010-30 September 2010
| mEUR | Previous accounting policies |
Adjustment | New accounting policies |
|---|---|---|---|
| Revenue | 3,484 | 313 | 3,797 |
| Cost of sales | (3,033) | (202) | (3,235) |
| Gross profit | 451 | 111 | 562 |
| Research and development costs | (113) | (113) | |
| Selling and distribution expenses | (132) | (132) | |
| Administrative expenses | (265) | (265) | |
| Operating profit/(loss) | (59) | 111 | 52 |
| Income from investments in associates | 0 | 0 | |
| Financial items (net) | (45) | (45) | |
| Profit/(loss) before tax | (104) | 111 | 7 |
| Corporate tax | 29 | (31) | (2) |
| Profit/(loss) for the period | (75) | 80 | 5 |
| Earnings per share (EPS) Earnings per share (EUR) |
(0.37) | 0.02 | |
| Earnings per share (EUR), diluted | (0.37) | 0.02 | |
| Operating loss – previous accounting policies | (59) | ||
| Construction contracts in progress | 124 | ||
| Warranty provisions | (13) | ||
| Operating profit – new accounting policies | 52 | ||
| Loss for the period – previous accounting policies | (75) | ||
| Construction contracts in progress | 124 | ||
| Warranty provisions | (13) | ||
| Tax effect of adjustment | (31) | ||
| Profit for the period – new accounting policies | 5 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 13 of 33
Consolidated balance sheet – Assets, 30 September 2010
| Previous accounting | |||
|---|---|---|---|
| mEUR | policies | Adjustment | New accounting policies |
| Goodwill | 320 | 320 | |
| Completed development projects | 144 | 144 | |
| Software | 79 | 79 | |
| Development projects in progress | 423 | 423 | |
| Total intangible assets | 966 | 966 | |
| Land and buildings | 839 | 839 | |
| Plant and machinery | 300 | 300 | |
| Other fixtures and fittings, tools and equipment | 245 | 245 | |
| Property, plant and equipment in progress | 296 | 296 | |
| Total property, plant and equipment | 1,680 | 1,680 | |
| Investments in associates | 1 | 1 | |
| Other receivables | 19 | 19 | |
| Deferred tax | 70 | 246 | 316 |
| Total other non-current assets | 90 | 246 | 336 |
| Total non-current assets | 2,736 | 246 | 2,982 |
| Inventories | 1,923 | 2,077 | 4,000 |
| Trades receivables | 791 | 791 | |
| Construction contracts in progress | 771 | (599) | 172 |
| Other receivables | 352 | 352 | |
| Corporation tax | 118 | 118 | |
| Cash at bank and in hand | 163 | 163 | |
| Total current assets | 4,118 | 1,478 | 5,596 |
| TOTAL ASSETS | 6,854 | 1,724 | 8,578 |
| Total assets – previous accounting policies | 6,854 | ||
| Inventories | 2,077 | ||
| Construction contracts in progress | (599) | ||
| Tax effect of adjustment | 246 | ||
| Total assets – new accounting policies | 8,578 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 14 of 33
Consolidated balance sheet – Equity and liabilities, 30 September 2010
| Previous accounting | |||
|---|---|---|---|
| mEUR | policies | Adjustment | New accounting policies |
| Share capital | 27 | 27 | |
| Other reserves | (7) | (7) | |
| Retained earnings | 3,306 | (739) | 2,567 |
| Total equity | 3,326 | (739) | 2,587 |
| Deferred tax | 0 | 0 | |
| Provisions | 52 | 58 | 110 |
| Pension obligations | 1 | 1 | |
| Financial debts | 884 | 884 | |
| Total non-current liabilities | 937 | 58 | 995 |
| Prepayment from customers | 157 | 2,940 | 3,097 |
| Construction contracts in progress | 668 | (668) | 0 |
| Trade payables | 1,258 | 1,258 | |
| Provision | 92 | 133 | 225 |
| Financial debts | 6 | 6 | |
| Other liabilities | 264 | 264 | |
| Corporation tax | 146 | 146 | |
| Total current liabilities | 2,591 | 2,405 | 4,996 |
| Total liabilities | 3,528 | 2,463 | 5,991 |
| TOTAL EQUITY AND LIABILITIES | 6,854 | 1,724 | 8,578 |
| Net working capital (NWC) | 1,490 | (794) | 696 |
| Total liabilities – previous accounting policies | 3,528 | ||
| Warranty provisions | 191 | ||
| Construction contracts in progress | 2,272 | ||
| Total liabilities – new accounting policies | 5,991 | ||
| Total equity – previous accounting policies | 3,326 | ||
| Construction contracts in progress | (794) | ||
| Warranty provisions | (191) | ||
| Tax effect of adjustment | 246 | ||
| Total equity – new accounting policies | 2,587 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark
Randers, 22 November 2010 Company announcement No. 44/2010 Page 15 of 33
Consolidated cash flow statement, 1 January 2010-30 September 2010
| Previous accounting | |||
|---|---|---|---|
| mEUR | policies | Adjustment | New accounting policies |
| Profit/(loss) for the period | (75) | 80 | 5 |
| Adjustments for non-cash transactions | 97 | 44 | 141 |
| Corporation tax | (79) | (79) | |
| Interest received and paid (net) | (33) | (33) | |
| Cash flow from operation activities before change in working capital |
(90) | 124 | 34 |
| Change in working capital | (255) | (124) | (379) |
| Cash flow from operating activities | (345) | 0 | (345) |
| Investments in intangible assets (net) | (222) | (222) | |
| Investments in property, plant and equipment (net) | (308) | (308) | |
| Other | (3) | (3) | |
| Cash flow from investing activities | (533) | (533) | |
| Free cash flow | (878) | (878) | |
| Capital increase | 0 | 0 | |
| Acquisition of treasury shares | 0 | 0 | |
| Repayment of non-current liabilities | 0 | 0 | |
| Raising of non-current liabilities | 543 | 543 | |
| Cash flow from financial activities | 543 | 543 | |
| Change in cash at bank and in hand less current | |||
| portion of bank debt | (335) | (335) | |
| Cash at bank and in hand less current portion of back | |||
| debt at 1 January | 479 | 479 | |
| Exchange rate adjustments of cash at bank and in hand | 15 | 15 | |
| Cash at bank and in hand less current portion of bank debt at 30 September |
159 | 159 | |
| The balance is specified as follows: | |||
| Cash at bank and in hand without disposal restrictions | 149 | 149 | |
| Cash at bank and in hand with disposal restrictions | 14 | 14 | |
| 163 | 163 | ||
| Current portion of bank debt | (4) | (4) | |
| 159 | 159 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 16 of 33
Consolidated income statement, Q1-Q3 2010
| mEUR | Q3 2010 before adjustment |
Q3 2010 after adjustment |
Q2 2010 before adjustment |
Q2 2010 after adjustment |
Q1 2010 before adjustment |
Q1 2010 after adjustment |
|---|---|---|---|---|---|---|
| Revenue | 1,722 | 1,916 | 1,007 | 1,032 | 755 | 849 |
| Cost of sales | (1,359) | (1,467) | (963) | (1,020) | (711) | (748) |
| Gross profit | 363 | 449 | 44 | 12 | 44 | 101 |
| Research and development costs | (51) | (51) | (44) | (44) | (18) | (18) |
| Selling and distribution expenses | (42) | (42) | (46) | (46) | (44) | (44) |
| Administrative expenses | (85) | (85) | (102) | (102) | (78) | (78) |
| Operating profit/(loss) | 185 | 271 | (148) | (180) | (96) | (39) |
| Income from investments in associates | 0 | 0 | 0 | 0 | 0 | 0 |
| Financial items (net) | (10) | (10) | (17) | (17) | (18) | (18) |
| Profit/(loss) before tax | 175 | 261 | (165) | (197) | (114) | (57) |
| Corporate tax | (49) | (74) | 46 | 54 | 32 | 18 |
| Profit/(loss) for the period | 126 | 187 | (119) | (143) | (82) | (39) |
| Earnings per share (EPS) | ||||||
| Earnings per share (EUR) | 0.62 | 0.92 | (0.58) | (0.70) | (0.40) | (0.19) |
| Earnings per share (EUR), diluted | 0.62 | 0.92 | (0.58) | (0.70) | (0.40) | (0.19) |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 17 of 33
Consolidated balance sheet – Assets, Q1-Q3 2010
| 30 Sept. 2010 before adjustment |
30 Sept. 2010 after adjustment |
30 June 2010 before adjustment |
30 June 2010 after adjustment |
31 March 2010 before adjustment |
31 March 2010 after adjustment |
|
|---|---|---|---|---|---|---|
| mEUR | ||||||
| Goodwill | 320 | 320 | 320 | 320 | 320 | 320 |
| Completed development projects | 144 | 144 | 128 | 128 | 135 | 135 |
| Software | 79 | 79 | 73 | 73 | 73 | 73 |
| Development projects in progress | 423 | 423 | 379 | 379 | 336 | 336 |
| Total intangible assets | 966 | 966 | 900 | 900 | 864 | 864 |
| Land and buildings | 839 | 839 | 747 | 747 | 681 | 681 |
| Plant and machinery Other fixtures and fittings, tools and |
300 | 300 | 262 | 262 | 234 | 234 |
| equipment | 245 | 245 | 240 | 240 | 219 | 219 |
| Property, plant and equipment in progress | 296 | 296 | 456 | 456 | 416 | 416 |
| Total property, plant and equipment | 1,680 | 1,680 | 1,705 | 1,705 | 1,550 | 1,550 |
| Investments in associates | 1 | 1 | 1 | 1 | 1 | 1 |
| Other receivables | 19 | 19 | 20 | 20 | 17 | 17 |
| Deferred tax | 70 | 316 | 125 | 393 | 104 | 364 |
| Total other non-current assets | 90 | 336 | 146 | 414 | 122 | 382 |
| Total non-current assets | 2,736 | 2,982 | 2,751 | 3,019 | 2,536 | 2,796 |
| Inventories | 1,923 | 4,000 | 1,937 | 4,135 | 1,720 | 3,935 |
| Trades receivables | 791 | 791 | 470 | 470 | 575 | 575 |
| Construction contracts in progress | 771 | 172 | 972 | 136 | 878 | 97 |
| Other receivables | 352 | 352 | 238 | 238 | 262 | 262 |
| Corporation tax | 118 | 118 | 116 | 116 | 109 | 109 |
| Cash at bank and in hand | 163 | 163 | 218 | 218 | 460 | 460 |
| Total current assets | 4,118 | 5,596 | 3,951 | 5,313 | 4,004 | 5,438 |
| TOTAL ASSETS | 6,854 | 8,578 | 6,702 | 8,332 | 6,540 | 8,234 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 18 of 33
Consolidated balance sheet – Equity and liabilities, Q1-Q3 2010
| 30 Sept. 2010 before adjustment |
30 Sept. 2010 after adjustment |
30 June 2010 before adjustment |
30 June 2010 after adjustment |
31 March 2010 before adjustment |
31 March 2010 after adjustment |
|
|---|---|---|---|---|---|---|
| mEUR | ||||||
| Share capital | 27 | 27 | 27 | 27 | 27 | 27 |
| Other reserves | (7) | (7) | (29) | (29) | (28) | (28) |
| Retained earnings | ||||||
| 3,306 | 2,567 | 3,177 | 2,374 | 3,297 | 2,518 | |
| Total equity | 3,326 | 2,587 | 3,175 | 2,372 | 3,296 | 2,517 |
| Deferred tax | 0 | 0 | 0 | 0 | 57 | 57 |
| Provisions | 52 | 110 | 55 | 117 | 69 | 119 |
| Pension obligations | 1 | 1 | 2 | 2 | 2 | 2 |
| Financial debts | 884 | 884 | 1,109 | 1,109 | 859 | 859 |
| Total non-current liabilities | 937 | 995 | 1,166 | 1,228 | 987 | 1,037 |
| Prepayment from customers | 157 | 3,097 | 145 | 3,137 | 142 | 3,185 |
| Construction contracts in progress | 668 | 0 | 763 | 0 | 734 | 0 |
| Trade payables | 1,258 | 1,258 | 873 | 873 | 700 | 700 |
| Provision | 92 | 225 | 98 | 240 | 123 | 237 |
| Financial debts | 6 | 6 | 5 | 5 | 5 | 5 |
| Other liabilities | 264 | 264 | 314 | 314 | 391 | 391 |
| Corporation tax | 146 | 146 | 163 | 163 | 162 | 162 |
| Total current liabilities | 2,591 | 4,996 | 2,361 | 4,732 | 2,257 | 4,680 |
| Total liabilities | 3,528 | 5,991 | 3,527 | 5,960 | 3,244 | 5,717 |
| TOTAL EQUITY AND LIABILITIES | 6,854 | 8,578 | 6,702 | 8,332 | 6,540 | 8,234 |
| Net working capital (NWC) | 1,490 | 696 | 1,522 | 655 | 1,468 | 593 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 19 of 33
Consolidated cash flow statement, Q1-Q3 2010
| mEUR | Q3 2010 before adjustment |
Q3 2010 after adjustment |
Q2 2010 before adjustment |
Q2 2010 after adjustment |
Q1 2010 before adjustment |
Q1 2010 after adjustment |
|---|---|---|---|---|---|---|
| Profit/(loss) for the period | 126 | 187 | (119) | (143) | (82) | (39) |
| Adjustments for non-cash transactions | 251 | 263 | (160) | (128) | 6 | 6 |
| Corporation tax | (23) | (23) | 33 | 33 | (89) | (89) |
| Interest received & paid (net) | (24) | (24) | (9) | (9) | 0 | 0 |
| Cash flow from operation activities before change in working capital |
330 | 403 | (255) | (247) | (165) | (122) |
| Change in working capital | 32 | (41) | (54) | (62) | (233) | (276) |
| Cash flow from operating activities | 362 | 362 | (309) | (309) | (398) | (398) |
| Investments in intangible assets (net) | (86) | (86) | (70) | (70) | (66) | (66) |
| Investments in property, plant and equipment | ||||||
| (net) Other |
(97) 1 |
(97) 1 |
(129) (3) |
(129) (3) |
(82) (1) |
(82) (1) |
| Cash flow from investing activities | (182) | (182) | (202) | (202) | (149) | (149) |
| Free cash flow | 180 | 180 | (511) | (511) | (547) | (547) |
| Capital increase | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of treasury shares | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of non-current liabilities | (225) | (225) | 0 | 0 | 0 | 0 |
| Raising of non-current liabilities | 0 | 0 | 248 | 248 | 520 | 520 |
| Cash flow from financial activities | (225) | (225) | 248 | 248 | 520 | 520 |
| Change in cash at bank and in hand less current portion of bank debt |
(45) | (45) | (263) | (263) | (27) | (27) |
| Cash at bank and in hand less current portion of back debt at 1 July/1 April/1 January |
215 | 215 | 459 | 459 | 479 | 479 |
| Exchange rate adjustments of cash at bank and in hand |
(11) | (11) | 19 | 19 | 7 | 7 |
| Cash at bank and in hand less current portion of bank debt at 30 September/30 June/31 March |
159 | 159 | 215 | 215 | 459 | 459 |
| The balance is specified as follows: Cash at bank and in hand without disposal |
||||||
| restrictions | 149 | 149 | 200 | 200 | 447 | 447 |
| Cash at bank and in hand with disposal restrictions |
14 | 14 | 18 | 18 | 13 | 13 |
| 163 | 163 | 218 | 218 | 460 | 460 | |
| Current portion of bank debt | (4) | (4) | (3) | (3) | (1) | (1) |
| 159 | 159 | 215 | 215 | 459 | 459 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark
Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 20 of 33
Consolidated income statement, Q1-Q3 2009
| Q3 2009 before |
Q3 2009 after |
Q2 2009 before |
Q2 2009 after |
Q1 2009 before |
Q1 2009 after |
|
|---|---|---|---|---|---|---|
| mEUR | adjustment | adjustment | adjustment | adjustment | adjustment | adjustment |
| Revenue | 1,814 | 1,473 | 1,211 | 1,113 | 1,105 | 1,019 |
| Cost of sales | (1,437) | (1,000) | (988) | (880) | (889) | (1,000) |
| Gross profit | 377 | 473 | 223 | 233 | 216 | 19 |
| Research and development costs | (17) | (17) | (35) | (35) | (25) | (25) |
| Selling and distribution expenses | (40) | (40) | (45) | (45) | (39) | (39) |
| Administrative expenses | (76) | (76) | (65) | (65) | (76) | (76) |
| Operating profit/(loss) | 244 | 340 | 78 | 88 | 76 | (121) |
| Income from investments in associates | 0 | 0 | 0 | 0 | 0 | 0 |
| Financial items (net) | (15) | (15) | (19) | (19) | 2 | 2 |
| Profit/(loss) before tax | 229 | 325 | 59 | 69 | 78 | (119) |
| Corporate tax | (64) | (88) | (16) | (19) | (22) | 27 |
| Profit/(loss) for the period | 165 | 237 | 43 | 50 | 56 | (92) |
| Earnings per share (EPS) | ||||||
| Earnings per share (EUR) | 0.81 | 1.16 | 0.22 | 0.25 | 0.30 | (0.50) |
| Earnings per share (EUR), diluted | 0.81 | 1.16 | 0.22 | 0.25 | 0.30 | (0.50) |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 21 of 33
Consolidated balance sheet – Assets, Q1-Q3 2009
| 30 Sept. 2009 before adjustment |
30 Sept. 2009 after adjustment |
30 June 2009 before adjustment |
30 June 2009 after adjustment |
31 March 2009 before adjustment |
31 March 2009 after adjustment |
|
|---|---|---|---|---|---|---|
| mEUR | ||||||
| Goodwill | 320 | 320 | 320 | 320 | 320 | 320 |
| Completed development projects | 106 | 106 | 88 | 88 | 101 | 101 |
| Software | 74 | 74 | 66 | 66 | 63 | 63 |
| Development projects in progress | 255 | 255 | 236 | 236 | 192 | 192 |
| Total intangible assets | 755 | 755 | 710 | 710 | 676 | 676 |
| Land and buildings | 554 | 554 | 543 | 543 | 513 | 513 |
| Plant and machinery | 203 | 203 | 172 | 172 | 163 | 163 |
| Other fixtures and fittings, tools and | ||||||
| equipment | 198 | 198 | 210 | 210 | 196 | 196 |
| Property, plant and equipment in progress | 449 | 449 | 390 | 390 | 283 | 283 |
| Total property, plant and equipment | 1,404 | 1,404 | 1,315 | 1,315 | 1,155 | 1,155 |
| Investments in associates | 1 | 1 | 1 | 1 | 1 | 1 |
| Other receivables | 19 | 19 | 24 | 24 | 23 | 23 |
| Deferred tax | 45 | 191 | 89 | 259 | 84 | 256 |
| Total other non-current assets | 65 | 211 | 114 | 284 | 108 | 280 |
| Total non-current assets | 2,224 | 2,370 | 2,139 | 2,309 | 1,939 | 2,111 |
| Inventories | 2,256 | 3,968 | 2,386 | 3,668 | 2,087 | 3,253 |
| Trades receivables | 543 | 543 | 587 | 587 | 567 | 567 |
| Construction contracts in progress | 485 | 129 | 383 | 119 | 450 | 74 |
| Other receivables | 244 | 244 | 217 | 217 | 187 | 187 |
| Corporation tax | 98 | 98 | 64 | 64 | 44 | 44 |
| Cash at bank and in hand | 283 | 283 | 274 | 274 | 161 | 161 |
| Total current assets | 3,909 | 5,265 | 3,911 | 4,929 | 3,496 | 4,286 |
| TOTAL ASSETS | 6,133 | 7,635 | 6,050 | 7,238 | 5,435 | 6,397 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 22 of 33
Consolidated balance sheet – Equity and liabilities, Q1-Q3 2009
| 30 Sept. 2009 before |
30 Sept. 2009 after |
30 June 2009 before |
30 June 2009 after |
31 March 2009 before |
31 March 2009 after adjustment |
|---|---|---|---|---|---|
| 25 | |||||
| (63) | |||||
| 1,547 | |||||
| 3,035 | 2,599 | 2,876 | 2,368 | 2,025 | 1,509 |
| 9 | 9 | 9 | 9 | 11 | 11 |
| 69 | 112 | 72 | 117 | 83 | 125 |
| 2 | |||||
| 314 | |||||
| 415 | 458 | 194 | 239 | 410 | 452 |
| 124 | 2,889 | 133 | 2,906 | 135 | 2,677 |
| 969 | 0 | 1,226 | 0 | 1,205 | 0 |
| 937 | 937 | 1,022 | 1,022 | 1,017 | 1,017 |
| 140 | 239 | 146 | 250 | 153 | 252 |
| 9 | 9 | 7 | 7 | 56 | 56 |
| 398 | 398 | 388 | 388 | 381 | 381 |
| 106 | 106 | 58 | 58 | 53 | 53 |
| 2,683 | 4,578 | 2,980 | 4,631 | 3,000 | 4,436 |
| 3,098 | 5,036 | 3,174 | 4,870 | 3,410 | 4,888 |
| 6,397 | |||||
| 6 | |||||
| adjustment 27 (54) 3,062 2 335 6,133 1,100 |
adjustment 27 (54) 2,626 2 335 7,635 660 |
adjustment 27 (48) 2,897 2 111 6,050 804 |
adjustment 27 (48) 2,389 2 111 7,238 275 |
adjustment 25 (63) 2,063 2 314 5,435 553 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 23 of 33
Consolidated cash flow statement, Q1-Q3 2009
| mEUR | Q3 2009 before adjustment |
Q3 2009 after adjustment |
Q2 2009 before adjustment |
Q2 2009 after adjustment |
Q1 2009 before adjustment |
Q1 2009 after adjustment |
|---|---|---|---|---|---|---|
| Profit/(loss) for the period | 165 | 237 | 43 | 50 | 56 | (92) |
| Adjustments for non-cash transactions | 132 | 149 | 72 | 83 | 23 | (4) |
| Corporation tax | (7) | (7) | (36) | (36) | (26) | (26) |
| Interest received and paid (net) | 1 | 1 | (8) | (8) | 6 | 6 |
| Cash flow from operation activities before change in working capital |
291 | 380 | 71 | 89 | 59 | (116) |
| Change in working capital | (296) | (385) | (251) | (269) | (254) | (79) |
| Cash flow from operating activities | (5) | (5) | (180) | (180) | (195) | (195) |
| Investments in intangible assets (net) | (63) | (63) | (51) | (51) | (42) | (42) |
| Investments in property, plant and equipment | ||||||
| (net) | (140) | (140) | (208) | (208) | (145) | (145) |
| Other | 5 | 5 | (1) | (1) | 2 | 2 |
| Cash flow from investing activities | (198) | (198) | (260) | (260) | (185) | (185) |
| Free cash flow | (203) | (203) | (440) | (440) | (380) | (380) |
| Capital increase | 0 | 0 | 792 | 792 | 0 | 0 |
| Acquisition of treasury shares | 0 | 0 | 0 | 0 | (1) | (1) |
| Repayment of non-current liabilities | 0 | 0 | (252) | (252) | 0 | 0 |
| Raising of non-current liabilities | 223 | 223 | 0 | 0 | 309 | 309 |
| Cash flow from financial activities | 223 | 223 | 540 | 540 | 308 | 308 |
| Change in cash at bank and in hand less current portion of bank debt |
20 | 20 | 100 | 100 | (72) | (72) |
| Cash at bank and in hand less current portion of back debt at 1 July/1 April/1 January Exchange rate adjustments of cash at bank |
272 | 272 | 159 | 159 | 219 | 219 |
| and in hand | (14) | (14) | 13 | 13 | 12 | 12 |
| Cash at bank and in hand less current portion of bank debt at 30 September/30 |
||||||
| June/31 March | 278 | 278 | 272 | 272 | 159 | 159 |
| The balance is specified as follows: | ||||||
| Cash at bank and in hand without disposal restrictions |
270 | 270 | 261 | 261 | 145 | 145 |
| Cash at bank and in hand with disposal restrictions |
13 | 13 | 13 | 13 | 16 | 16 |
| 283 | 283 | 274 | 274 | 161 | 161 | |
| Current portion of bank debt | (5) | (5) | (2) | (2) | (2) | (2) |
| 278 | 278 | 272 | 272 | 159 | 159 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark
Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 24 of 33
Consolidated income statement, 1 January 2009-31 December 2009
| mEUR | Previous accounting policies |
Adjustment | New accounting policies |
|---|---|---|---|
| Revenue | 6,636 | (1,557) | 5,079 |
| Cost of sales | (5,195) | 952 | (4,243) |
| Gross profit | 1,441 | (605) | 836 |
| Research and development costs | (92) | (92) | |
| Selling and distribution expenses | (178) | (178) | |
| Administrative expenses | (315) | (315) | |
| Operating profit | 856 | (605) | 251 |
| Income from investments in associates | 1 | 1 | |
| Financial items (net) | (48) | (48) | |
| Profit before tax | 809 | (605) | 204 |
| Corporate tax | (230) | 151 | (79) |
| Profit for the year | 579 | (454) | 125 |
| Earnings per share (EPS) | |||
| Earnings per share (EUR) | 2.94 | 0.63 | |
| Earnings per share (EUR), diluted | 2.94 | 0.63 | |
| Operating profit – previous accounting policies | 856 | ||
| Construction contracts in progress | (546) | ||
| Warranty provisions | (59) | ||
| Operating profit – new accounting policies | 251 | ||
| Profit of the year – previous accounting policies | 579 | ||
| Construction contracts in progress | (546) | ||
| Warranty provisions | (59) | ||
| Tax effect of adjustment | 151 | ||
| Profit of the year – new accounting policies | 125 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 25 of 33
Consolidated balance sheet – Assets, 31 December 2009
| Previous accounting | |||
|---|---|---|---|
| mEUR | policies | Adjustment | New accounting policies |
| Goodwill | 320 | 320 | |
| Completed development projects | 99 | 99 | |
| Software | 73 | 73 | |
| Development projects in progress | 320 | 320 | |
| Total intangible assets | 812 | 812 | |
| Land and buildings | 661 | 661 | |
| Plant and machinery | 230 | 230 | |
| Other fixtures and fittings, tools and equipment | 216 | 216 | |
| Property, plant and equipment in progress | 354 | 354 | |
| Total property, plant and equipment | 1,461 | 1,461 | |
| Investments in associates | 1 | 1 | |
| Other receivables | 16 | 16 | |
| Deferred tax | 110 | 274 | 384 |
| Total other non-current assets | 127 | 274 | 401 |
| Total non-current assets | 2,400 | 274 | 2,674 |
| Inventories | 1,663 | 2,266 | 3,929 |
| Trades receivables | 525 | 525 | |
| Construction contracts in progress | 1,032 | (1,016) | 16 |
| Other receivables | 234 | 234 | |
| Corporation tax | 93 | 93 | |
| Cash at bank and in hand | 488 | 488 | |
| Total current assets | 4,035 | 1,250 | 5,285 |
| TOTAL ASSETS | 6,435 | 1,524 | 7,959 |
| Total assets – previous accounting policies | 6,435 | ||
| Inventories | 2,266 | ||
| Construction contracts in progress | (1,016) | ||
| Tax effect of adjustment | 274 | ||
| Total assets – new accounting policies | 7,959 | ||
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 26 of 33
Consolidated balance sheet – Equity and liabilities, 31 December 2009
| Previous accounting | |||
|---|---|---|---|
| mEUR | policies | Adjustment | New accounting policies |
| Share capital | 27 | 27 | |
| Other reserves | (41) | (41) | |
| Retained earnings | 3,378 | (822) | 2,556 |
| Total equity | 3,364 | (822) | 2,542 |
| Deferred tax | 121 | 121 | |
| Provisions | 82 | 55 | 137 |
| Pension obligations | 2 | 2 | |
| Financial debts | 339 | 339 | |
| Total non-current liabilities | 544 | 55 | 599 |
| Prepayment from customers | 123 | 2,766 | 2,889 |
| Construction contracts in progress | 598 | (598) | 0 |
| Trade payables | 1,062 | 1,062 | |
| Provision | 151 | 123 | 274 |
| Financial debts | 12 | 12 | |
| Other liabilities | 436 | 436 | |
| Corporation tax | 145 | 145 | |
| Total current liabilities | 2,527 | 2,291 | 4,818 |
| Total liabilities | 3,071 | 2,346 | 5,417 |
| TOTAL EQUITY AND LIABILITIES | 6,435 | 1,524 | 7,959 |
| Net working capital (NWC) | 1,235 | (918) | 317 |
| Total liabilities – previous accounting policies | 3,071 | ||
| Warranty provisions | 178 | ||
| Construction contracts in progress | 2,168 | ||
| Total liabilities – new accounting policies | 5,417 | ||
| Total equity – previous accounting policies | 3,364 | ||
| Construction contracts in progress | (918) | ||
| Warranty provisions | (178) | ||
| Tax effect of adjustment | 274 | ||
| Total equity – new accounting policies | 2,542 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark
Randers, 22 November 2010 Company announcement No. 44/2010 Page 27 of 33
Consolidated cash flow statement, 1 January 2009-31 December 2009
| Previous accounting | |||
|---|---|---|---|
| mEUR | policies | Adjustment | New accounting policies |
| Profit for the year | 579 | (454) | 125 |
| Adjustments for non-cash transactions | 461 | (92) | 369 |
| Corporation tax | (114) | (114) | |
| Interest received and paid (net) | (23) | (23) | |
| Cash flow from operation activities before change in working capital |
903 | (546) | 357 |
| Change in working capital | (937) | 546 | (391) |
| Cash flow from operating activities | (34) | 0 | (34) |
| Investments in intangible assets (net) | (227) | (227) | |
| Investments in property, plant and equipment (net) | (591) | (591) | |
| Other | 10 | 10 | |
| Cash flow from investing activities | (808) | (808) | |
| Free cash flow | (842) | (842) | |
| Capital increase | 792 | 792 | |
| Acquisition of treasury shares | (1) | (1) | |
| Repayment of non-current liabilities | 0 | 0 | |
| Raising of non-current liabilities | 284 | 284 | |
| Cash flow from financial activities | 1,075 | 1,075 | |
| Change in cash at bank and in hand less current portion of bank debt |
233 | 233 | |
| Cash at bank and in hand less current portion of back debt at 1 January |
219 | 219 | |
| Exchange rate adjustments of cash at bank and in hand | 27 | 27 | |
| Cash at bank and in hand less current portion of bank debt at 31 December |
479 | 479 | |
| The balance is specified as follows: | |||
| Cash at bank and in hand without disposal restrictions | 468 | 468 | |
| Cash at bank and in hand with disposal restrictions | 20 | 20 | |
| 488 | 488 | ||
| Current portion of bank debt | (9) | (9) | |
| 479 | 479 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 28 of 33
Consolidated income statement, 2006-2008
| 2008 before |
2008 after |
2007 before |
2007 after |
2006 before |
2006 after |
|
|---|---|---|---|---|---|---|
| mEUR | adjustment | adjustment | adjustment | adjustment | adjustment | adjustment |
| Revenue | 6,035 | 5,904 | 4,861 | 3,828 | 3,854 | 4,179 |
| Cost of sales | (4,856) | (4,779) | (4,036) | (3,244) | (3,393) | (3,715) |
| Gross profit | 1,179 | 1,125 | 825 | 584 | 461 | 464 |
| Research and development costs | (119) | (119) | (124) | (124) | (93) | (93) |
| Selling and distribution costs | (181) | (181) | (99) | (99) | (70) | (70) |
| Administrative expenses | (211) | (211) | (159) | (159) | (113) | (113) |
| Other operating income | 0 | 0 | 0 | 0 | 16 | 16 |
| Operating profit | 668 | 614 | 443 | 202 | 201 | 204 |
| Income from investments in associates | 0 | 0 | 0 | 0 | 0 | 0 |
| Financial items (net) | 46 | 46 | 0 | 0 | (40) | (40) |
| Profit before tax | 714 | 660 | 443 | 202 | 161 | 164 |
| Corporation tax | (203) | (190) | (152) | (98) | (50) | (51) |
| Profit for the year | 511 | 470 | 291 | 104 | 111 | 113 |
| Earnings per share (EPS) | ||||||
| Earnings per share (EUR) | 2.77 | 2.54 | 1.58 | 0.56 | 0.61 | 0.62 |
| Earnings per share (EUR), diluted | 2.76 | 2.53 | 1.57 | 0.55 | 0.61 | 0.62 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 29 of 33
Consolidated balance sheet – Assets, 2006-2008
| mEUR | 31 Dec. 2008 before adjustment |
31 Dec. 2008 after adjustment |
31 Dec. 2007 before adjustment |
31 Dec. 2007 after adjustment |
31 Dec. 2006 before adjustment |
31 Dec. 2006 after adjustment |
|---|---|---|---|---|---|---|
| Goodwill | 320 | 320 | 320 | 320 | 320 | 320 |
| Completed development projects | 60 | 60 | 48 | 48 | 69 | 69 |
| Software | 62 | 62 | 34 | 34 | 8 | 8 |
| Development projects in progress | 202 | 202 | 105 | 105 | 81 | 81 |
| Total intangible assets | 644 | 644 | 507 | 507 | 478 | 478 |
| Land and buildings | 433 | 433 | 261 | 261 | 230 | 230 |
| Plant and machinery Other fixtures and fittings, tools and |
159 | 159 | 143 | 143 | 128 | 128 |
| equipment | 167 | 167 | 116 | 116 | 99 | 99 |
| Property, plant and equipment in progress | 271 | 271 | 118 | 118 | 33 | 33 |
| Total property, plant and equipment | 1,030 | 1,030 | 638 | 638 | 490 | 490 |
| Investments in associates | 1 | 1 | 1 | 1 | 0 | 0 |
| Other receivables | 25 | 25 | 13 | 13 | 22 | 22 |
| Deferred tax | 63 | 186 | 154 | 263 | 162 | 217 |
| Total other non-current assets | 89 | 212 | 168 | 277 | 184 | 239 |
| Total non-current assets | 1,763 | 1,886 | 1,313 | 1,422 | 1,152 | 1,207 |
| Inventories | 1,612 | 2,867 | 1,107 | 2,260 | 880 | 1,232 |
| Trade receivables | 938 | 938 | 660 | 660 | 711 | 711 |
| Construction contracts in progress | 482 | 123 | 260 | 0 | 329 | 0 |
| Other receivables | 181 | 181 | 157 | 157 | 123 | 123 |
| Corporation tax | 49 | 49 | 35 | 35 | 14 | 14 |
| Investments | 121 | 121 | 0 | 0 | 0 | 0 |
| Cash at bank and in hand | 162 | 162 | 764 | 764 | 445 | 445 |
| Total current assets | 3,545 | 4,441 | 2,983 | 3,876 | 2,502 | 2,525 |
| TOTAL ASSETS | 5,308 | 6,327 | 4,296 | 5,298 | 3,654 | 3,732 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 30 of 33
Consolidated balance sheet – Equity and liability, 2006-2008
| mEUR | 31 Dec. 2008 before adjustment |
31 Dec. 2008 after adjustment |
31 Dec. 2007 before adjustment |
31 Dec. 2007 after adjustment |
31 Dec. 2006 before adjustment |
31 Dec. 2006 after adjustment |
|---|---|---|---|---|---|---|
| Share capital | 25 | 25 | 25 | 25 | 25 | 25 |
| Other reserves | (78) | (78) | (3) | (3) | 6 | 6 |
| Retained earnings | 2,008 | 1,640 | 1,494 | 1,166 | 1,231 | 1,090 |
| Total equity | 1,955 | 1,587 | 1,516 | 1,188 | 1,262 | 1,121 |
| Deferred tax | 9 | 9 | 3 | 3 | 3 | 3 |
| Provisions | 85 | 122 | 107 | 139 | 99 | 126 |
| Pension obligations | 2 | 2 | 2 | 2 | 3 | 3 |
| Financial debts | 14 | 14 | 125 | 125 | 163 | 163 |
| Total non-current liabilities | 110 | 147 | 237 | 269 | 268 | 295 |
| Prepayment from customers | 106 | 2,677 | 82 | 2,328 | 79 | 1,060 |
| Construction contracts in progress | 1,383 | 80 | 1,010 | 0 | 847 | 0 |
| Trade payables | 1,030 | 1,030 | 889 | 889 | 807 | 807 |
| Provision | 178 | 260 | 193 | 255 | 160 | 218 |
| Financial debts | 109 | 109 | 25 | 25 | 11 | 11 |
| Other liabilities | 395 | 395 | 271 | 271 | 188 | 188 |
| Corporation tax | 42 | 42 | 73 | 73 | 32 | 32 |
| Total current liabilities | 3,243 | 4,593 | 2,543 | 3,841 | 2,124 | 2,316 |
| Total liabilities | 3,353 | 4,740 | 2,780 | 4,110 | 2,392 | 2,611 |
| TOTAL EQUITY AND LIABILITIES | 5,308 | 6,327 | 4,296 | 5,298 | 3,654 | 3,732 |
| Net working capital (NWC) | 299 | (73) | (68) | (411) | 122 | 11 |
Randers, 22 November 2010 Company announcement No. 44/2010 Page 31 of 33
Consolidated cash flow statement, 2006-2008
| 2008 before |
2008 after |
2007 before |
2007 after |
2006 before |
2006 after |
|
|---|---|---|---|---|---|---|
| mEUR | adjustment | adjustment | adjustment | adjustment | adjustment | adjustment |
| Profit for the year | 511 | 470 | 291 | 104 | 111 | 113 |
| Adjustments for non-cash transactions | 258 | 270 | 348 | 303 | 242 | 222 |
| Corporation tax | (148) | (148) | (128) | (128) | (91) | (91) |
| Interest received and paid (net) | 23 | 23 | 0 | 0 | (40) | (40) |
| Cash flow from operation activities before change in working capital |
644 | 615 | 511 | 279 | 222 | 204 |
| Change in working capital | (367) | (338) | 190 | 422 | 376 | 394 |
| Cash flow from operating activities | 277 | 277 | 701 | 701 | 598 | 598 |
| Investments in intangible assets (net) | (169) | (169) | (82) | (82) | (35) | (35) |
| Investments in property, plant and equipment (net) |
(499) | (499) | (235) | (235) | (133) | (133) |
| Other | (12) | (12) | 0 | 0 | 24 | 24 |
| Cash flow from investing activities | (680) | (680) | (317) | (317) | (144) | (144) |
| Free cash flow | (403) | (403) | 384 | 384 | 454 | 454 |
| Capital increase | 0 | 0 | 0 | 0 | 186 | 186 |
| Acquisition of treasury shares | 0 | 0 | (30) | (30) | (3) | (3) |
| Repayment of non-current liabilities | (91) | (91) | (24) | (24) | (291) | (291) |
| Raising of non-current liabilities | 0 | 0 | 0 | 0 | 7 | 7 |
| Cash flow from financial activities | (91) | (91) | (54) | (54) | (101) | (101) |
| Change in cash at bank and in hand less current portion of bank debt |
(494) | (494) | 330 | 330 | 353 | 353 |
| Cash at bank and in hand less current portion of back debt at 1 January |
763 | 763 | 443 | 443 | 90 | 90 |
| Exchange rate adjustments of cash at bank | ||||||
| and in hand | (50) | (50) | (10) | (10) | 0 | 0 |
| Cash at bank and in hand less current portion of bank debt at 31 December |
219 | 219 | 763 | 763 | 443 | 443 |
| The balance is specified as follows: | ||||||
| Cash at bank and in hand without disposal restrictions |
150 | 150 | 750 | 750 | 407 | 407 |
| Cash at bank and in hand with disposal | ||||||
| restrictions | 12 121 |
12 121 |
14 0 |
14 0 |
38 0 |
38 0 |
| Current portion of bank debt | 283 | 283 | 764 | 764 | 445 | 445 |
| (64) | (64) | (1) | (1) | (2) | (2) | |
| 219 | 219 | 763 | 763 | 443 | 443 |
Vestas Wind Systems A/S Alsvej 21, 8940 Randers SV, Denmark
Tel: +45 9730 0000, Fax: +45 9730 0001, [email protected], www.vestas.com Bank: Nordea Bank Danmark A/S, Reg. No.: 2100, Account No.: DKK 0651 117097 - EUR 5005 677997 Company Reg. No.: 10 40 37 82 Company Reg. Name: Vestas Wind Systems A/S
Randers, 22 November 2010 Company announcement No. 44/2010 Page 32 of 33
Management statement
The Executive Management and Board of Directors have on 22 November 2010 considered and adopted the new accounting policies regarding supply-and-installation projects for Vestas Wind Systems A/S.
Randers, 22 November 2010
Executive Management
Ditlev Engel President and CEO
Henrik Nørremark Executive Vice President and CFO
Board of Directors
Bent Erik Carlsen Chairman
Torsten Erik Rasmussen Deputy Chairman
| Elly Smedegaard Rex | Freddy Frandsen | Håkan Eriksson |
|---|---|---|
| Jørgen Huno Rasmussen | Jørn Ankær Thomsen | Kim Hvid Thomsen |
| Kurt Anker Nielsen | Michael Abildgaard Lisbjerg | Ola Rollén |
Sussie Dvinge Agerbo
Randers, 22 November 2010 Company announcement No. 44/2010 Page 33 of 33
Independent auditor's statement
To the shareholders of Vestas Wind Systems A/S
We performed a review of the statement of the effect on income statement, assets, liabilities and equity, cash flows and working capital of the new accounting policies in accordance with the provisions of IFRIC 15, IAS 18 and IAS 8 for the years 2006 to 2009 and the period 1 January 2010 to 30 September 2010 for Vestas Wind Systems A/S, as this appears from company announcement No. 44/2010, pages 8-11. We have audited the annual reports for the the financial years 2006-2009, and provided these with an audit opinion without qualification or supplementary information. We have not auditied or reviewed the interim financial reports for the period 1 January 2010 to 30 September 2010.
Management is responsible for the statement of the effect on income statement, assets, liabilities and equity, cash flows and working capital of the new accounting policies in accordance with the provisions of IFRIC 15, IAS 18 and IAS 8. Our responsibility is to express a conclusion on the statement of the effect of new accounting policies based on our review.
Review performed
We conducted our review in accordance with RS 2410, which applies to review of other historical, financial information performed by the company's independent auditor. A review is limited primarily to inquiries to employees responsible for finances and financial reporting as well as the performance of analytical procedures and other review procedures. The scope of a review is significantly limited compared with an audit performed in accordance with Danish Auditing Standards and therefore provides less assurance that we become aware of all significant matters that could be disclosed by an audit. We did not perform an audit. Consequently, we do not express any audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the Statement of the effect on income statement, assets, liabilities and equity, cash flows and working capital of the new accounting policies for the years 2006 to 2009 and the period 1 January 2010 to 30 September 2010 is not in accordance with the provisions of IFRIC 15, IAS 18 and IAS 8.
Randers, 22 November 20010
PricewaterhouseCoopers Statsautoriseret Revisionsaktieselskab
Lars Holtug Claus Lindholm Jacobsen
State Authorised Public Accountant State Authorised Public Accountant