|
EBITDA incl. new partnership agrmts. | | 7,444 | 25,719 | 30,991 | 31,260 |
- New partnership agreements | | 0 | 2,333 | 2,642 | 461 |
- Cancellation fees | | 0 | 0 | 0 | 0 |
EBITDA excl. new partnership agrmts. | | 7,444 | 24,564 | 27,160 | 31,087 |
- Offshore | | 5,847 | 20,013 | 24,625 | 24,636 |
Sites, O&Ms and PPAs | | 6,547 | 21,694 | 22,968 | 25,694 |
Construction contracts | | 0 | 2,000 | 3,302 | 293 |
Other incl. Project dev. | | -800 | -3,487 | -2,000 | -2,000 |
Cancellation fees | | 0 | 0 | 0 | 0 |
- Onshore | | 904 | 3,908 | 4,636 | 5,048 |
Sites | | 384 | 1,607 | 1,935 | 2,349 |
PTCs and tax attributes | | 771 | 3,064 | 3,330 | 3,423 |
Other incl. Project dev. | | -217 | -867 | -794 | -833 |
- Bioenergy & Other | | 622 | 1,900 | 2,000 | 2,000 |
CHP Plants | | 699 | 1,457 | 1,509 | 1,526 |
Gas Markets & Infrastructure | | 75 | 473 | 428 | 444 |
Other incl. Project dev. | | -55 | -204 | -202 | -194 |
Depreciation | | -2,500 | -10,428 | -11,253 | -12,418 |
Impairments | | 0 | 0 | 0 | 0 |
EBIT | | 5,392 | 15,532 | 19,838 | 20,251 |
Net financial expenses | | -813 | -3,223 | -3,515 | -3,557 |
Profit before tax | | 4,200 | 12,430 | 15,963 | 17,005 |
Tax expense | | -949 | -2,394 | -3,149 | -3,127 |
Profit after tax | | 3,285 | 9,778 | 13,345 | 12,860 |