|
EBITDA incl. new partnership gains | | 3,813 | 22,977 | 27,275 | 33,086 |
- EBITDA excl. new partnership gains | | 3,864 | 22,390 | 25,609 | 30,285 |
- Offshore | | 2,293 | 16,328 | 20,636 | 24,547 |
Sites, O&Ms and PPAs | | 3,177 | 18,900 | 21,927 | 25,818 |
Construction contracts | | 0 | 264 | 1,449 | 1,700 |
Other incl. Project dev. | | -800 | -3,250 | -3,200 | -3,300 |
- Onshore | | 888 | 3,766 | 4,833 | 6,052 |
Sites | | 420 | 2,138 | 2,640 | 3,062 |
PTCs and tax attributes | | 781 | 2,811 | 3,140 | 3,475 |
Other incl. Project dev. | | -260 | -1,059 | -1,100 | -1,140 |
- Bioenergy & Other | | 481 | 2,619 | 2,132 | 2,000 |
CHP Plants | | 452 | 2,535 | 1,909 | 1,476 |
Gas Markets & Infrastructure | | 50 | 409 | 406 | 407 |
Other incl. Project dev. | | -70 | -308 | -291 | -300 |
Depreciation | | -2,507 | -10,583 | -11,291 | -13,262 |
Impairments | | 0 | 0 | 0 | 0 |
EBIT | | 1,342 | 12,484 | 16,042 | 19,268 |
Net financial expenses | | -683 | -3,469 | -3,944 | -5,153 |
Profit before tax | | 414 | 9,650 | 12,375 | 13,776 |
Tax expense | | -104 | -1,901 | -2,755 | -3,159 |
Profit after tax | | 341 | 7,642 | 9,958 | 10,738 |