| |
EBITDA incl. new partnership agrmts. | | 3,989 | 25,681 | 29,240 | 32,445 |
| - New partnership agreements | | 0 | 2,751 | 125 | 0 |
| - Cancellation fees | | 0 | -1,531 | 0 | 0 |
| EBITDA excl. new partnership agrmts. | | 3,996 | 25,801 | 28,403 | 32,440 |
- Offshore | | 2,921 | 18,702 | 22,543 | 25,839 |
| Sites, O&Ms and PPAs | | 3,876 | 23,645 | 25,014 | 27,860 |
| Construction contracts | | 0 | 2,600 | 762 | 52 |
| Cancellation fees | | 0 | -1,531 | 0 | 0 |
| Other incl. Project dev. | | -992 | -4,381 | -2,909 | -2,500 |
- Onshore | | 983 | 4,674 | 4,538 | 4,571 |
| Sites, incl. tax credits | | 1,151 | 5,018 | 5,290 | 5,414 |
| Divestment gains | | 0 | 304 | 0 | 0 |
| Other incl. Project dev. | | -195 | -600 | -800 | -780 |
- Bioenergy & Other | | 76 | 1,599 | 1,554 | 1,541 |
| CHP Plants | | 92 | 1,580 | 1,399 | 1,380 |
| Gas Markets & Infrastructure | | 100 | 478 | 439 | 418 |
| Other incl. Project dev. | | -111 | -523 | -279 | -326 |
| Depreciation | | -2,662 | -10,777 | -11,211 | -12,611 |
| Impairments | | -2,600 | -1,048 | 0 | 0 |
EBIT | | -795 | 12,814 | 17,270 | 19,874 |
| Net financial expenses | | -876 | -3,504 | -2,302 | -2,750 |
Profit before tax | | -1,692 | 9,073 | 15,379 | 16,571 |
| Tax expense | | -38 | -2,093 | -3,383 | -3,847 |
Profit after tax | | -1,946 | 6,534 | 12,280 | 12,791 |