|
EBITDA incl. new partnership gains | | 7,787 | 32,057 | 26,105 | 28,492 | 32,335 |
- EBITDA excl. new partnership gains | | 7,787 | | 24,239 | 27,108 | 30,401 |
- Offshore | | 4,858 | 19,569 | 17,301 | 21,453 | 25,079 |
Sites, O&Ms and PPAs | | 5,783 | 9,940 | 20,000 | 22,796 | 27,078 |
Construction contracts | | 55 | 12,277 | 200 | 200 | 200 |
Other incl. Project dev. | | -1,293 | -2,648 | -3,073 | -3,250 | -3,187 |
- Onshore | | 917 | 3,644 | 3,952 | 4,507 | 5,559 |
Sites | | 539 | 2,097 | 2,508 | 2,976 | 3,614 |
PTCs and tax attributes | | 599 | 2,556 | 2,434 | 2,759 | 3,086 |
Other incl. Project dev. | | -245 | -1,009 | -1,014 | -1,040 | -1,067 |
- Bioenergy & Other | | 1,758 | 8,619 | 3,857 | 1,808 | 1,716 |
CHP Plants | | 1,541 | 5,851 | 3,571 | 1,789 | 1,696 |
Gas Markets & Infrastructure | | 353 | 3,117 | 750 | 356 | 363 |
Other incl. Project dev. | | -99 | -349 | -284 | -284 | -284 |
Distribution, B2C and city light* | | | | | | |
Depreciation | | -2,388 | 9,754 | -9,845 | -10,706 | -12,389 |
Impairments | | 0 | -2,529 | 0 | 0 | 0 |
EBIT | | 5,257 | 19,774 | 15,937 | 17,693 | 19,970 |
Net financial expenses | | -610 | -2,536 | -2,661 | -3,300 | -4,168 |
Profit before tax | | 4,796 | 17,609 | 12,429 | 13,427 | 14,238 |
Tax expense | | -969 | 2,613 | -2,823 | -2,922 | -3,213 |
Profit after tax | | 3,550 | 14,996 | 9,695 | 10,390 | 11,391 |