Consensus as at 6 September 2022

Financials (mEUR)         Average High Low # est.   Average High Low # est.   Average High Low # est.
          2022 2022 2022 2022   2023 2023 2023 2023   2024 2024 2024 2024
Total Revenue         14,913 15,355 14,553 15   16,096 17,775 14,064 15   17,876 21,999 13,404 15
Revenue, Power solutions         10,663 11,421 9,958 13   11,770 13,077 10,212 13   13,662 16,955 9,735 13
Revenue, Offshore         1,565 2,741 690 13   1,720 2,993 1,250 13   1,398 3,324 562 13
Revenue, Service         2,652 2,814 1,425 13   2,845 3,107 1,514 13   3,081 3,441 1,788 13
                                     
Gross profit         767 1,376 476 12   1,842 2,764 1,428 12   2,564 3,562 1,663 12
                                     
EBITDA before special items         495 866 -14 12   1,571 2,068 1,232 12   2,260 2,880 1,570 12
                                     
EBIT before special items         -470 -311 -691 15   551 1,040 105 15   1,173 1,895 574 15
EBIT, WTG         -776 -384 -1,045 12   147 425 -289 12   720 1,409 149 11
EBIT, Service         633 738 604 12   707 777 648 12   771 860 693 11
Not allocated         -341 -218 -665 11   -310 -218 -368 10   -323 -218 -382 10
                                     
Special items         -554 -530 -665 12   -50 -50 -50 1          
EBIT after special items         -1,009 -865 -1,194 12   592 1,040 105 12   1,231 1,895 574 12
                                     
Income from JV and associates         35 55 15 12   39 69 6 12   44 86 6 12
Net financials         -49 -13 -102 12   -69 -20 -102 12   -68 -20 -101 12
Profit before tax         -1,020 -813 -1,186 12   566 1,003 58 12   1,211 1,837 513 12
                                     
Income tax         209 339 109 12   -134 -18 -240 12   -295 -128 -459 12
Net profit         -811 -617 -1,002 12   431 763 40 12   916 1,378 385 12
                                     
Free Cash Flow         -817 -61 -1,203 11   531 1,689 -316 11   991 1,779 220 11
Dividend per share         0.03 0.05 0.00 3   0.12 0.22 0.01 12   0.27 0.39 0.15 12
                                     
Onshore deliveries (MW)         13,007 14,000 12,448 12   13,290 16,000 11,100 12   15,377 19,000 10,247 12
Onshore order intake (MW)         12,782 14,771 10,652 13   14,777 17,000 10,991 13   15,627 18,000 11,979 13
Onshore order intake (mEUR)         11,866 14,180 10,253 12   13,596 16,190 10,991 12   14,144 16,400 11,380 12
                                     
Offshore deliveries (MW)         1,409 2,102 800 11   1,370 2,000 1,150 11   1,240 2,250 500 11
Offshore order intake (MW)         1,450 3,000 506 12   2,369 5,000 520 12   3,072 5,000 2,000 12
Offshore order intake (mEUR)         1,850 3,325 525 10   2,955 5,850 513 10   3,670 5,775 2,000 10