|
|
2008 |
|
2007 |
|
2006 |
|
(NOK MILLION) |
|
ACTUAL |
PRO FORMA |
ACTUAL |
PRO FORMA |
| New orders |
2 347 |
2 482 |
3 387 |
1 686 |
3 260 |
| Order backlog |
1 169 |
1 950 |
1 950 |
966 |
1 909 |
| Operating revenue |
3 172 |
2 572 |
3 272 |
1 529 |
3 059 |
| EBITDA |
368 |
385 |
441 |
246 |
397 |
| EBIT |
121 |
345 |
429 |
243 |
402 |
| EBT |
-32 |
274 |
333 |
218 |
325 |
| Net profit for the year |
-82 |
201 |
242 |
163 |
240 |
| EBITDA margin |
11.6% |
15.0% |
13.5% |
16.1% |
13.0% |
| EBIT margin |
3.8% |
13.4% |
13.1% |
15.9% |
13.1% |
| Number of employees at 31.12 |
965 |
1 363 |
1 363 |
606 |
1 140 |
| Net cash flow from operating activities |
-226 |
-28 |
|
112 |
|
| Dividend paid |
-132 |
-113 |
|
0 |
|
| Net change cash and cash equivalents |
-21 |
-4 |
|
-43 |
|
| Total assets |
4 796 |
4 872 |
4 872 |
2 150 |
4 588 |
| Net interest bearing debt |
2 073 |
1 621 |
1 621 |
622 |
1 550 |
| Book value equity |
1 540 |
1 703 |
1 703 |
715 |
1 643 |
| Capital employed |
3 897 |
3 652 |
3 407 |
1 422 |
3 341 |
| Equity ratio |
32.1% |
35.0% |
35.0% |
33.3% |
35.8% |
| Return on equity |
-5.1% |
16.6% |
14.5% |
20.9% |
14.6% |
| Return on capital employed |
3.3% |
13.,6% |
12.3% |
17.2% |
12.0% |
| Number of shares at 31.12 |
66 000 000 |
66 000 000 |
66 000 000 |
45 000 000 |
45 000 000 |
| Average number of shares |
66 000 000 |
58 619 233 |
66 000 000 |
43 958 904 |
45 000 000 |
| Earnings per share (NOK) |
-1.25 |
3.43 |
3.66 |
3.70 |
3.64 |
| Dividend per share (NOK) |
0.00 |
2.00 |
|
2.50 |
|
| Share price at 31.12 (NOK) |
2.56 |
31.30 |
|
38.00 |
|