|
(NOK 1 000)
NOTE |
2009 |
2008 |
| INCOME STATEMENT |
| Sales income 2 |
2 533 555 |
3 170 495 |
| Other income |
941 |
1 030 |
| Total income |
2 534 496 |
3 171 525 |
| |
| Cost of goods sold 20 |
-1 567 341 |
-1 906 232 |
| Payroll and personnel expenses 6,7,8 |
-440 340 |
-599 557 |
| Other operating expenses 32 |
-252 850 |
-297 650 |
| Total operating expenses |
-2 260 531 |
-2 803 439 |
| |
| Ernings before finance and deprications (EBITDA) |
273 965 |
368 086 |
| |
| Income from associated companies 15 |
-5 186 |
621 |
| Deprication 13,14 |
-19 225 |
-22 061 |
| Goodwill impairment 13 |
0 |
-226 050 |
| Ernings before financial items (EBIT) |
249 554 |
120 596 |
| |
| Interest and other finance income |
4 256 |
7 802 |
| Changes in value of financial instruments 17 |
6 422 |
-42 500 |
| Exchange gains/losses on internal liabilities |
-22 125 |
24 830 |
| Interest expenses |
-108 250 |
-137 562 |
| Other finance expenses |
-13 080 |
-5 244 |
| Net financial items |
-132 777 |
-152 674 |
| |
| Ernings before tax (EBT) |
116 777 |
-32 078 |
| |
| Tax expenses 10 |
-26 857 |
-50 204 |
| |
| Net earnings for the period |
89 920 |
-82 282 |
| |
| |
| INCOME AND EXPENCES RECOGNICES DIRECTLY IN EQUITY |
| Exchange gains/losses |
-72 928 |
41 117 |
| Other direct equity entries |
0 |
10 648 |
| Total income and expenses recognised directly in equity |
-72 928 |
51 765 |
| |
| Total comprehensive income for the period |
16 992 |
-30 517 |
| |
| EARNINGS PER SHARE |
| Earnings per share 11 |
0.96 |
-1.25 |
| Diluted earnings per share 11 |
0.96 |
-1.25 |