sitemap icon

Key figures

Key figures 2009

2009 2008 2007 2006
(NOK MILLION)
NOTE
 ACTUAL PRO FORMA ACTUAL PRO FORMA
New orders 1 2882 2347 2482 3387 1686 3260
Order backlog 2 1471 1169 1950 1950 966 1909
Operating revenue 2534 3172 2572 3272 1529 3059
EBITDA 274 368 385 441 246 397
EBIT 250 121 345 429 243 402
EBT 117 -32 274 333 218 325
Net profit for the year 90 -82 201 242 163 240
EBITDA margin 3 10.8% 11.6% 15% 13.5% 16.1% 13%
EBIT margin 4 9.8% 3.8% 13.4% 13.1% 15.9% 13.1%
Number of employees at 31.12 826 965 1363 1363 606 1140
Net cash flow from operating activities 301 -226 -28   112  
Dividend paid 0 -132 -113   0  
Net change cash and cash equivalents 41 -21 -4   -43  
Total assets 4305 4796 4872 4872 2150 4588
Net interest bearing debt 5 1483 2073 1621 1621 622 1550
Book value equity 1713 1540 1703 1703 715 1643
Capital employed 6 3569 3897 3652 3407 1422 3341
Equity ratio 7 39.8% 32.1% 35% 35% 33.3% 35.8%
Return on equity 8 5.5% -5.1% 16.6% 14.5% 20.9% 14.6%
Return on capital employed 9 6.7% 3.3% 13.6% 12.3% 17.2% 12%
Number of shares at 31.12 98 276 000 66 000 000 66 000 000 66 000 000 45 000 000 45 000 000
Average number of shares 93 764 296 66 000 000 58 619 233 66 000 000 43 958 904 45 000 000
Earnings per share (NOK) 0.96 -1.25 3.43 3.66 3.70 3.64
Dividend per share (NOK) 0.00 0.00 2.00   2.50  
Share price at 31.12 (NOK) 17.00 2.56 31.30   2.56  

 

DEFINITIONS/NOTES

1 New orders registrated less cancelled orders received the same year
2 Rest income of new orders registrated
3 EBITDA/operating revenue
4 EBIT/operating revenue
5 Interest-bearing debt incl. subordinated capital excl. cash & cash equivalents
6 Total assets excl. non interest-bearing debt
7 Book value equity/total assets
8 Profit after tax/average book equity
9 EBIT/average capital employed