Key Figures

		2010	2009	2008	2007
(NOK MILLION)	NOTE	(IFRS)	(IFRS)	(IFRS)	ACTUAL	PRO FORMA

New orders	1	3 182	2 882	2 347	2 482	3 387
Order backlog	2	1 809	1 471	1 169	1 950	1 949

Operating revenue	10	2 985	2 696	3 361	2 794	3 494
EBITDA		283	246	368	385	441
EBIT		265	222	121	345	429
EBT		248	89	-32	274	333
Net profit for the year		178	70	-82	201	242

EBITDA margin	3	9.5%	9.1%	10.9%	13.8%	12.6%
EBIT margin	4	8.9%	8.2%	3.6%	12.3%	12.3%

Number of employees at 31.12		971	826	965	1 363	1 363

Net cash flow from operating activities		144	301	-226	-28
Dividend paid		0	0	-132	-113
Net change cash and cash equivalents		7	41	-21	-4

Total assets		4 528	4 312	4 796	4 872	4 872
Net interest bearing debt	5	1 347	1 474	2 073	1 621	1 621
Book value equity		1 878	1 654	1 540	1 703	1 703
Capital employed	6	3 578	3 477	3 897	3 652	3 407

Equity ratio	7	41.5%	38.3%	32.1%	35.0%	35.0%
Return on equity	8	10.1%	4.4%	-5.1%	16.6%	14.5%
Return on capital employed	9	7.5%	6.0%	3.3%	13.6%	12.7%

Number of shares on 31.12		98 276 000	98 276 000	66 000 000	66 000 000	66 000 000
Average number of shares		98 276 000	93 764 296	66 000 000	58 619 233	66 000 000
Earnings per share (NOK)		1.81	0.75	-1.25	3.43	3.66
Dividend per share (NOK)		0.00	0.00	0.00	2.00
Share price at 31.12 (NOK)		21.20	17.00	2.56	31.30

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
10		Reworked as a consequence of changed classification of VAT (see the Annual accounts 2010)