Updated 08.05.2013
| Balance sheet (Equity reporting) |
YTD 2013 |
Full year
2012 |
Full year
2011 |
Full Year
2010 |
Full Year
2009 |
Full year
2008 |
| Non current assets |
2 889 |
2 897 |
2 610 |
2 154 |
2 070 |
1 933 |
| Current assets |
503 |
511 |
438 |
622 |
512 |
288 |
| Equity |
1 596 |
1 544 |
1 207 |
1 107 |
895 |
616 |
| Interest-bearing debt |
1 486 |
1 534 |
1 483 |
1 320 |
1 398 |
1 145 |
| Total assets |
3 393 |
3 410 |
3 048 |
2 776 |
2 583 |
2 222 |
Figures in USD million
| Income statement |
YTD 2013 |
Full year
2012 |
Full year
2011 |
Full Year
2010 |
Full Year
2009 |
Full Year
2008 |
| Total income* |
614 |
2 949 |
2 422 |
1 963 |
1 688 |
2 416 |
| Primary operating profit (EBITDA)* |
104 |
697 |
436 |
338 |
319 |
375 |
| Operating profit (EBIT)* |
67 |
548 |
292 |
201 |
150 |
263 |
| Profit / (loss) before tax* |
60 |
448 |
145 |
67 |
246 |
(52) |
| Net profit / (loss) |
54 |
410 |
143 |
13 |
277 |
25 |
Figures in USD
| Key figures per share |
YTD 2013 |
Full year
2012 |
Full year
2011 |
Full Year
2010 |
Full year
2009 |
Full year
2008 |
| Earnings per share (1) |
0,25 |
1,86 |
0,65 |
0,06 |
1,26 |
0,11 |
| Diluted earnings per share (2) |
0,25 |
1,86 |
0,65 |
0,06 |
1,26 |
0,11 |
|
Primary operating profit per share (3) * |
0,47 |
3,17 |
1,98 |
1,53 |
1,45 |
1,70 |
| Key financial figures |
YTD 2013 |
Full year
2012 |
Full year
2011 |
Full Year
2010 |
Full Year
2009 |
Full Year
2008 |
| Cash flow from operations (USD mill) (4) |
25 |
270 |
164 |
105 |
127 |
144 |
| Liquid funds (USD mill) (5) |
441 |
474 |
402 |
582 |
476 |
251 |
| Liquidity ratio (6) |
3 |
3 |
1,4 |
2,2 |
3,3 |
1,1 |
| Equity ratio (7) |
47% |
45% |
40% |
40% |
35% |
28% |
Figures in percentage
| Yield (equity reporting) |
YTD 2013 |
Full year
2012 |
Full year
2011 |
Full Year
2010 |
Full Year
2009 |
Full Year
2008 |
| Return on capital employed (8) |
7,7 |
17,6 |
9,9 |
7,5 |
7,4 |
9,3 |
| Return on equity (9) |
13,8 |
29,7 |
12,4 |
1,3 |
36,7 |
3,9 |
Definitions:
(1) Profit for the period after minority interests, divided by average number of shares.
(2) Earnings per share taking into consideration the number of potential outstanding shares in the period.
(3) Operating profit for the period adjusted for depreciation and impairments of assets, divided by average number of shares outstanding.
(4) Net cash flow from operating activities.
(5) Cash, bank deposits and short term financial investments.
(6) Current assets divided by current liabilities.
(7) Equity in percent of total assets.
(8) Operating profit (EBIT) divided by average equity and interest-bearing debt.
(9) Profit after tax (annualised) divided by average equity.
* Proportionate consolidation is applied for the group's most important joint ventures. This is a method of accounting where the groups share of each of the assets, liabilities, income and expenses of a jointly controlled entity is combined line by line with similar items in the group's financial statement.
The equity method is a method of accounting where an interest in a jointly controlled entity is initially recorded at cost and adjusted thereafter for the post-acquisition change in the group's share of net asset of the jointly controlled entity. The group's share of the joint venture's profit or loss after tax is included in the group's income statement in one line.
Please refer to the group's Annual report for further information about joint ventures.
» Print
|