Presentation of Q1 2010 results 1 Safe Harbour Statement Matters - - PowerPoint PPT Presentation

presentation of q1 2010 results
SMART_READER_LITE
LIVE PREVIEW

Presentation of Q1 2010 results 1 Safe Harbour Statement Matters - - PowerPoint PPT Presentation

Presentation of Q1 2010 results 1 Safe Harbour Statement Matters discussed in this presentation may constitute forward-looking statements. Such statements reflect TORM's current expectations and are subject to certain risks and uncertainties


slide-1
SLIDE 1

1

Presentation of Q1 2010 results

slide-2
SLIDE 2

Matters discussed in this presentation may constitute forward-looking statements. Such statements reflect TORM's current expectations and are subject to certain risks and uncertainties that could negatively impact TORM's business. To understand these risks and uncertainties, please read TORM's announcements and filings with The US Securities and Exchange Commission. The presentation may include statements and illustrations concerning risks, plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this presentation are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, TORM's examination of historical operating trends, data contained in our records and other data available from third parties. As many of these factors are subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, TORM makes no warranties or representations about accuracy, sequence, timeliness or completeness of the content of this presentation.

Safe Harbour Statement

2

slide-3
SLIDE 3

Financial Highlights for Q1 2010

Financials (USDm) Gross profit of USD 56m in Q1 2010

  • Positive development in gross profit since Q2

2009 driven by increased number of earning days and lower operating expenditures

  • Absolute level remains low due to the continued

pressure on freight rates Operating income (EBIT) of USD 20m in Q1 2010 compared to USD 49m in Q1 2009

  • The Tanker Division is impacted by lower rates

compared to Q1 2009 where coverage had been taken at higher rates

  • EBIT for the Bulk Division in Q1 2010 is

positively impacted by USD 18m from the sale

  • f two vessels. Q1 2009 was positively

impacted by a one-off payment relating to the redelivery of 4 vessels (USD 26m)

Financial summary Finance Tanker market Dry bulk market CSR

26 24

  • 0,3

49 2 22

  • 3,4

20

  • 10

10 20 30 40 50 60 Tanker Division Bulk Division Non-allocated Total

Q1 2009 Q1 2010

EBIT in Tanker and Bulk Division 98 39 54 52 56 20 40 60 80 100 120 Q1 09 Q2 09 Q3 09 Q4 09 Q1 10 Gross profit per quarter 3

slide-4
SLIDE 4

4

TORM has scale advantages with proven results

Financial summary Finance Tanker market Dry bulk market CSR

20 40 60 80 100 120 140 LR2 LR1 MR SR Total Owned TC in Pool Taken out (Jul 10)

Product tanker vessels controlled by TORM

  • Large and high quality fleet:
  • >~30 vessels in each pool
  • Global presence
  • Young fleet (< 6 years in average)
  • Strict requirements to quality and safety
  • Strong worldwide customer base:
  • Longterm relations to all the oil majors and

trading houses

  • Commercial offices in the USA, Europe and

Asia

  • Cooperation on key functions:
  • Market intelligence
  • Bunker purchase
  • Vetting coordination
  • Clear benefits
  • Spot rates exceeding benchmarks
  • Better optimisation and planning of fleet

capacity leading to reduced idle and ballast days

  • Ability to give customers valuable options

regarding timing and destination of vessels

  • Increased market insight
  • Cost advantages

2,000 4,000 6,000 8,000 10,000 12,000 14,000 16,000 18,000 20,000 LR2 LR1 MR

Pool Benchmark

USD/day TORM Pool spot earnings vs benchmarks Q1 2010 0% 32% 34%

*Benchmarks are based on:

  • LR1: TC5 (Ras Tanura-> Chiba) spot earnings from Clarksons
  • LR2: TC1 (Ras Tanura-> Chiba) spot earnings from Clarksons
  • MR: Avg. of spot earnings on TC2 (Rotterdam->NY), TC4 (Singapore-> Chiba) and Curacao->NY from Clarksons

With proven results TORM is one of the worlds largest product tanker companies

slide-5
SLIDE 5

10 20 30 40 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10

LR1 and LR2 spot rates and 1 year T/C rates

LR1 spot rates (TC5) LR1 1 year T/C rates LR2 spot rates (TC1) LR2 1 year T/C rates LR1 (TC5) spot avg. 2005-2009 LR2 (TC1) Spot avg 2005-2009

USDt

10 20 30 Jan/09 Apr/09 Jul/09 Oct/09 Jan/10 Apr/10

MR spot rates and 1 year T/C rates

MR spot rates (TC2) MR 1 year T/C rates TC2 spot avg 2005-2009

USDt

5

Continued difficult conditions on the product tanker market

Freight rates (MR and LRs) Rates have remained low despite economic recovery Positive

  • Increased petrochemical production in the Far East

led to higher naphtha demand

  • Cold winter increased the demand for heating fuel

(US demand up in Jan by 65% y-o-y)

  • Demand for TORM’s ice-class vessels pushed the

rates above the general market levels

  • Swap of LR2s into dirty supported the tonnage

balance in this segment Negative

  • High influx of new tonnage, though with significant

delay

  • Low US demand for gasoline
  • Reduced floating storage which has freed tonnage

Into Q2, the rates have remained low:

  • Refinery and petrochemical industry maintenance

in Asia

  • High gasoline inventories in the USA
  • Continued influx of newbuildings taking cargo out
  • f Asia

*Source: Clarksons

Financial summary Finance Tanker market Dry bulk market CSR LR2 vessel size (Long Range): Aframax tanker 85-120,000 dwt LR1 vessel size (Long Range): Panamax tanker 60-85,000 dwt MR vessel size (Medium Range):Handymax tanker 40-60,000 dwt SR vessel size (Short Range): Handysize tanker – 30-40,000 dwt

slide-6
SLIDE 6

0% 10% 20% 30% 40% 50% 60% 70% 10 20 LR1 LR2 Afra Smax VLCC No of vessels (left axis) Percentage of total volume Floating storage volumes (4 Apr 2010)* No of vessels Percentage 20 40 60 80 100 120 Jun - 09 Jul - 09 Aug - 09 Sep - 09 Oct - 09 Nov - 09 Dec - 09 Jan - 10 Feb - 10 Mar - 10 Apr - 10

mbbl Clean products on floating storage*

Floating storage – significant decline during Q1 2010

6

Floating storage was significant during 2009 driven by a steep contango curve on middle distillates and lower freight rates However the cold winter, higher demand for middle distillates and flattening contango led to discharge

  • f floating storage during Q1 2010 and into Q2

The current number of vessels on floating storage is approaching a level that is more in line with historical levels

  • App. 35% of the clean products on floating storage

are stored on vessels in the dirty segment Floating storage has been significant… ..and occupies vessels in clean and dirty market

*Source: Inge Steensland and TORM research

Financial summary Finance Tanker market Dry bulk market CSR

slide-7
SLIDE 7

Economic recovery in the USA & Europe lagging Asia but catching up

Asia was relatively less impacted Significant shock to the manufacturing cycle in the OECD The Advanced Countries are catching up Developing Asia had shallow recession Opening of gap between global growth and Advanced Countries growth One of the deepest cycles in record Sharp activity recovery from Q2 2009 Manufacturing PMIs in China and India were quicker to recover - appear to be topping out The advanced countries have lagged Asia but are catching up Policy tightening has begun in major Asian developing countries and is likely to continue in 2010

Financial summary Finance Tanker market Dry bulk market CSR

Sources: EcoWin

7

OECD leading indicator for the OECD area Annual GDP growth Composite manufactoring PMI

% y/y % over 6 months % y/y

slide-8
SLIDE 8

20 40 60 80 100 120 140 160 180 200 Jan/08 Jul/08 Jan/09 Jul/09 Jan/10

MR - 1 year T/C and second-hand prices (indexed)

MR 5 year old secondhand prices (index) 1 Year Time charter Rate 47-48,000 Modern Products Tanker - index

20 25 30 35 40 45 50 55 Jan/08 Jul/08 Jan/09 Jul/09 Jan/10

MR newbuilding and second-hand prices

MR DWT Products Tanker Newbuilding Prices MR 5 year old second-hand prices MR 5 year old second-hand prices historic avg (2005-2009)

USDm

Product tanker vessel prices have stabilised and increased - continued limited S&P activity

Vessel price development*

*Source: Clarksons and TORM research

8

Newbuilding and second-hand prices have increased during Q1 2010, indicating that prices have bottomed out There has been a relatively limited activity in Q1 2010 for second-hand tankers in general, although we have seen a number of sales in the MR segment (13 during Q1). During April, additional 14 MR vessels have been sold T/C rates and second-hand prices are relatively well correlated The T/C rate has continued to increase into Q2 supporting continued increasing vessel values Vessel prices are furthermore driven by expected improvement in earnings

Financial summary Finance Tanker market Dry bulk market CSR 1/1-2005 = index 100

slide-9
SLIDE 9

74 272 451 51 43 85 373 579 77 5 111 87 250 500 750 Refinery expansions Growth in oil demand Increasing port days Arbitrage/cross trade/ … Total demand increase Swing factors Total supply increase Phase-out + scapping MR into SR market LR into dirty market

  • Est. cancellations

Delivered + order book gross Number of vessels*

Demand Supply

Product Tanker market - demand will outgrow supply from 2010 to 2012

Demand and supply development (2010 - 2012) Swing factors:

  • Order book delays
  • Delays in refineries
  • Floating storage
  • Slow steaming
  • Changes in transport

patterns

*All effects are recalculated into MR units – to enable comparision based on their volume relative to MR

9

Source: Torm research

Financial summary Finance Tanker market Dry bulk market CSR

  • New refineries in the Middle East and India
  • Increased oil demand
  • Increasing port days due to increased

activity/bottlenecks

  • Arbitrage
  • Delivery of 74 MR equivalents in Q1
  • Expected 15% cancellations of order book
  • LR into dirty
  • Some LR1 vessels are replacing Panamax

phase outs in crude

  • 30% of LR2 vessels are trading in the crude
  • Decreasing SR fleet creating further demand

for MR vessels (25% of the reduced SR capacity is assumed replaced with MRs)

  • Phase-out of single hulls and scrapping of old

tonnage Demand primarily driven by Supply primarily driven by

slide-10
SLIDE 10

70 75 80 85 90 95 100 Jan/06 Jul/06 Jan/07 Jul/07 Jan/08 Jul/08 Jan/09 Jul/09 Jan/10 % of total capacity available Europe US

Refinery utilisation rates (%)

Refinery dis-location improve long-term prospects

10 World Closures (1/1-09 - ): 2.5 Additions (2010-2012): 8.0 Total capacity (EoY) 84.6 US: Closures (1/1-09 - ): 1.2 Additions (2010-2012): 1.4 Total capacity: 21.0 Europe: Closures (1/1-09 - ): 0.8 Additions (2010-2012): 0.2 Total capacity: 14.2 Middle East: Closures (1/1-09 - ): - Additions (2010-2012): 1.0 Total capacity: 7.8 Asia: Closures (1/1-09 - ): 0.5 (Japan) Additions (2010-2012): 3.6 Total capacity: 24.6

..led to additions in Asia and the Middle East (all figures in m bpd) Positive tonnes-miles

  • Reduced refinery sector profitability in the European and the US refinery sector
  • New refineries in the Middle East and India are producing at high utilisation rates driven by their cost advantages

Financial summary Finance Tanker market Dry bulk market CSR

Capacity figures only include refineries with capacity above 0.075 m bpd 8,000 9,000 10,000 11,000 12,000 13,000 14,000 15,000 Jan/06 Jul/06 Jan/07 Jul/07 Jan/08 Jul/08 Jan/09 Jul/09 Jan/10

  • Mill. metric ton / day

India

Refinerythroughput

Source: Torm research Source: EcoWin

Increasing output in new locations… Low utilisation rates due to pressure

  • n refinery margins…
slide-11
SLIDE 11

318 231

50 100 150 200 250 300 350

Planned delivery 1/1-09 Actual delivery

2009 order book 27%

No of vessels

20 40 60 80 100 120 Q1 10 Q2 10 Q3 10 Q4 10

Planned delivery 1/1-10 Actual delivery

Newbuildings (LR2, LR1, MR and SR)

No of vessels

Supply affected by slippage and potential cancellations

11

Slippage was significant in 2009… Slippage expected to continue

  • 30% expected in 2010 and 2011
  • No slippage from 2012 as there is free yard

capacity compared to orders this year TORM estimates 15% cancellations from 2010

  • Very limited cancellations seen so far

Phase-out expected to accelerated

  • Older tonnage - due to the low freight rates
  • Single-hulls - legislative phase-out requirements

from 2010 Total net growth in the fleet declines from 10% in 2009 to app. 2% in 2012, assuming no new- building orders Significant slippage continues in 2010

  • 2009, slippage of 27%
  • Q1 2010, delivery of 58 vessels, 48% less than

planned Declining order book from 2010

  • Very few newbuilding orders since late 2008

…and net fleet growth is declining

*Note: Net fleet growth: Gross order book adjusted for scrapping, slippage, phase out of single hulls, expected cancellations and vessels going into dirty Source: Inge Steensland and TORM

Financial summary Finance Tanker market Dry bulk market CSR

Source: Inge Steensland and TORM

10% 6% 4% 2%

0% 2% 4% 6% 8% 10% 12%

  • 20

20 40 60 80 100 120 140 160 2009 2010 2011 2012

% growth in MR equiv No of vessels

Net fleet growth in product tankers*

LR2 LR1 MR Total by MR Equivalent

slide-12
SLIDE 12

20 40 60 80 100 Jan/08 Jul/08 Jan/09 Jul/09 Jan/10

Panamax newbuilding and second-hand prices

75-77.000 DWT Panamax Bulkcarrier Newbuilding Prices

USDm 10 20 30 40 50 60 70 80 90 100 Jan-08 Jul-08 Jan-09 Jul-09 Jan-10

Panamax spot rates and 1 year T/C rates

Panamax dry bulk spot rates Panamax dry bulk 1 year T/C rates

USDt

Dry bulk market has remained at a relatively strong level in Q1

Freight rates development Panamax rates have remained strong in Q1 2010 Rates supported by

  • Chinese coal and iron ore imports and
  • High congestion

TORM relatively unaffected by rate volatility

  • Due to high coverage of earning days

At the end of March 2010, TORM has covered 81%

  • f the remaining earning days in 2010

*Source: Clarksons

12

Vessel price development Substantial amount of second-hand sales activity resulting in increasing prices Large number of orders for newbuildings, especially Kamsarmaxes,

  • Only slight change in newbuilding prices

Financial summary Finance Tanker market Dry bulk market CSR

slide-13
SLIDE 13

“Greater Efficiency Power” has lead to significant savings

13

Efficiency programme “Greater Efficiency Power” launched by the end of 2008 Key initiatives:

  • Restructuring of the fleet management set-

up

  • Standardising repair and maintenance

processes

  • Centralising back-office including IT and

standardising the IT platform

  • Strengthening and centralising the global

procurement function

  • Reorganising the global land-based
  • rganisation

On track to deliver savings of USD 50m in 2010

  • 15% reduction of vessel operating

costs/vessel day relative to 2008

  • 20% reduction in administrative expenses

relative to 2008 Realised by Q1 2010 compared to 2008 average

  • 14% reduction in vessel operating cost per

vessel day

  • Administration expenses reduced by 19%

Status on Greater Efficiency Power

Financial summary Finance Tanker market Dry bulk market CSR

3,000 4,000 5,000 6,000 7,000 8,000 9,000 LR2 LR1 MR SR Panamax Development in operating cost per day (USD/day)

2008 2009 Q1 2010

10 12 14 16 18 20 22 24 2008 qtr. avg. 2009 qtr. avg Q1 2010

Administrative expenses per quarter USD m

slide-14
SLIDE 14

179 165 83 8 435 700

  • 100

200 300 400 500 600 700 800 2010 2011 2012 2013 Total CAPEX Cash and unused credit facilities Remaining capex and liquidity USDm 121 186 182 729 589 1807 200 400 600 800 1,000 1,200 1,400 1,600 1,800 2,000 2010 2011 2012 2013 After 2013 Total debt Repayment profile USDm

Financing – no loan to value covenants and solid cash and credit facilities

14

TORM has a sound financial position

  • TORM’s total cash and unused credit facilities

totalled USD 700m as per 31 March 2010

  • Remaining capex of USD 435m relating to the

newbuilding programme as per 31 March 2010

  • Net debt USD 1,621m by the end of Q1 2010

compared to USD 1,683m by year-end 2009.

  • TORM has no loan to value covenants
  • TORM’s main debt covenants:
  • Minimum book equity ratio of 25%
  • Minimum book value of equity of DKK 1.25bn

(app. USD 250m)

  • No less than USD 60m in liquidity

Financial summary Finance Tanker market Dry bulk market CSR

slide-15
SLIDE 15

TORM maintains its forecast for 2010

15

2010 Guidance Sensitivity – change in profit with change in freight rates

  • TORM expects a loss before tax of USD 15m to 60m for 2010, however towards

the lower end of the range Coverage (% and USD/day)

Financial summary Finance Tanker market Dry bulk market CSR

26% 10% 3% 81% 12% 0% 0% 50% 100% 2010 2011 2012

Tanker Division Bulk Division

18,821 18,972 18,910 16,517 17,245

15 USDm Segment

  • 2,000
  • 1,000

1,000 2,000 Tanker Division

  • 36.2
  • 18.1

18.1 36.2 Bulk Division

  • 1.3
  • 0.6

0.6 1.3 Total

  • 37.5
  • 18.7

18.7 37.5 Change in freight rates (USD/day)

slide-16
SLIDE 16

16 Focus on environment has never been bigger and shipping has a key role

  • Increasing political focus on environmental

regulation globally and regionally

  • TORM as part of the Shipowners

Association is pushing for regulation in the International Maritime Organisation, which works to set standards for the sector

  • Shipping accounts for 80 - 90% of all

transportation of goods Global shipping accounts for around 3% of global CO2 emissions

  • Shipping is the most energy-efficient form
  • f transportation compared to plane, train
  • r truck

..therefore TORM has decided on an ambitious CSR strategy with green focus

  • TORM signed the UN Global Compact in

2009 as the first Danish ship owner

  • TORM’s climate strategy:
  • Reduction of CO2 air emissions

per vessel by 20% in 2020 compared to 2008

  • Reduction of CO2 air emissions

at the office locations by 25% per employee in 2020 compared to 2008

  • TORM participates in project Virtual Arrival

(OCIMF and Intertanko)

  • TORM will publish its first CSR report in

2010

  • TORM participates in the Carbon

Disclosure Project (CDP), and was top 20 in the Nordic Leadership Index

  • In 2009, TORM received BP’s Shipping

Award for outstanding environmental achievement

  • CSR commitment will therefore be one of

the drivers for future cost-reduction efforts and earnings potential

Corporate Social Responsibility

  • TORM founding member of the World

Ocean Council, an organisation that works for sustainable use of the ocean across sectors

  • TORM regards high environmental

standards as a business opportunity and an integral part of risk management (e.g. controlling number of incidents and being ahead of legislation)

  • Customers are increasingly demanding

responsibility, environmental protection and safety 16

Financial summary Finance Tanker market Dry bulk market CSR

slide-17
SLIDE 17

Appendix

slide-18
SLIDE 18

Introduction to TORM

Global footprint based on regional power and presence

Seafarers – app. 2,900:

  • 350 Danish seafarers
  • 100 Croatian/Italian seafarers
  • 1,400 Indian seafarers
  • 1,050 Philippine seafarers

Offices – app. 300:

  • 170 in Copenhagen
  • 20 in Singapore
  • 20 in Manila
  • 80 in Mumbai
  • 10 in USA (Stamford)

18

Strategy and key facts

Company facts

A world leading product tanker company

  • Among leading owners in size
  • 120 years of history

Strategy

  • Superior advantage through modern product

tanker fleet, sizeable market share through pool cooperation, excellent quality delivery model and global reach Existing fleet of approx 140 vessels (31/3-2010)

  • ~130 product tankers and 11 bulk carriers
  • Owned: 64 product tankers and 2 bulk carriers
  • Chartered-in: 25 product tankers and 9 bulk

carriers

  • Pools/com mngt. 40 product tankers

15 newbuildings

  • 11 product tankers (MR tankers)
  • 4 bulk carriers (Kamsarmax)

Listings

  • NASDAQ OMX Copenhagen
  • NASDAQ in New York

Market cap

  • Approximately USD 650m

Key financials

USD m Q1 2010 2009 2008 2007 Revenue 205 862 1,184 774 EBITDA 55 203 572 288 Net income 2

  • 17

360 792 NIBD 1,622 1,683 1,550 1,548 Equity 1,248 1,247 1,279 1,081

slide-19
SLIDE 19

Earning days, TC cost and coverage for 2010

TORM has for the remaining of 2010 24,349 earning days in the Tanker Division and 3,395 earning days in the Bulk Division Coverage is 26% to USD/day 18,821 in the Tanker Division and 81% to USD/day 18,972 in the Bulk Division Earning days, TC cost and coverage

19

Finance

2010 2011 2012 2010 2011 2012 Owned days LR2

3.268 4.389 4.392

LR1

1.873 2.533 2.539

MR

9.974 14.637 15.561

SR

2.943 3.982 3.993

Tanker division

18.058 25.541 26.486

Bulk division

548 1.426 1.483

T/C in days T/C in costs (USD/day) LR2

273

  • 24.500
  • LR1

3.563 4.815 4.131 22.001 22.797 23.091

MR

2.455 3.740 3.297 16.997 16.805 16.127

SR

  • Tanker division

6.291 8.554 7.428 20.157 20.177 20.000

Bulk division

2.847 3.579 4.227 15.813 15.475 15.949

Total physical days Covered days LR2 3.541 4.389

4.392 931 457 42

LR1 5.436 7.347

6.671 1.045 730 532

MR 12.429 18.377

18.858 3.175 1.338 368

SR 2.943 4.015

4.026 1.099 730 40

Tanker division

24.349 34.128 33.947 6.250 3.255 982

Bulk division

3.084 4.920 5.710 2.751 581

  • Coverage %

Coverage rates (USD/day) LR2

26 10 1 23.903 28.882 32.658

LR1

19 10 8 19.088 18.582 17.495

MR

26 7 2 17.992 17.749 15.364

SR

37 18 1 16.657 15.128 15.128

Tanker division

26 10 3 18.821 18.910 17.245

Bulk division

81 12 18.972 16.517

  • Fair value of freight rate contracts that are mark-to-market in the income statement (USD m):

Contracts not included above

  • 3,1

Contracts included above 0,0 Notes Actual no of days can vary from projected no of days primarily due to vessel sales and delays of vessel deliveries. T/C in costs do no include potential extra payments from profit split arrangements.

slide-20
SLIDE 20

TORM fleet overview

TORM fleet overview

20

Finance 12/31/2006 12/31/2007 12/31/2008 12/31/2009 12/31/2010 12/31/2011 12/31/2012 12/31/2013 Owned vessels Tanker LR2 7.0 9.5 12.5 12.5 12.5 12.5 12.5 12.5 LR1 6.0 7.5 7.5 7.5 7.5 7.5 7.5 7.5 MR 18.0 29.0 29.0 33.0 38.0 42.0 44.0 44.0 SR

  • 10.0

10.0 11.0 11.0 11.0 11.0 11.0 Total Tanker 31.0 56.0 59.0 64.0 69.0 73.0 75.0 75.0 Total Bulk 5.0 6.0 6.0 4.0 2.0 4.0 3.0 6.0 Total Fleet - Owned 36.0 62.0 65.0 68.0 71.0 77.0 78.0 81.0 Timechartered fleet Total Tanker 9.5 17.0 22.5 25.5 27.5 23.5 18.5 15.0 Total Bulk 9.0 8.0 11.0 9.0 11.0 11.0 12.0 11.0 Total Fleet - Timechartered 18.5 25.0 33.5 34.5 38.5 34.5 30.5 26.0 Total fleet under management LR2 25.1 25.1 29.1 30.1 LR1 36.0 45.5 37.5 36.5 MR 24.0 35.5 42.0 49.0 SR

  • 12.0

12.0 12.0 Total Tanker 85.1 118.1 120.6 127.6 Bulk 14.0 14.0 17.0 13.0 Total fleet operated by TORM 99.1 132.1 137.6 140.6

slide-21
SLIDE 21

Detailed key figures overview

21

Key figures overview

Finance USD million Q1 2009 2009 2008 2007 2006 P&L Revenue 205 862 1,184 774 604 EBITDA 55 203 572 288 301 Net income 2

  • 17

361 792 235 Balance Total assets 3,226 3,227 3,317 2,959 2,089 Long term assets 2,926 2,944 2,913 2,703 1,970 Equity 1,248 1,247 1,279 1,081 1,281 NIBD 1,622 1,683 1,550 1,548 663 Cash and cash equivalents 186 122 168 105 32 Cash flow statement Operating cash flow 21 116 385 188 232 Investment cash flow 41

  • 199
  • 262
  • 357
  • 118

Financing cash flow 3 37

  • 59

242

  • 239

Financial related key figures EBITDA margin 27% 24% 48% 37% 50% Equity ratio 39% 39% 39% 37% 61% Return on invested capital (ROIC) 1% 2% 16% 10% 20% Stock related key figures Earnings per share (EPS)

  • 0.30

5.21 11.44 3.38 Cash flow per share, CFPS (USD) 0.30 1.70 5.56 2.71 3.33 Proposed dividend per share (DKK)

  • 4.00

4.50 5.75

slide-22
SLIDE 22

22