Key Financials 2006-8  (Please Register for 2008 data)

All Financial Data in US Dollars.
Faroe Petroleum plc Data Growth
  2006 2007 2007
 Corporate Financials
  Key Financials
     Summary Income Statement (mln)
       Net Sales Revenues - 1.9   -  
       EBITDA -8.5 -10.2   +20.7%  
       EBITDA (normalised) -8.5 -10.2   +20.7%  
       EBIT -8.7 -11.8   +35.2%  
       EBIT (normalised) -8.7 -11.8   +35.2%  
       EBITDAX -6.6 -2.8   -57.3%  
       Pre-tax Profit -5.9 -8.8   +49.8%  
       Net Income -4.4 -3.4   -22.9%  
       Net Income (Normalised) -4.4 -3.4   -22.9%  
 
     Balance Sheet Items (mln)
       Cash & short term securities 64.6 126.5   +95.7%  
       Gross Debt- Including Operating Leases 0.0 -6.8   n/a  
       Net (Debt) Cash - Including Operating Leases 64.6 119.7   +85.2%  
       Shareholders' Funds 101.6 189.3   +86.2%  
       Capital employed 101.6 196.1   +93.0%  
 
     Cash Flow Items (mln)
       Operating Cash Flow -8.1 -2.3   -71.6%  
       Net Cash Flow before Financing -23.1 -30.8   +33.3%  
       Free Cash Flow -22.5 -38.4   +70.9%  
 
     Per Share Data
       EPS Reported -0.07 -0.05   -30.00%  
       EPS (Normalised) -0.07 -0.05   -30.00%  
       Sales per Share - 0.03   -  
       EBIT per Share -0.13 -0.16   +22.74%  
       EBITDA per Share -0.13 -0.14   +9.57%  
       Operating Cash Flow per Share -0.12 -0.03   -74.26%  
       Op. Cash Flow per Share bef. working cap.changes -0.07 -0.07   -1.65%  
       Book Value per Share 1.51 2.55   +69.08%  
 
     Key Ratios (%)
       Operating Margin - -623.4%   -  
       Net Margin - -175.2%   -  
       Effective Tax Rate 25.2% 61.5%   +143.9%  
       ROACE (pre-tax & pre non-recurring) % -10.9% -7.9%   -27.6%  
       Return on Equity -5.5% -2.3%   -57.7%  
       Net Debt to Equity (Inc Operating Lease) -63.6% -63.2%   -0.6%  
 
     Valuation Measures
       Price Earnings Ratio (x) - Historic -30.9 -73.2   +137.2%  
       EV/EBITDA (x) - Historic -17.5 -34.9   +99.0%  
       Price to Op. Cash Flow (x) - Historic -16.8 -108.4   +545.1%  
       Price to Book (x) - Historic 1.3 1.3   -1.8%  
       Market Capitalisation - Historic (mln) 148.9 350.8   +135.6%  
       Enterprise Value - Gross - Historic (mln) 148.9 357.6   +140.2%  
       Enterprise Value - Net - Historic (mln) 84.2 231.1   +174.3%