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

All Financial Data in US Dollars.
Equinor ASA Data Growth
  2006 2007 2007
 Corporate Financials
  Key Financials
     Summary Income Statement (mln)
       Net Sales Revenues 81,311.7 90,010.4   +10.7%  
       EBITDA 31,921.5 31,367.5   -1.7%  
       EBITDA (normalised) 32,640.5 33,702.1   +3.3%  
       EBIT 26,553.4 24,993.4   -5.9%  
       EBIT (normalised) 27,272.4 27,327.9   +0.2%  
       EBITDAX 33,590.1 33,323.0   -0.8%  
       Pre-tax Profit 26,723.2 25,226.3   -5.6%  
       Net Income 8,009.1 7,608.5   -5.0%  
       Net Income (Normalised) 8,526.8 9,289.4   +8.9%  
 
     Balance Sheet Items (mln)
       Cash & short term securities 1,369.5 3,990.4   +191.4%  
       Gross Debt- Including Operating Leases -8,773.1 -9,326.9   +6.3%  
       Net (Debt) Cash - Including Operating Leases -7,403.6 -5,336.5   -27.9%  
       Shareholders' Funds 27,134.7 33,045.8   +21.8%  
       Capital employed 35,907.8 42,372.7   +18.0%  
 
     Cash Flow Items (mln)
       Operating Cash Flow 13,880.9 16,206.4   +16.8%  
       Net Cash Flow before Financing 4,922.6 3,246.3   -34.1%  
       Free Cash Flow 24,943.8 20,488.3   -17.9%  
 
     Per Share Data
       EPS Reported 2.48 2.38   -3.96%  
       EPS (Normalised) 2.64 2.91   +10.14%  
       Dividend per Share 1.43 1.47   +2.64%  
       Sales per Share 25.17 28.16   +11.91%  
       EBIT per Share 8.22 7.82   -4.84%  
       EBITDA per Share 9.88 9.82   -0.66%  
       Operating Cash Flow per Share 4.30 5.07   +18.03%  
       Op. Cash Flow per Share bef. working cap.changes 4.87 4.88   +0.18%  
       Book Value per Share 8.32 10.24   +23.03%  
 
     Key Ratios (%)
       Operating Margin 79.7% 75.7%   -5.1%  
       Net Margin 9.8% 8.5%   -14.2%  
       Effective Tax Rate 70.0% 69.9%   -0.2%  
       ROACE (pre-tax & pre non-recurring) % 76.0% 69.8%   -8.1%  
       Return on Equity 29.8% 25.5%   -14.3%  
       Net Debt to Equity (Inc Operating Lease) 27.5% 16.3%   -40.8%  
 
     Valuation Measures
       Price Earnings Ratio (x) - Historic - 13.1   -  
       Price Earnings Ratio (x) - Latest 7.4 7.7   +4.1%  
       EV/EBITDA (x) - Historic - 3.5   -  
       EV/EBITDA (x) - Latest 2.8 2.9   +1.8%  
       Price to Op. Cash Flow (x) - Historic - 6.2   -  
       Price to Op. Cash Flow (x) - Latest 4.4 3.8   -14.3%  
       Dividend Yield (%) - Historic - 4.7%   -  
       Dividend Yield (%) - Latest 7.8% 8.0%   +2.6%  
       Price to Book (x) - Historic - 3.0   -  
       Price to Book (x) - Latest 2.2 1.8   -18.7%  
       Market Capitalisation - Historic (mln) - 99,379.1   -  
       Market Capitalisation - Latest (mln) 60,857.4 60,857.4   +0.0%  
       Enterprise Value - Gross - Historic (mln) - 109,036.7   -  
       Enterprise Value - Gross - Latest (mln) 90,675.4 90,675.4   +0.0%  
       Enterprise Value - Net - Historic (mln) - 105,046.3   -  
       Enterprise Value - Net - Latest (mln) 74,900.4 74,900.4   +0.0%