Net debt to capital employed ratio 

In the company's view, the calculated net debt to capital employed ratio provides a more complete picture of the group's current debt situation than gross interest-bearing debt.

In the company's view, the calculated net debt to capital employed ratio provides a more complete picture of the group's current debt situation than gross interest-bearing debt. The calculation uses balance sheet items relating to total debt and adjusts for cash, cash equivalents and short-term investments. Certain adjustments are made since different legal entities in the group lend to projects and others borrow from banks. Project financing through an external bank or similar institution will not be netted in the balance sheet and will over-report the debt stated in the balance sheet in relation to the underlying exposure in the group. Similarly, certain net interest-bearing debt incurred from activities pursuant to the Marketing Instruction from the Norwegian State is set off against receivables on the SDFI.

The net interest-bearing debt adjusted for these two items is included in the average capital employed, which is also used in the calculation of ROACE.

The table below reconciles the net interest-bearing debt, capital employed and net debt to capital employed ratio with the most directly comparable financial measure or measures calculated in accordance with GAAP.


 

Twelve months ended 31 December

Calculation of capital employed and net debt to capital employed ratio (in NOK billion)

2008

2007

2006

       
Total shareholders' equity 214.1 177.3 167.8
Minority interest

2.0

1.8

1.6

       
Total equity and minority interest (A)

216.1

179.1

169.4

       
Short-term debt 20.7 6.2 5.6
Long-term debt

54.6

44.4

49.2

       
Gross interest-bearing debt

75.3

50.5

54.8

       
Cash and cash equivalents 18.6 18.3 7.5
Current financial investments

9.7

3.4

1.0

       
Cash and cash equivalents and current financial investments

28.4

21.6

8.6

       
Net debt before adjustments (B1)

46.9

28.9

46.2

       
Other interest-bearing elements 1.9 0.0 0.0
Marketing instruction adjustment (1.7) (1.4) 0.0
Adjustment for project loan

(1.1)

(2.0)

(2.4)

       
Net interest-bearing debt (B2)

46.0

25.5

43.8

       
Normalisation for cash-build up before
tax payment (50% of tax payment)

0.0

0.0

0.0

       
Net interest-bearing debt (B3)

46.0

25.5

43.8

       
Calculation of capital employed:      
Capital employed before adjustments to net interest-bearing debt (A+B1) 264.8 208.0 215.6
Capital employed before normalisation for cash build-up for tax payment (A+B2) 262.0 204.5 213.2
Capital employed (A+B3)

262.0

204.5

213.2

       
Calculated net debt to capital employed:      
Net debt to capital employed before adjustments (B1/(A+B1)) 17.7 % 13.9 % 21.4 %
Net debt to capital employed before normalisation for tax payment (B2/(A+B2) 17.5 % 12.4 % 20.5 %
Net debt to capital employed (B3/(A+B3))

17.5 %

12.4 %

20.5 %


Terms and conditions Privacy policy About this site Feedback Sitemap Contact

© Statoil 2009