Amounts in USD million

Amounts in DKK million

Revenue
Profit before depreciation,
amortisation and impairment
losses, etc.
Depreciation, amortisation and
impairment losses
Gain on sale of non-current assets,
net
Associated companies - share of profit/loss
for the year
Profit before financial items
Financial items, net
Profit before tax
Tax
Profit/loss for the year - continuing
operations
Profit/loss for the year - discontinued
operations
Profit/loss for the year
A.P. Mller - Mrsk A/S' share
Total assets
Total equity
Cash flow from operating activities
Cash flow used for capital expenditure
Investment in property, plant and
equipment
Return on invested capital after tax
(ROIC)
Return on equity after tax
Equity ratio
Earnings per share (EPS), USD
Diluted earnings per share, USD
Cash flow from operating activities per
share, USD
Dividend per share, USD
Share price (B share), end of year, USD
Total market capitalisation, end of
year
Container activities
Transported volumes (FFE in
million)
Average rate (USD per FFE)
Average fuel price (USD per tonne)
Oil Share
and gas
activities
of oil
and gas production
(million of barrels of oil
equivalents)

2006
43,798

2007
51,278

2008
61,270

2009
48,580

8,487

11,919

16,478

9,193

3,255

4,816

5,122

5,658

711

1,113

914

159

484
6,427
-374
6,053
3,352

566
8,782
-755
8,027
4,507

-369
11,901
-1,533
10,368
6,927

67
3,761
-980
2,781
3,805

2,701

3,520

3,441

-1,024

22
2,723
2,617
55,409
24,148
3,987
-5,771

-98
3,422
3,271
64,648
28,903
7,313
-9,000

21 3,462
3,329
64,925
29,972
8,524
-10,281

-1,024
-1,311
66,511
30,610
4,679
-7,874

7,452

10,652

11,990

7,867

9.70%
12.40%
43.60%
636
636

10.10%
12.90%
44.70%
795
795

10.10%
11.80%
46.20%
809
809

-0.30%
-3.40%
46.00%
-312
-312

969
97
9,397

1,777
128
10,719

2,072
123
5,317

1,115
63
7,052

37,849

43,973

22,002

30,231

6.5
2,897
322

6.8
3,034
344

6.8
3,284
519

6.9
2,370
342

118

143

155

156

Average crude oil price (Brent) (USD per

barrel)
Terminal activities
Containers handled (million TEU and
weighted with ownership share)

65

72

97

62

28.7

31.4

33.9

30.9

2010
56,090

15,867
6,015
674
82
10,608
-936
9,672
4,655
5,017
1
5,018
4,705
66,756
34,376
10,132
-4,638
4,745
12.20%
15.40%
51.50%
1,078
1,077
2,321
178
8,998
38,741

7.3
3,064
458

138

80

31.5