2009	2008	2007
Turnover	EUR mill.	1,838	2,256	2,181
- change	%	-18.5	3.5	9.6
Operational result, EBIT	EUR mill.	-180	1	97
- in relation to turnover	%	-9.8	0.0	4.4
Operating profit/loss, EBIT	EUR mill.	-124	-58	142
- in relation to turnover	%	-6.7	-2.6	6.5
Profit before taxes	EUR mill.	-134	-62	139
- in relation to turnover	%	-7.3	-2.8	6.4
Consolidated balance sheet
Non-current assets	EUR mill.	1,586	1,405	1,245
Short-term receivables	EUR mill.	842	659	864
Non-current assets held for sale	EUR mill.	19	19	35
Assets total	EUR mill.	2,447	2,084	2,144
Shareholders equity and minority interests	EUR mill.	854	750	987
Liabilities, total	EUR mill.	1,593	1,333	1,157
Shareholders' equity and liabilities, total	EUR mill.	2,447	2,084	2,144
Gross capital expenditure	EUR mill.	348	233	326
Gross capital expenditure in relation to turnover	%	18.9	10.3	15.0
Return on equity (ROE)	%	-12.7	-5.3	12.9
Return on capital employed (ROCE)	%	-8.4	-3.0	14.2
Average capital employed	EUR mill.	1,367	1,179	1,122
Dividend for the financial year 1)	EUR mill.	0	0	32
Earnings/share	EUR	-0.81	-0.36	1.04
Earnings/share adjusted for option rights (with diluted effect)	EUR	-0.81	-0.36	1.04
Result / share (number of shares at the end of financial year)	EUR	-0.81	-0.36	0.79
Equity/share	EUR	6.67	5.87	7.70
Dividend/share 1)	EUR	0.00	0.00	0.25
Dividend/earnings	%	0.0	0.0	31.5
Effective dividend yield	%	0.0	0.0	3.1
P / CEPS		-4.0	5.2	2.6
Cash flow/share	EUR	-0.9	0.9	3.1
P/E ratio		-4.61	-13.46	7.79
Equity ratio	%	35.5	36.9	47.1
Net debt-to-equity (Gearing)	%	25.9	-12.0	-22.5
Adjusted Gearing	%	86.9	65.1	35.1
Interest bearing debt	EUR mill.	829	302	318
Liquid funds	EUR mill.	607	392	540
Net interest bearing debt	EUR mill.	221	-90	-222
- in relation to turnover	%	12.0	-4.0	-10.2
Net financing income (+) / expenses (-)	EUR mill.	-10	-5	-3
in relation to turnover	%	-0.5	-0.2	-0.1
Net interest expenses	EUR mill.	-6	2	-5
- in relation to turnover	%	-0.3	0.1	-0.2
Operational cash flow	EUR mill.	-121	120	302
Operational cash flow in relation to turnover	%	-6.6	5.3	13.8
Average number of shares adjusted for the share issue	number of	128,136,115	127,969,796	98,032,358
Average number of shares at the end of the financial year (with diluted effect)	number of	128,136,115	127,969,796	98,032,358
Number of shares adjusted for the share issue at the end of the financial year	number of	128,136,115	127,969,796	98,032,358
Number of shares at the end of the financial year (with diluted effect)	number of	128,136,115	127,969,796	98,032,358
Number of shares at the end of the financial year	number of	128,136,115	128,136,115	128,136,115
Personnel on average		8.797	9.595	9.480

The number of personnel are averages and adjusted for part-time employees.

1) The dividend of year 2009 is a proposal of the Board of Directors to the Annual General Meeting.