Q2/2010 Result Update

Rocksource BUY

Disappointing reserve revision,

more certainty around drilling
25.08.2010 Rocksource reported EBITDA in line with our expectation, but
downward revisions of reserves and resources onshore US was
RGT vs OSEBX (12m) clearly disappointing. On the positive side, uncertainty related
5.5
to drilling activity in 2011 is reduced. We reiterate our BUY
recommendation and argue that this high-risk bet is attractively
5.0
priced ahead of multiple exploration catalysts.
4.5
4.0 Year end Dec 2007 2008 2009 2010e 2011e 2012e
3.5 EPS NOK -0.32 0.41 -1.32 -1.02 -0.52 -0.61
EPS adj NOK -0.32 0.41 -1.32 -1.02 -0.52 -0.61
3.0
Dividend ps NOK 0.00 0.00 0.00 0.00 0.00 0.00
2.5 P/E X nm 6.2 nm nm nm nm
2.0 P/E adj X nm 6.2 nm nm nm nm
1.5 Dividend yield % 0.0 0.0 0.0 0.0 0.0 0.0
P/Book X 3.02 0.76 1.55 1.17 1.43 2.95
aug okt des feb apr jun aug
EV/EBITDA adj X nm 26.7 nm nm nm nm
Rocksource
EV/EBIT adj X nm nm nm nm nm nm
OSEBX (Rebased) EV/Cap empl. X 2.2 0.5 1.1 0.7 1.1 1.2
Share price and target Revenue NOKm 67 287 106 63 44 41
Price NOK 1.69 EBIT NOKm -200 -64 -314 -389 -293 -297
Pre-tax profit NOKm -228 -69 -355 -394 -341 -383
Price target 12m NOK 3.00
Revenue growth % 278.9 330.5 -63.2 -40.4 -30.9 -5.3
Prev. Recommendation Buy
EPS growth % nm nm nm nm nm nm
Key d ata per share ROCE adj % nm nm nm nm nm nm
Book value NOK 1.68 Production, kboe/d 0.7 2.4 1.3 0.7 0.4 0.4
P/Book X 1.00 Henry Hub gas (USD/mcf) 6.8 8.6 3.8 5.1 6.0 6.3
EPS gr09-12e %cagr R+
Sales gr09-12e %cagr -26.9%
PE10e/EPS gr X ns
Financial structure • EBITDA in line with expectation. Rocksource reported EBITDA
Market cap. NOKm 443.6 of -98 NOKm compared to our estimate of -101 NOKm. Quarterly
Net int. bear debt NOKm 74.20 production of 744 barrels per day was in line with our expectation
Enterprise value NOKm 517.8 of 740, realised gas price slightly exceeded our estimate.
Shares outst. Millions
Equity/tot assets %
262.5
39.8
• Write-down of onshore assets. Due to limited profitability in
future activities onshore US the company announced a write-down
Share price performance
of 104 NOKm related to these fields. This is from downward
Abs. 1/3/12m -26/-29/-59
Rel. 1/3/12m -22/-30/-70 revisions of booked reserves and the potential represented in
High/Low 12m NOK 5/2 contingent resources. Our value estimate for these assets is
OSEBX index 347.1 reduced to 62 NOKm (144), now representing 0.24 NOK per share.
30days volatility %
Company attributes
58
• Firming up more wells. Looking forward, the uncertainty related
Reuters ticker RGT.OL
to drilling activity in 2011 is reduced with three exploration wells in
Energy Norway and one in West Africa (AGC Profond) being highly likely.
Oil Although there have been major delays to the drilling program up
Norway until now, this time it actually looks different with partnering
Analyst: Espen Hennie
companies committing to wells.
+47 22482377 • BUY recommendation reiterated. We argue that this high-risk
espen.hennie@dnbnor.no bet is attractively priced ahead of multiple exploration catalysts.
The stock is currently trading at 0.4x our NAV estimate and is
effectively a cheap option on upcoming drilling. Our BUY
recommendation is reiterated, with target price of 3.0 NOK (3.9),
Please see the next to last two implying 0.7x our NAV estimate. Key risk factors are future drilling
pages for important information. success and commodity price volatility.
25.08.2010 Q2/2010 Result Update > Rocksource

Reported versus estimates

NOKm Q2/10 Q2/10E Q2/10E Rep. vs DNM Rep. vs Market
Reported DNM Cons.* Abs. % Abs. %

Revenues 17 13 n.a. 3.7 29 % n.a. n.m.

EBITDA -98 -101 n.a. 2.3 2% n.a. n.m.
EBIT -213 -110 n.a. -103.6 -95 % n.a. n.m.
Net financial items 12 -3 n.a. 3.4 n.m n.a. n.m.
Pre-tax profit -201 -113 n.a. -88.1 -78 % n.a. n.m.
Taxes and minorities 64 67 n.a. -2.3 3% n.a. n.m.
Net income -137 -47 n.a. -90.4 -194 % n.a. n.m.
EPS reported -0.62 -0.21 n.a. -0.41 -191 % n.a. n.m.

Production (kboepd) 0.744 0.740 n.a. 0.0 1% n.a. n.m.

Realised oil price 74.2 74.1 n.a. 0.1 0% n.a. n.m.
Realised gas price 4.8 4.6 n.a. 0.2 4% n.a. n.m.

Rocksource reported EBITDA of -98 NOKm compared to our estimate of

-101 NOKm. Quarterly production of 744 barrels per day was in line with
our expectation of 740, realised gas price slightly exceeded our estimate.

Estimates revisions
NOKm New estimates Old estimates Change
2010E 2011E 20012E 2010E 2011E 20012E 2010E 2011E 20012E

Revenues 63 44 41 59 44 43 4 0 -1
EBITDA -247 -269 -275 -250 -278 -278 3 9 3
EBIT -389 -293 -297 -283 -299 -297 -106 6 0
Net financial items -5 -48 -86 -20 -47 -83 15 -1 -3
Pre-tax profit -394 -341 -383 -304 -346 -380 -91 4 -3
Taxes and minorities 158 189 189 160 189 189 -2 0 0
Net income -237 -152 -194 -144 -157 -191 -93 4 -3
EPS reported -1.02 -0.52 -0.61 -0.62 -0.56 -0.64 -0.40 0.04 0.03

Production (kboepd) 0.690 0.400 0.350 0.689 0.400 0.350 0.001 0.000 0.000
WTI (USD/bbl) 81 86 101 81 86 101 0.0 0.0 0.0
Henry Hub (USD/mcf) 5.1 6.0 6.3 5.1 6.0 6.3 0.0 0.0 0.0
Source: DnB NOR Markets

Production forecast

2.5

2.0
1000 boe per day

1.5

1.0

0.5

0.0
2007 2008 2009 2010E 2011E 2012E

Source: Company data, DnB NOR Markets

DnB NOR Markets - 2

25.08.2010 Q2/2010 Result Update > Rocksource

Valuation build-up
6.0
Last closing price
5.0 0.2
0.6 0.8 0.2
0.8 0.3
4.0

NOK/share
3.0

4.2 4.2
2.0

1.0

0.2 0.1
0.0
Producing Discoveries Exploration Technology Overheads Tax Farm-in Net working Net debt Equity value
asset s receivables payment capital
NCS India

Source: Company data, DnB NOR Markets

NOKm/NOK NOKm NOK/share

Producing assets 47 0.2

Discoveries 15 0.1
Exploration 1096 4.2
Technology 155 0.6
Overheads -223 -0.8
Tax receivables NCS 209 0.8
Farm-in payment India -64 -0.2
Net working capital -51 -0.2
Net debt -74 -0.3

Number of shares 262.4

Equity value 1110 4.2

Source: Company data, DnB NOR Markets

DnB NOR Markets - 3

25.08.2010 Q2/2010 Result Update > Rocksource

NAV valuation

Reserves
Producing fields net mill boe Probability USDm USD/boe NOKm NOK/share

New Ace & Drews Landing USA 1.4 50% 7.3 10.6 47 0.2

Subtotal 1.4 50% 7 10.6 47 0.2

Discoveries
Discoveries net mill boe Probability USDm USD/boe NOKm NOK/share

New Ace USA 3.6 20% 1.4 2.0 9 0.04

Drews Landing USA 2.1 20% 0.8 2.0 5 0.02
Edny Duke USA 0.3 20% 0.1 2.0 1 0.00

Subtotal 6.0 20% 2 2.0 15 0.06

Working Prospects
Exploration potential interest gross mill boe Probability USDm USD/boe NOKm NOK/share

PL 535 Norway 20.0% 200 25% 10.0 1.0 64 0.2

PL 416 Norway 35.0% 150 35% 36.8 2.0 235 0.9
PL 530 Norway 20.0% 200 30% 24.0 2.0 154 0.6
PL 528 Norway 30.0% 300 30% 54.0 2.0 346 1.3
AGC Profond AGC 24.0% 400 25% 24.0 1.0 154 0.6
CY DWN 2001/1 India 10.0% 1500 10% 15.0 1.0 96 0.4
US GoM acreage US 50 10% 5.0 1.0 32 0.1
P1067 - Mulle UK 10.0% 17 50% 2.6 3.0 16 0.1

Subtotal 2817 27% 171 1.6 1096 4.2

Technology 155 0.6

Overheads -223 -0.8
Farm-in payment India -64 -0.2
Tax refund exploration NCS 209 0.8
Net working capital -51 -0.2
Net debt -74 -0.3

Net asset value NOKm 1110 4.2

Shares outstanding (millions) 262.4

DnB NOR Markets - 4

Q2/2010 Result Update > Rocksource

IMPORTANT INFORMATION
Company: Rocksource
Coverage by Analyst: Espen Hennie
Date: 25.08.2010
This report has been prepared by DnB NOR Markets, a division of DnB NOR Bank ASA. DnB NOR Bank ASA is a part of the DnB NOR
Group. This report is based on information obtained from public sources that DnB NOR Markets believes to be reliable but which DnB
NOR Markets has not independently verified, and DnB NOR Markets makes no guarantee, representation or warranty as to its accuracy
or completeness. Any opinions expressed herein reflect DnB NOR Markets’ judgement at the time the report was prepared and are
subject to change without notice. The report is planned updated minimum every quarter.

Re commenda tion st ructure and ri sk classi fica tion

DnB NOR Markets recom mendations are based on absolute performance:

Buy - indicates an expected return greater than 10% within 12 months

Hold - indicates an expected return between 0 and 10% within 12 months
Sell - indicates an expected negative return within 12 months

The return-requirement bands above may be applied with some degree of flexibility
depending on the liquidity and volatility characteristics of the individual share.

High risk - Volatility over 40 percent.

Medium risk - Volatility from 25 percent to 40 percent.
Low risk - Volatility under 25 percent.

Current 6 months volatility rates this security as HIGH risk.

Investing in any security is subject to substantial risk. Return on investment m ay var y greatly.
Price targets are based on a combination of several valuation methods such as discounted cash flow, pricing based on earnings
multiples, multiple on book value, net asset value and peer comparison. Substantial material sources for coverage of this company
include historical financial figures and communication with the company, and relevant third party information. Recommendations and
historical target prices below may not compile all recommendations by DnB NOR Markets, for further information please contact DnB
NOR Markets.

P rice, Rating, and P rice Target Histo ry Ro ckso urce (RGT NO) as o f 24-8-10

17-12-09 18-1-10 17-2-10 20-4-10 3-5-10 27-5-10 22-6-10

B :5 B :5 B :5 B :6 B :4 B :4 B :4
6.0

5.5

5.0

4.5

4.0

3.5

3.0

2.5

2.0

1.5
29-11-09 29-12-09 29-1-10 28-2-10 31-3-10 30-4-10 31-5-10 30-6-10 31-7-10 30-8-10

Sour ce: Factset Esti mates (Pr i ces) / DNB NOR(r ati ngs and tar get pr i ce)

Conflict of interest
DnB NOR Markets or other companies in the DnB NOR G roup has been giving investment-banking services or acted as financial
advisor or manager/co-manager for Rocksource during the last 12 months.

Share positions in the company: Analyst Em ployees* DnB NOR** Update

Number of shares 0 250 0 11.08.2010
*Share positions does not include administration and section FX/Treasury.**Share positions as part of
DnB NOR G roup. Holdings as part of DnB NOR Markets investment services activity are not included.
Recommendation distribution and corporate clients
Buy Hold Sell No rec Total
Number 122 42 46 10 220
% of total 55 % 19 % 21 % 5%
DnB NOR Markets client 9% 1 % 3% 2% 33

DnB NOR Markets - 5

Q2/2010 Result Update > Rocksource

Legal statement
The analyst hereby certifies that (i) the views expressed in this report accurately reflect that research analyst’s personal views about the
company and the securities that are the subject of this report, and (ii) no part of the research analyst’s compensation was, is, or will be,
directly or indirectly, related to the specific recommendations or views expressed by that research analyst in this report. DnB NOR
Markets employees, including research analysts, may receive compensation that is generated by overall firm profitability. Confidentiality
rules and internal rules restricting the exchange of information between different parts of DnB NOR Markets/DnB NOR Bank ASA or the
DnB NOR Group may prevent employees of DnB NOR Markets who are preparing this report from utilizing or being aware of information
available in the DnB NOR Group which may be relevant to the recipients’ decisions. DnB NOR Markets and the DnB NOR Group have
incorporated internal rules and regulations in order to avoid any potential conflicts of interest. This report is for clients only, and not for
publication, and has been prepared for information purposes only by DnB NOR Markets - a division of DnB NOR Bank ASA registered in
Norway number NO 984 851 006 (the Register of Business Enterprises) under supervision of the Financial Supervisory Authority of
Norway (Finanstilsynet), the Monetary Authority of Singapore, and on a limited basis by the Financial Services Authority of UK. It is
issued subject to the General Business Terms for DnB NOR Markets and information about the terms is available at www.dnbnor.no. For
requests regarding the General Business Terms of the Singapore branch of DnB NOR Bank ASA, please contact +65 6212 0753.
Information about the DnB NOR Group can be found at www.dnbnor.com. DnB NOR Markets is a member of The Norwegian Securities
Dealers Association, which has issued recommendations and market standards for securities companies. The Association's Internet
address where the recommendations and market standards can be found is: www.nfmf.no. This report is not an offer to buy or sell any
security or other financial instrument or to participate in any investment strategy. No liability whatsoever is accepted for any direct or
indirect (including consequential) loss or expense arising from the use of this report. Distribution of research reports is in certain
jurisdictions restricted by law. Persons in possession of this report should seek further guidance regarding such restrictions before
distributing this report. Please contact DnB NOR Markets at +47 22 94 82 72 for further information and inquiries regarding this report,
such as ownership positions and publicly available/commonly known corporate advisory performed by DnB NOR Markets etc, in relation
to the Norwegian Securities Trading Act 2007/06/29 no. 75 and the Norwegian Securities Trading Regulation 2007/06/29 no. 876.

Additional information for clients in Singapore

This report has been distributed by the Singapore branch of DnB NOR Bank ASA. It is intended for general circulation and does not take
into account the specific investment objectives, financial situation or particular needs of any particular person. You should seek advice
from a financial adviser regarding the suitability of any product referred to in this report, taking into account your specific financial
objectives, financial situation or particular needs before making a commitment to purchase any such product. Recipients of this report
should note that, by virtue of their status as “accredited investors” or “expert investors”, the Singapore branch of DnB NOR Bank ASA
will be exempt from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110 of Singapore (the
“FAA”), the Financial Advisers Regulations and associated regulations there under. In particular, it will be exempt from: - Section 27 of
the FAA (which requires that there must be a reasonable basis for recommendations when making recommendations on investments).
Please contact the Singapore branch of DnB NOR Bank ASA at +65 6212 0753 in respect of any matters arising from, or in connection
with, this report. We, the DnB NOR Group, our associates, officers and/or employees may have interests in any products referred to in
this report by acting in various roles including as distributor, holder of principal positions, adviser or lender. We, the DnB NOR Group,
our associates, officers and/or employees may receive fees, brokerage or commissions for acting in those capacities. In addition, we, the
DnB NOR Group, our associates, officers and/or employees may buy or sell products as principal or agent and may effect transactions
which are not consistent with the information set out in this report.

In the United States

Each research analyst named on the front page of this research report, or at the beginning of any subsection hereof, hereby certifies
that (i) the views expressed in this report accurately reflect that research analyst’s personal views about the company and the securities
that are the subject of this report; and (ii) no part of the research analyst’s compensation was, is, or will be, directly or indirectly,
related to the specific recommendations or views expressed by that research analyst in this report. This report is being furnished upon
request and is primarily intended for distribution to “Major U.S. Institutional Investors” within the meaning of Rule 15a-6 of the U.S.
Securities and Exchange Commission under the Securities Exchange Act of 1934. To the extent that this report is being furnished, or
will be disseminated, to non-Major U.S. Institutional Investors, such distribution is being made by DnB NOR Markets, Inc., a separately
incorporated subsidiary of DnB NOR that is a U.S. broker-dealer and a member of the Financial Industry Regulatory Authority and the
Securities Investor Protection Corporation. Any U.S. recipient of this report seeking to obtain additional information or to effect any
transaction in any security discussed herein or any related instrument or investment should call or write DnB NOR Markets, Inc., 200
Park Avenue, New York, NY 10166-0396, telephone number 212-681-3800 or fax 212-681-4119.

In Canada
This email, and any materials attached with it, has been distributed in reliance on the International Dealer Exemption pursuant to NI 31-
103 subsection 8.18(2) and subsection 8.18(4)(b). Please be advised that:
1. DnB NOR Bank ASA (DnB NOR Markets) and DnB NOR Markets, Inc. are not registered in Canada.
2. DnB NOR Bank ASA (DnB NOR Markets) and DnB NOR Markets, Inc's jurisdiction of residence is Norway and the United States,
respectively.
3. The name and address of the agent for service of process for DnB NOR Bank ASA (DnB NOR Markets) and DnB NOR Markets, Inc. in
the local jurisdiction is: Alberta: Blake, Cassels & Graydon LLP, Attention: Pat Finnerty/Ross Bentley, 855 – 2nd Street S.W., Suite
3500, Bankers Hall East Tower, Calgary, AB T2P 4J8. British Columbia: Blakes Vancouver Services, Inc., 595 Burrard Street, P.O. Box
49314, Suite 2600, Three Bentall Centre, Vancouver, BC V7X 1L3. Labrador: Stewart McKelvey, Cabot Place, 100 New Gower Street,
Suite 1100, P.O. Box 5038, St. John’s, NL A1C 5V3. Manitoba: Aikins, MacAulay & Thorvaldson LLP, 30th Floor, Commodity Exchange
Tower, 360 Main Street, Winnipeg, MB R3C 4G1. Newfoundland: Stewart McKelvey, Cabot Place, 100 New Gower Street, Suite 1100,
P.O. Box 5038, St. John’s, NL A1C 5V3. New Brunswick: Stewart McKelvey, 10th Floor, Brunswick House, 44 Chipman Hill, Saint John,
NB E2L 4S6. Nova Scotia: Stewart McKelvey, Purdy’s Wharf Tower One, 1959 Upper Water Street, Suite 900, P.O. Box 997, Halifax, NS
B3J 2X2. Ontario: Blakes Extra-Provincial Services Inc., Suite 2800, 199 Bay Street, Toronto, Ontario M5L 1A9. Prince Edward Island:
Stewart McKelvey, 65 Grafton Street, Box 2140, Charlottetown, PE C1A 8B9. Quebec: Services Blakes Quebec Inc., 600 de
Maisonneuve Boulevard Ouest, Suite 2200, Tour KPMG, Montreal, QC H3A 3J2. Saskatchewan: MacPherson, Leslie & Tyerman LLP,
1500 Continental Bank Building, 1874 Scarth Street, Regina, SK S4P 4E9. Northwest Territories: Gerald Stang, Suite 201, 5120-49
Street, Yellowknife, NT X1A 1P8. Yukon: Grant Macdonald, Macdonald & Company, Suite 200, Financial Plaza, 204 Lambert Street,
Whitehorse, YK Y1A 3T2. Nunavut: Terry Gray, P.O. Box 1779, Building 1088C, Iqaluit, NU X0A0H0.
4. There may be difficulty enforcing legal rights against DnB NOR Bank ASA (DnB NOR Markets) and DnB NOR Markets, Inc. because
each is a resident outside of Canada and all or substantially all of their assets may be situated outside of Canada.

DnB NOR Markets - 6

Q2/2010 Result Update > Rocksource

VALUATION 2007 2008 2009 2010e 2011e 2012e

EPS NOK -0.32 0.41 -1.32 -1.02 -0.52 -0.61
EPS adj NOK -0.32 0.41 -1.32 -1.02 -0.52 -0.61
Dividend ps NOK 0.00 0.00 0.00 0.00 0.00 0.00
Book per share NOK 2.65 3.30 2.13 1.44 1.18 0.57
Year end shares Millions 145.7 147.0 178.6 262.4 318.0 318.0
Price NOK 8.00 2.52 3.30 1.69 1.69 1.69
P/E X nm 6.2 nm nm nm nm
P/E adj X nm 6.2 nm nm nm nm
Dividend yield % 0.0 0.0 0.0 0.0 0.0 0.0
P/Book X 3.0 0.8 1.5 1.2 1.4 2.9
EV/EBITDA adj X nm 26.7 nm nm nm nm
EV/EBIT adj X nm nm nm nm nm nm
EV/Cap employed X 2.2 0.5 1.1 0.7 1.1 1.2

MARGINS, GROWTH & GEARING

EBIT margin % nm nm nm nm nm nm
Pre-tax margin % nm nm nm nm nm nm
Revenue growth % 278.9 330.5 -63.2 -40.4 -30.9 -5.3
EBIT growth % nm nm nm nm nm nm
EPS growth % nm nm nm nm nm nm
ROE % nm 12.4 nm nm nm nm
ROCE adj % nm nm nm nm nm nm
Equity/total assets % 58.8 54.3 49.1 39.8 27.8 10.9
Net debt/equity % 27.8 4.3 35.4 27.2 205.6 697.5

PROFIT & LOSS NOKm 2007 2008 2009 2010e 2011e 2012e
Reporting Revenues 67 287 106 63 44 41
Operating costs -242 -273 -340 -310 -313 -317
Q3 2010 11.11.2010
EBITDA -175 15 -234 -247 -269 -275
Depreciation & amortisation -25 -78 -80 -143 -24 -22
EBIT -200 -64 -314 -389 -293 -297
Net interest -9 -19 -18 -2 -48 -86
Management Other financial items -19 13 -23 -3 0 0
Pre-tax profit -228 -69 -355 -394 -341 -383
CEO Trygve Pedersen
Tax 183 130 138 158 189 189
CFO Tommy Sundt Minority interest 0 -1 0 0 0 0
Address Net profit -46 60 -217 -237 -152 -194
Rocksource
Olav Kyrresgt. 22 ASSUMPTIONS Affiche titrAffiche titrAffiche titrAffiche titr Affiche titrAffiche titr
N-5808 Bergen, Norway Production, kboe/d 0.7 2.4 1.3 0.7 0.4 0.4
H.p.: www.rocksource.no Henry Hub gas (USD/mcf) 6.8 8.6 3.8 5.1 6.0 6.3
Tel +47 47 81 10 00 WTI oil price 72.1 99.8 61.9 80.7 86.0 101.0
USDNOK 5.9 5.6 6.3 6.2 6.4 6.4
Share structure Shr(m) CASH FLOW NOKm
Voting shares 262 100 % Cash earnings -164 182 -114 -136 -256 -172
Non-voting shares 0.0 0% Working capital 50 12 17 -33 -9 -8
Tot. outstand. shares 262 100 % Investments -172 -110 -134 -37 -553 -309
Debt 194 95 8 139 400 500
Share change Shares NOK Equity/dividends 74 1 122 239 150 0
Change in cash & liquids -19 182 -103 171 -268 11
Ownership 23/08/10
MORGAN STANLEY & CO IN 21.2 8% BALANCE SHEET NOKm
DNO INVEST AS 7.5 3% Intangible assets 178 213 255 265 265 265
ODIN OFFSHORE 7.4 3% Operating assets 189 270 181 84 613 901
OM HOLDING AS 5.4 2% Associated companies 25 31 31 31
Other current assets 202 138 137 122 258 266
BALANCED ROCK AS 5.3 2%
Cash & cash equivalents 87 269 166 337 70 80
RBC DEXIA INVESTOR SER 5.1 2%
Total assets 656 890 772 948 1,346 1,652
JONNY HESTHAMMER AS 5.1 2%
Equity & minority interest 386 486 381 379 376 182
DNB NOR SMB VPF 4.8 2% Interest bearing debt 194 290 300 440 840 1,340
Other 201 76 % Non interest bearing debt 75 114 91 129 129 129
Total 262 100 % Total liabilities & equity 656 890 772 948 1,346 1,652
Est. free float 213 81 % Net interest bearing debt 107 21 134 103 770 1,260