ࡱ> WV ^\pmoee Ba==gK +8@"1Verdana1Calibri1Calibri1Calibri1Verdana1Arial1Arial10Arial1Arial1Arial1Verdana1Cambria1Calibri1 Calibri14Calibri1Calibri1Calibri1Calibri1>Calibri1 Calibri14Calibri1<Calibri1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1?Calibri1 Calibri#,##0\ "kr";\-#,##0\ "kr"##,##0\ "kr";[Red]\-#,##0\ "kr"$#,##0.00\ "kr";\-#,##0.00\ "kr")$#,##0.00\ "kr";[Red]\-#,##0.00\ "kr">*9_-* #,##0\ "kr"_-;\-* #,##0\ "kr"_-;_-* "-"\ "kr"_-;_-@_->)9_-* #,##0\ _k_r_-;\-* #,##0\ _k_r_-;_-* "-"\ _k_r_-;_-@_-F,A_-* #,##0.00\ "kr"_-;\-* #,##0.00\ "kr"_-;_-* "-"??\ "kr"_-;_-@_-F+A_-* #,##0.00\ _k_r_-;\-* #,##0.00\ _k_r_-;_-* "-"??\ _k_r_-;_-@_-"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) #,##0.00.0                                                                                    ff  `      P  P     a>        #  (@ @  #8@ @  "0  H  @  h@ @   H  #\  (X  h   h  1!<@ @   1!  1!\  1!|@ @   1!|  1  !\  !|@ @   #  #|@ @    H   l  #|  #|  #|@ @   #X  #\ "0@ @         (   20% - Dekorfrg120% - Dekorfrg220% - Dekorfrg320% - Dekorfrg420% - Dekorfrg520% - Dekorfrg640% - Dekorfrg140% - Dekorfrg240% - Dekorfrg340% - Dekorfrg440% - Dekorfrg540% - Dekorfrg660% - Dekorfrg160% - Dekorfrg260% - Dekorfrg360% - Dekorfrg4 60% - Dekorfrg5!60% - Dekorfrg6" Anteckning# Berkning$Bra%&'( )Dlig *Frg1 +Frg2 ,Frg3 -Frg4 .Frg5 /Frg60Frklarande text 1Indata2 Kontrollcell3 Lnkad cell 4Neutral5 6Rubrik 7Rubrik 1 8Rubrik 2 9Rubrik 3 :Rubrik 4 ;Summa <Utdata= Varningstext`fHQUARTERLY REVIEW.  ;@ V?Vattenfall s earnings vary sharply during the year. Normally, the large part of annual profit is generated during the first and fourth quarters, when demand for electricity and heat is at its highest.)1) Excl. items affecting comparability.2) Last 12-month values.Amounts in SEK millionQ1Q2Q3Q4Income statement items Net salesEBITDAOperating profit (EBIT)Financial incomeFinancial expensesProfit before taxProfit for the period. of which, attributable to minority interestsCash flow itemsFunds from operations (FFO)Free cash flowBalance sheet items4Cash and cash equivalents and short-term investmentsEquityInterest-bearing liabilitiesNet debt ProvisionsNoninterest-bearing liabilities"Net assets, weighted average valueBalance sheet total <The key ratios are presented as percentages (%) or times (x)Operating margin, %Pre-tax profit margin, %EBIT interest cover, (x)FFO interest cover, (x)FFO interest cover, net, (x);Cash flow interest cover after maintenance investments, (x)EBITDA/net financial items, (x)Equity/total assets, %Gross debt/equity, %Net debt/equity, %$Gross debt/gross debt plus equity, % Net debt/net debt plus equity, %3) The amount is adjusted compared to previously published information in the 2008 Annual Report and Interim Reports for Q1 Q3 2009, since the definition of items affecting comparability has been changed. 7QUARTERLY REVIEW 7 Operating profit (EBIT)1  7 Operating margin, %1  7Net debt/EBITDA, (x) 7 Pre-tax profit margin, %1  7 Return on equity, %2  7 Return on net assets, %2  7 EBIT interest cover, (x)1  7 FFO/gross debt, %2  7 FFO/net debt, %2  7 EBITDA/net financial items, (x)1  7Other information InvestmentsElectricity sales, TWhAverage number employeesCommentsReturn on net assets, %1, 2 Return on equity, %1, 2 39 of which, attributable to owners of the Parent CompanyBd m ? ||{ǟ^<}A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L ;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A}  00\);_(*23;_(@_) }A}! 00\);_(*23 ;_(@_) }x}"00\);_(*3 ;_(  }}# }00\);_(*;_(    }A}$ a00\);_(*;_(}A}% 00\);_(*;_(}A}& 00\);_(*;_(}A}' 00\);_(*;_(}A}( 00\);_(*;_(}A}) 00\);_(*;_(}A}* 00\);_(*;_(}A}+ 00\);_(* ;_(}-}, 00\);_(*}}- ??v00\);_(*̙;_(    }}. 00\);_(*;_(??? ???  ??? ???}A}/ }00\);_(*;_(}A}0 e00\);_(*;_(}-}2 00\);_(*}A}3 00\);_(*;_(}A}4 00\);_(*?;_(}A}5 00\);_(*23;_(}-}6 00\);_(*}U}7 00\);_(*;_( }}: ???00\);_(*;_(??? ???  ??? ???}-}= 00\);_(*S20% - Dekorfrg1 ef %S"20% - Dekorfrg2 ef %S&20% - Dekorfrg3 ef %S*20% - Dekorfrg4 ef %S.20% - Dekorfrg5 ef %S220% - Dekorfrg6  ef %S40% - Dekorfrg1 L %S#40% - Dekorfrg2 L湸 %S'40% - Dekorfrg3 L %S+40% - Dekorfrg4 L %S/40% - Dekorfrg5 L %S340% - Dekorfrg6  Lմ %S 60% - Dekorfrg1 23 %S$60% - Dekorfrg2 23ٗ %S(60% - Dekorfrg3 23֚ %S,60% - Dekorfrg4 23 %S060% - Dekorfrg5 23 %S460% - Dekorfrg6  23 %n Anteckning  } Berkning  }% 9Bra  a%=Dlig  %=Frg1 O %=!Frg2 PM %=%Frg3 Y %=)Frg4 d %=-Frg5 K %=1Frg6  F %G5Frklarande text %wIndata ̙ ??v%  Kontrollcell  %????????? ???K Lnkad cell }%ANeutral  e%"Normal$Procent3Rubrik I}%ERubrik 1 I}%OERubrik 2 I}%?ERubrik 3 I}%237Rubrik 4 I}%MSumma %OO&Tusental. Tusental [0]wUtdata  ???%????????? ???"Valuta* Valuta [0]? Varningstext %6TableStyleMedium9cc PK![Content_Types].xmlj0Eжr(΢Iw},-j4 wP-t#bΙ{UTU^hd}㨫)*1P' ^W0)T9<l#$yi};~@(Hu* Dנz/0ǰ $ X3aZ,D0j~3߶b~i>3\`?/[G\!-Rk.sԻ..a濭?PK!֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK!kytheme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PK!~kٴ2,$nE<@#Jem)4 Pc`{w8!4yH !]͙8;8jFbGU ^4 6/ፌ9%2)FBhS_.SvjW ~,y:fγ?gy*/_ѹl6W.ٟze WgV fk7`d Ȑ/| >EA6٥E yZr2h$%CBpkxʙ%- PT5S 1ŷ_ew~ TT?ӗ_|7O<-exD;l3q5'}q>^C#aV3̇ky4k7cE=oE5:UpoŸ''q ]3OJ8j1(<" QHx{@] .P51GN"Mvh qlP;ٽ&. 3=7ccYᷱ|Jv'",RAGq)}4w[ - ]6]P6漌ǩۥITƾ' E1ngN>%NnQi XXBvoL75cFxی&_Ijpƻ\O=*r~ě0mۧ)?],p-M<ۼo23S8@G {XF8t4aG7nS58nmYЦ DE=hK&`VFe2F&JԪ't\=8@&Y0>g=JޜRN[3uj/7gYzCȲ!tT˫~z&*,2KvWs bI`Q2bX߇ފSdnW=v&fe]|a}B)gk9]l\qN-^3;ks] =]4!&0T?@o /I2'S0II;pm3Fd ׌|lКL'ZAb_n^iY/M\Pв bsMc߲ƭvMZ+KP2gQكu7,8o6kp4c3ݤPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 +_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!~k*" 7XX??U} `1}  } M}  } M}  } M}  } M} } M} } M} } M}  E @;;;;E;E;E ;E ;E ;E ;E E;E;E;E;E;E;E;E;E;EE;E;E;E;E;E;E;E;E `+$aaaaaaaaaaaaaaa~ ]`@]]]]]]C~  ]d@ ]]]]]] A BL BL BL BL  B L  B L  BL B> ?@@@@ @ @ @ @> > ~ T+@~ T`7@~ T@~ T@~  T@~  T@~  T@$@~ T@> D ~ H@N~ H@N~ H@N~ HG@N~  H@@ N~  H@ N~  H@N~ H@D D ~ HQ@N~ H@N~ H׵@N~ H@N~  H@ N~  H@ N~  H@N~ H)@D D,~ H4@N~ H@N~ Hҵ@N~ H4@N~  H@ N~  H@ N~  Hv@N~ Hg@D D ~ HP@ N~ H @ N~ HPu@ N~ HD@ N~ Hx@ N~ Hy@ N~ H0@ N~ H @ D D ~ H0 N~ H N~ H N~ Hp N~ H̥ N~ H N~ H, N~ H D D~ H@ N~ Hd@ N~ H@ N~ H;@ N~ H@ N~ H"@ N~ HЉ@ N~ H@ D D~ H@ N~ H@ N~ Hb@ N~ H@ N~ H@ N~ H@ N~ Hp@ N~ H|@ D I>~ H@ R~ H@ R~ H0@ R~ Hl@ R~ HG@ R~ H0@ R~ H@ R~ H@ D F~ Upw@S~ U`m@S~ UYS~ U d@S~  U@u@ S~  U e@ S~  U jS~ Uo@D(DHNHNHNHNHNHNHNHD G&HNHNHNHNHNHNHNHD D~ H@R~ HЄR~ H@R~ HC@R~  HR@ R~  H@ R~  H:@R~ H7@D F~ U@S~ UR@S~ U(@S~ U@S~  U@ S~  Uڵ@ S~  U@S~ U$@D(DHNHNHNHNHNHNHNHD G&HNHNHNHNHNHNHNHD D~ H@R~ H\@R~ H9@R~ H@R~  H@ R~  H @ R~  HG@R~ H@D D~ H6AR~ H@o@R~ H@J@R~ H2AR~  H^A R~  H A R~  H AR~ H bAD I>~ H0N@R~ H@R~ H@@R~ HP@R~  H A R~  HSA R~  H`@R~ H AD D~ H@R~ H@R~ H@R~ H@R~  HN@ R~  H@ R~  H@R~ H@D D~ HZ@R~ H@R~ H@R~ H05@R~  HXA R~  H_A R~  H AR~ H AD D~ H O@R~ H`e@R~ H@R~ H@R~  H`@ R~  H@ R~  H(4AR~ HXAD D~ H@R~ H!@R~ H@R~ Hp@R~  H@ R~  H@@ R~  Hj@R~ H=@D D~ H@R~ HK@R~ H@@R~ H0Q@R~  H@ R~  HO@ R~  HAR~ HAD D~ HAR~ HH.AR~ HAR~ HPAR~  H<A R~  H@oA R~  H AR~ H AD F~ U(bAS~ U0AS~ UAS~ U 6AS~  UԂA S~  U4A S~  UΓ$S~ U>$D(DVNVNVNVNVNVNVNVDB~X6Jb,8,8 ;E!;E";E#;E$;E%;E&;E';E(;E);E*;E+;E,;E-;E.;E/;E0;E1;E2;E3;E4;E5;E6;E7;E8;E9;E:;E;;E<;E=;>@?@ G& VNVNVNVNVNVNVNVD !J~ !W@!P~ !X@!P~ !X@!P~ !X,@!P~ ! X8@! P~ ! X,@! P~ ! X`@!P~ !X0@!D "J-~ "X9@"P~ "X@"P~ "X@"P~ "XH@ "P=~ " Y8@" P~ " X@" P~ " X`@ "P=~ "X@"D #J~ #XX@#P~ #X/@#P~ #X@#P~ #X`@#P~ # X4@# P~ # X@# P~ # Xf@#P~ #Xy@#D $J/~ $X6@$P~ $X/@$P~ $X@ $P=~ $X@ $P=~ $ X4@$ P~ $ XP@$ P~ $ Xf@ $P=~ $X@$D %J0~ %X1@%P~ %X @%P~ %X,@%P~ %X@@%P~ % X@% P~ % X)@% P~ % X&@%P~ %X#@%D &K<~ &Xh@&P~ &X@&P~ &X@ &P=~ &X@ &P=~ & X@ & P=~ & X@ & P=~ & XX@ &P=~ &XБ@&D 'J1~ 'XP@'P~ 'X(@'P~ 'X0@'P~ 'X@'P~ ' XH@' P~ ' X@' P~ ' XH@'P~ 'X$@'D (K;~ (XP@ (P=~ (X(@ (P=~ (X0@(P~ (X@ (P=~ ( X@ ( P=~ ( X,@ ( P=~ ( Xp@ (P=~ (XБ@(D )J ~ )XP@)P~ )X@)P~ )X w@)P~ )Xn@)P~ ) X@@) P~ ) X`s@) P~ ) Xa@)P~ )X@j@)D *J2~ *XP@*P~ *X@*P~ *X w@*P~ *X@ *P=~ * X@@* P~ * X`s@* P~ * Xa@*P~ *X@u@*D +J!~ +Xp@+P~ +X>@+P~ +X@+P~ +X|@+P~ + X@+ P~ + Xl@+ P~ + Xn@+P~ +X@+D ,J"~ ,X`@,P~ ,X,P~ ,X@@,P~ ,X@,P~ , Xx@, P~ , X@, P~ , Xp@,P~ ,X@,D -J#~ -X@-P~ -X[@-P~ -X@-P~ -Xt@-P~ - X`@- P~ - Xz@- P~ - Xw@-P~ -Xv@-D .J3~ .X@.P~ .XB@.P~ .X@.P~ .XX@.P~ . X(@. P~ . X8@. P~ . X0@.P~ .X@.D /J4~ /X@/P~ /XK@/P~ /Xĸ@/P~ /X4@/P~ / XL@/ P~ / X(@/ P~ / X7@/P~ /X@/D 0J$~ 0XЖ@0P~ 0X@0P~ 0X@0P~ 0X~@0P~ 0 XX@0 P~ 0 X@0 P~ 0 X@0P~ 0X`@0D 1J5~ 1X-@1P~ 1X@1P~ 1X@1P~ 1X@ 1P=~ 1 XX@1 P~ 1 X@1 P~ 1 X@1P~ 1X@1D 2J%~ 2X@2P~ 2XĨ@2P~ 2X̪@2P~ 2X@2P~ 2 X@2 P~ 2 X=@2 P~ 2 X7@2P~ 2X@2D 3J&~ 3XJ@3P~ 3Xh@3P~ 3X@O@3P~ 3XĽ@3P~ 3 X@3 P~ 3 X{@3 P~ 3 X @3P~ 3XG@3D 4J'~ 4XH@4P~ 4X@4P~ 4X@4P~ 4XH@4P~ 4 X|@4 P~ 4 X@4 P~ 4 XS@4P~ 4X@@4D 5J(~ 5XD@5P~ 5X|@5P~ 5X@5P~ 5X@5P~ 5 XB@5 P~ 5 XJ@5 P~ 5 X@5P~ 5XN@5D 6J)~ 6X@6P~ 6X@6P~ 6X@6P~ 6X@6P~ 6 Xl@6 P~ 6 X@6 P~ 6 XҴ@6P~ 6XZ@6D 7F.~ 7ZV@7O~ 7Z[@7O~ 7Z?7O~ 7Za@7O~ 7 Z@`@7 O~ 7 Z@`@7 O~ 7 Zt@7O~ 7Z@7D(8D[N[N[N[N[N[N[N[D 9G6&9[N[N[N[N[N[N[N[D :D7~ :H@:N~ :H@:N~ :H@:N~ :H@:N~ : H`@: N~ : Hi@: N~ : H @:N~ :H*@:D ;D8~ ;\,@;N~ ;\:@;N~ ;\D@;N~ ;\H@;N~ ; \ȴ@; N~ ; \|@; N~ ; \@;N~ ;\ܴ@;D <F9~ <U@<O~ <U@<O~ <U%@<O~ <U @<O~ < U -@< O~ < UL@< O~ < U`@<O~ <U@<D =>@=@=>=>= >= >= > =>> >c>a>@>>>>> >> >> > >>> ?c?c ??:?>?>? >? >? > ?>>Dpl8,8Xb@@A@B;C;D; @_* @bQ @^ @^___________> A>>A>A>A>A >A >A > A>>B>B>B>B>B >B >B > B>> C>>C>C>C>C >C >C > C>> D>>D>D>D>D >D >D > D>>PNXTX>@d : @@@@??>>7& :ggDgghgh (((($&"*&( && "(11((  Oh+'0HPl| Mathias Granssonimoeeas Microsoft Macintosh Excels@i@v @Ub0՜.+,0 PXl t|  64z7gqPF 2 QUARTERLY REVIEW  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEGHIJKLMOPQRSTURoot Entry FWorkbookƊSummaryInformation(FDocumentSummaryInformation8N