ࡱ> ON (ɀ\paass Ba==xL-8X@"1Arial1Arial1Arial1Arial1$Geneva1 Geneva1Geneva10Arial1Arial1Arial1Arial1Arial1Arial#,##0\ "kr";\-#,##0\ "kr"##,##0\ "kr";[Red]\-#,##0\ "kr"$#,##0.00\ "kr";\-#,##0.00\ "kr")$#,##0.00\ "kr";[Red]\-#,##0.00\ "kr">*9_-* #,##0\ "kr"_-;\-* #,##0\ "kr"_-;_-* "-"\ "kr"_-;_-@_->)9_-* #,##0\ _k_r_-;\-* #,##0\ _k_r_-;_-* "-"\ _k_r_-;_-@_-F,A_-* #,##0.00\ "kr"_-;\-* #,##0.00\ "kr"_-;_-* "-"??\ "kr"_-;_-@_-F+A_-* #,##0.00\ _k_r_-;\-* #,##0.00\ _k_r_-;_-* "-"??\ _k_r_-;_-@_- #,##0.00.0"$"#,##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" kr";\-#,##0" kr"!#,##0" kr";[Red]\-#,##0" kr""#,##0.00" kr";\-#,##0.00" kr"'"#,##0.00" kr";[Red]\-#,##0.00" kr";6_-* #,##0" kr"_-;\-* #,##0" kr"_-;_-* "-"" kr"_-;_-@_->9_-* #,##0_ _k_r_-;\-* #,##0_ _k_r_-;_-* "-"_ _k_r_-;_-@_-C>_-* #,##0.00" kr"_-;\-* #,##0.00" kr"_-;_-* "-"??" kr"_-;_-@_-FA_-* #,##0.00_ _k_r_-;\-* #,##0.00_ _k_r_-;_-* "-"??_ _k_r_-;_-@_-@;_-* #,##0\ _k_r_-;\-* #,##0\ _k_r_-;_-* "-"??\ _k_r_-;_-@_- #,##0.000 #,##0.0000 0.0000000000 0.000000000 0.00000000 0.0000000 0.000000 0.00000 0.0000 0.000 0.0%"Yes";"Yes";"No""True";"True";"False""On";"On";"Off""Ja";"Ja";"Nej""Sant";"Sant";"Falskt""P";"P";"Av" #.##0 #.##0, .##0, 0.000%],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                + ) , *       a H  a h  a#x  a H  a"x  a h  a#x  a h  a#X  a H  a L  a l  a#\  a L  a#|  i h  i l  a!|  a l  a!|  a#|  a L  a#X  q H  a L  a l  a#\  a#|  a L  a"X  a l  a#|  a#X  a"x      i h     61Normal_Koncernen Q4 2010 till Intellecta 2011021161Normal_Q1-rapport 2007 svensk new layout 20070507`@Kvartalsversikt.TE>QUARTERLY REVIEWn.a.Income statement itemsAmounts in SEK millionQ1Q2Q3Q4 Net salesEBITDAOperating profit (EBIT)Operating profit (EBIT)1 Financial income Financial expensesProfit before taxProfit for the period8- of which, attributable to owners of the Parent Company.- of which, attributable to minority interestsCash flow itemsFunds from operations (FFO)Free cash flowBalance sheet items4Cash and cash equivalents and short-term investmentsEquityInterest-bearing liabilities Net debt ProvisionsNoninterest-bearing liabilities"Net assets, weighted average valueBalance sheet total<The key ratios are presented as percentages (%) or times (x)Operating margin, %Operating margin, %1   Pre-tax profit margin, %Pre-tax profit margin, %1 Return on equity, %2 Return on equity, %1,2 Return on net assets, %2 Return on net assets, %1,2 EBIT interest cover, (x)2 EBIT interest cover, (x)1,2 FFO interest cover, (x)2 FFO interest cover, net, (x)2 <Cash flow interest cover after maintenance investments, (x)2; FFO/gross debt, %2 FFO/net debt, %2 EBITDA/net financial items, (x) EBITDA/net financial items, (x)1 Equity/total assets, %Gross debt/equity, %Net debt/equity, %$Gross debt/gross debt plus equity, % Net debt/net debt plus equity, %Net debt/EBITDA (x)Other information InvestmentsElectricity generation, TWhAverage number employees'1) Excl. items affecting comparability.2) Last 12-month values.CommentsVattenfall s earnings vary sharply during the year. Normally, the large part of annual profit is generated during the first and fourth quarters, when demand for electricity and heat is at its highest.B 6l1cc (ɀ _C[xs {  dMbP?_*+%&?'{Gz?M \\printstur01\SEP3215(S o=XXLetterPRIV0''''d"P4(>i$SMTJLexmark Universal PS3Resolution600dpiOutputBinPrinterSettingStapleLocationFalseHolePunchFalseJogFalseFoldLocationFalseCollateTrueBookletNoCoverFalseBookletFFrontCoverFalseBookletBFrontCoverFalseBookletFBackCoverFalseBookletBBackCoverFalseBookletMaintainFalseBasicLayoutTrueFinisherBookletNoFoldJCLTonerDarknessNoneMediaTypeNoneBookletMediaTypeNoneAllColorsToBlackFalseDuplexDuplexNoTumbleJCLPortRotationNoneHasKeepPreviousPHJobsTrueHasPrintandHoldTrueAdvancedBoookletAlgorithmTrueStatusWindowFalseShowStatusWindowAfterPrintingFalseHasPrintQualityTrueBitmapIDNoneSmallFontEnhancerFalsePixelBoostTrueNewDuplexTrueIsCustomPageTruePageSizeA4PageRegionInputSlot*UseFormTrayTableBookletInputSlotAutoSelect"KMXLArialHdArialHd< UseSameSize" =XX??U} m9} } } } } } } } } } } } } } m} } m _,@,@,@,@,@ ,@ ,@ ,@ ,@ ,@,@,@,@,@,@,@,@,@,@,@,@,@,@,@,@,@,@,@ ;$<<<<<<<<<<<<<<<  ~ :d@::::::~  :h@ ::::::               "$##$#$##%##$#$%# ~ #@#~ $@#~ $@$@%~ #@%~  #@@ #~  $ F@ #~  $ d@%~ # @&  ~ #@@#~ $@#~ $@%~ #@%~  #O@ #~  $@ #~  $@%~ #@&  ~ #@#~ $@#~ $@%~ #)@%~  #@ #~  $@ #~  $Ŷ@%~ #R@&  ~ #@#~ $@#~ $v@%~ #@%~  #@ #~  $t@ #~  $@%~ #@&  ~ #x@ #~ $y@ #~ $0@ %~ # @ %~ #@ #~ $pr@ #~ $0@ %~ #x@ &  ~ #̥ #~ $ #~ $, %~ # %~ # #~ $ #~ $# %~ #Ȍ & ~ #@ #~ $"@ #~ $Љ@ %~ #@ %~ #0@ #~ $@ #~ $@ %~ #Ȳ@ & ~ $@ $~ $@ $~ $p@ '~ $|@ '~ $@ $~ $A@ $~ $T@ '~ $@@ & (~ $G@ $~ $0@ $~ $@ $~ $@ $~ $D@ $~ $ճ@ $~ $@ $~ $"@ & =~ +@u@+~ + e@+~ + j-~ +o@-~  +D@ +~  +[@ +~  +c@-~ +@\&& $$$$$'$'$$$$$'$ "$##$#$%#%##$#$%#  ~ $R@$~ $@$~ $:@'~ $7@'~  $.@ $~  $@ $~  $@'~ $@ ~ +@+~ +ڵ@+~ +@-~ +$@-~  + +~  +@ +~  +\@-~ +6@&##$#$%#%##$#$%# "$##$#$%#%##$#$%# ~ #@#~ # @#~ $G@%~ #@%~  #{@ #~  #I@ #~  $@%~ # l@ ~ #^A#~ # A#~ # A%~ # bA%~  #(A #~  #A #~  #A%~ #OA (~ $ A)~ $SA)~ $`@$~ ) A$~  $8A )~  $ NA )~  ${@$~ )@ (~ $N@)~ $@)~ $@%~ )@%~  $@ )~  $@ )~  $@%~ )@ ~ #XA#~ #_A#~ $ A%~ # A%~  #A #~  #H<A #~  $A%~ #A ~ #`@#~ #@#~ $(4A%~ #XA%~  #h6A #~  #pA #~  $A%~ #hA ~ #@#~ #@@#~ 'j@%~ #=@%~  #H@ #~  #P@ #~  '@%~ #p@ ~ #@#~ #O@#~ $A*~ #A%~  # A #~  #@ #~  $@*~ #A ~ #<A#~ #@oA#~ $ A%~ # A%~  #x[A #~  #<A #~  $,#A%~ #A ~ +ԂA+~ +4A+~ +Γ$,~ +>$-~  +" +~  +2! +~  +" A,~ + A&(....././...../.&D^l6(T6*6*6 ,@!,@",@#,@$,@%,@&,@',@(,@),@*,@+,@,,@-,@.,@/,@0,@1,2,@3,@4,@5,@6,@7,@8,@9,@:,@;,@<,@=,@>,@?,@ 0$   !!  ! !~ !18@!1~ !2,@!1~ !2`@!3~ !10@!3~ ! 1X@! 1~ ! 22@! 1~ ! 2/@!3~ !1Ћ@ " ~ "18@"1~ "2@"1~ "2`@"*~ "1@"*~ " 1@" 1~ " 22@" 1~ " 2@"*~ "11@ #!~ #14@#1~ #2@#1~ #2f@#3~ #1y@#3~ # 1@# 1~ # 2h@# 1~ # 2@@#3~ #10@ $"~ $14@$1~ $2P@$1~ $2f@$*~ $1@$*~ $ 1@$ 1~ $ 2h@$ 1~ $ 2@$*~ $1@ %#~ %1@%1~ %2)@%1~ %2&@%3~ %1#@%3~ % 1@% 1~ % 20@% 1~ % 2@%3~ %1$@ &$~ &1@&*~ &2@&*~ &2X@&*~ &1Б@&*~ & 1)@& *~ & 2Ж@& *~ & 2@&*~ &1@ '%~ '1H@'1~ '2@'1~ '2H@'3~ '1$@'3~ ' 1P@' 1~ ' 2@' 1~ ' 2@'3~ '1p@ (&~ (1@(*~ (2,@(*~ (2p@(*~ (1Б@(*~ ( 1Б@( *~ ( 2 @( *~ ( 2@(*~ (1)@ )'~ )1{@)1~ )2w@)1~ )2`s@)3~ )1`s@)3~ ) 1@p@) 1~ ) 2@) 1~ ) 2`s@)3~ )1y@ *(~ *1@*1~ *2w@*1~ *2t@*3~ *1@u@**~ * 1@u@* 1~ * 2`x@* 1~ * 2`x@*3~ *1@ +)~ +1@+1~ +2 @+1~ +2`}@+3~ +1~@+3~ + 1 w@+ 1~ + 2`}@+ 1~ + 2~@+3~ +1`@ ,*~ ,1`@,1~ ,2@,1~ ,2@,3~ ,1@,3~ , 1@z@, 1~ , 2@, 1~ , 2@,3~ ,1@ -+~ -1@-1~ -2`}@-1~ -2@z@-3~ -1z@-3~ - 1@- 1~ - 2y@- 1~ - 2`x@-3~ -1|@ .,~ .1(@.1~ .28@.1~ .20@.3~ .1@.3~ . 1,@. 1~ . 2@. 1~ . 2|@.3~ .1@ /-~ /1L@/1~ /2(@/1~ /27@/3~ /1@/3~ / 1@@/ 1~ / 2@/ 1~ / 2h@/3~ /1@ 0.~ 01X@01~ 02@01~ 02@03~ 01`@03~ 0 1@0 1~ 0 2@0 1~ 0 2w@03 03 1 /~ 12X@12~ 12@12~ 12@14~ 12@1*~ 1 2Ћ@1 2~ 1 2@1 2~ 1 2w@14 13 20~ 21@21~ 22=@21~ 227@2*~ 21@23~ 2 18@2 1~ 2 2(@2 1~ 2 2@2*~ 21L@ 31~ 3@3~ 3{@3~ 3 @3~ 3G@3~ 3 @3 ~ 3 @3 ~ 3 !@3~ 3@ 42~ 41|@41~ 42@41~ 42S@43~ 45@@43~ 4 1/@4 1~ 4 2 @4 1~ 4 2Z@43~ 45@ 5 3~ 52B@52~ 52J@52~ 52@54~ 52N@54~ 5 2@5 2~ 5 2@5 2~ 5 2@54~ 52@M@ 6 4~ 62l@62~ 62@62~ 62Ҵ@64~ 62Z@64~ 6 26@6 2~ 6 2F@6 2~ 6 22@64~ 62F@66 75~ 77@`@77~ 77@`@77~ 77t@78~ 77@78~ 7 7t@7 7~ 7 7q@7 7~ 7 7@p@78~ 77n@(811212!1!11212!19 9"6$9  !!  ! :7~ :#`@:#~ :#i@:#~ :$ @:%~ :#*@:%~ : #s@: #~ : #@: #~ : $@:%~ :#@ ;8~ ;1@;1~ ;2@;1~ ;2Ы@;!~ ;1@;!~ ; 1@; 1~ ; 2,@; 1~ ; 2@;!~ ;1 @ <9~ <+ -@<+~ <+L@<+~ <+`@<-~ <- @<-~ < +@< +~ < +`@< +~ < +@<-~ <-`@&=   >:$>   ?; ?"<"?Dl6,6*6@@A,@B@C,@D,@E,@F,@GHIJKLMNOPQRSTUVWXYZ[\]^@ @>="@>??????????? A  B &C>>???????????&D>>???????????$E&F&G&H&I&J&K&L&M&N&O&P&Q&R&S&T&U&V&W&X&Y&Z&[&\&]&^B`X>**(************************>'@@@@2CC DD  @@ 7 Oh+'0HP`p aassaassMicrosoft Excel@Qi@,f@_i՜.+,0 PXp x 539 Ƴʽ AB Kvartalsversikt  Worksheets  !"#$%&'()*+,-./0123456789:;<=?@ABCDEGHIJKLMRoot Entry FpoWorkbook{SummaryInformation(>DocumentSummaryInformation8F