ࡱ> DC g2ɀ\pNicklas Palbark Ba==xKLJ!8X@"1Arial1Arial1Arial1Arial1ARIAL1Arial10Verdana10ARIAL1Arial1Arial1Arial1Arial1Arial1Arial1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Arial1Calibri1Calibri1 Calibri1Calibri#,##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 #,##0.0                                                                                  ff  `      P  P     a> + )   , *   H   X  #x  "x  h  h  H  L  l  #\  h   l  #|  l  L H  L  l  #\  L  l  #|  H  #x  X  X ||Yׄ}-}3 ##0.00\ }A}4 ##0.00\  _k_r_-;}A}5 ##0.00\ ? _k_r_-;}A}6 ##0.00\ 23 _k_r_-;}-}7 ##0.00\ }A}$ a##0.00\  _k_r_-;}A}% ##0.00\  _k_r_-;}A}1 e##0.00\  _k_r_-;}}. ??v##0.00\ ̙ _k_r_-;   }}; ???##0.00\  _k_r_-;??? ??? ??? ???}}# }##0.00\  _k_r_-;   }A}0 }##0.00\  _k_r_-;}}/ ##0.00\  _k_r_-;??? ??? ??? ???}-}> ##0.00\ }x}"##0.00\  _k??? ??? ???}-}- ##0.00\ }U}8 ##0.00\  _k }A}' ##0.00\  _k}A} ##0.00\ ef _k}A} ##0.00\ L _k}A} ##0.00\ 23 _k}A}( ##0.00\  _k}A} ##0.00\ ef _k}A} ##0.00\ L _k}A} ##0.00\ 23 _k}A}) ##0.00\  _k}A} ##0.00\ ef _k}A} ##0.00\ L _k}A} ##0.00\ 23 _k}A}* ##0.00\  _k}A} ##0.00\ ef _k}A} ##0.00\ L _k}A} ##0.00\ 23 _k}A}+ ##0.00\  _k}A} ##0.00\ ef _k}A} ##0.00\ L _k}A}  ##0.00\ 23 _k}A}, ##0.00\  _k}A} ##0.00\ ef _k}A} ##0.00\ L _k}A}! ##0.00\ 23 _k20% - Dekorfrg1S20% - Dekorfrg1 ef %20% - Dekorfrg2S"20% - Dekorfrg2 ef %20% - Dekorfrg3S&20% - Dekorfrg3 ef %20% - Dekorfrg4S*20% - Dekorfrg4 ef %20% - Dekorfrg5S.20% - Dekorfrg5 ef %20% - Dekorfrg6S220% - Dekorfrg6  ef %40% - Dekorfrg1S40% - Dekorfrg1 L %40% - Dekorfrg2S#40% - Dekorfrg2 L渷 %40% - Dekorfrg3S'40% - Dekorfrg3 L %40% - Dekorfrg4S+40% - Dekorfrg4 L %40% - Dekorfrg5S/40% - Dekorfrg5 L %40% - Dekorfrg6S340% - Dekorfrg6  Lմ %60% - Dekorfrg1S 60% - Dekorfrg1 23 %60% - Dekorfrg2S$60% - Dekorfrg2 23ږ %60% - Dekorfrg3S(60% - Dekorfrg3 23כ %60% - Dekorfrg4S,60% - Dekorfrg4 23 % 60% - Dekorfrg5S060% - Dekorfrg5 23 %!60% - Dekorfrg6S460% - Dekorfrg6  23 %" Anteckningn Anteckning  # Berkning} Berkning  }% $Bra9Bra  a% %Dlig=Dlig  % &Format 1 'Frg1=Frg1 O % (Frg2=!Frg2 PM % )Frg3=%Frg3 Y % *Frg4=)Frg4 d % +Frg5=-Frg5 K % ,Frg6=1Frg6  F %-Frklarande textG5Frklarande text % .IndatawIndata ̙ ??v% / Kontrollcell Kontrollcell  %????????? ???0 Lnkad cellK Lnkad cell }% 1NeutralANeutral  e%"Normal2$Procent 3Rubrik3Rubrik I}% 4Rubrik 1ERubrik 1 I}%O 5Rubrik 2ERubrik 2 I}%? 6Rubrik 3ERubrik 3 I}%23 7Rubrik 47Rubrik 4 I}% 8SummaMSumma %OO9&Tusental:. Tusental [0] ;UtdatawUtdata  ???%????????? ???<"Valuta=* Valuta [0]> Varningstext? Varningstext %XTableStyleMedium2PivotStyleLight16`C6Quarterly review..8_H@QUARTERLY REVIEWAmounts in SEK millionQ1Q2Q3Q4Income statement items Net salesEBITDAOperating profit (EBIT)Underlying operating profitFinancial incomeFinancial expensesProfit before taxProfit for the period8- of which, attributable to owners of the Parent Company?- of which, attributable to non-controlling interests (minority interests)Cash 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, %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, %Net debt/EBITDA, (x)Other information InvestmentsElectricity generation, TWhAverage number employees'1) Excl. items affecting comparability.2) Last 12-month values.Comments{539 Ƴʽ's earnings vary sharply during the year. Normally, the large part of annual profit is generated during the firstLand fourth quarters, when demand for electricity and heat is at its highest.Operating profit (EBIT)1 Operating margin, %1 Pre-tax profit margin, %1 Return on equity, %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)1 BL. .q/Aj0*S1$22t44ccB g2ɀ F?RMbc  dMbP?_*+%&)\(?'q= ףp?(Q?)HzG?MFHP Deskjet 6500 Series500 Seri!@h߀ 4dBe4 d EXCELdHBeںں\\SE018863\HP Deskjet 6500 Series,LocalOnly,DrvConvert$K*`gXX" I??&U} 7@} $ @} I@} $ @F                                  WXXXXXXX?? ?~ Vh@VVVB~ Vl@ VVV C A A A AA A A A  A??DD???DD? EFGGFFFGGF ?F@@G F@G d@F @FFS@G`@G@F@ ?FO@ u<G@6cG@ *O~ F@FF@G@G@F+@ ? F@G@GŶ@FR@FF!@GNG_@F@ ?2F@Gt@G@F@FF@B.#G+@ NGB@_~  F@ ?  H@H@H@F@ F H@H@H@F@ ?  F@Gpr@G0@Fx@ F F@G@G@F@ ?  FGG#FȌ F FGG$F֮ ?  F0@G@G@FȲ@ F Fn@GݲG@Fk@ D! G@ DD! GA@  DD! GT@  DD! G@@  DD G! G#@  DD! GF  DD! G@  DD! G@  D D  IGD@Gճ@G@G"@GGͻ@GlGH@G@ I????????? DGD@G[@Gc@G@\GGU@G~Gm@G0 DGGGGGGGGG EFGGFFFGGF DG.@G@G@G@GG@G@G?@G@ ?FG@G\@F6@FFdz@Gm@G"@F ?FGGFFFGGF EFGGFFFGGF ?F{@ FYFI@S-_G@>hF l@.z31FFP@o*F#@JOG@*LH.~  F@@ ?!F(A DD!FA DD!FA DD!FOA DDF!F4A DD!Fh,A DD!F8CA DD! FA D D  IG8AG NAG{@J@JGSAG0@G@JA I????????? DG@G@G@J@JG@Gz@G@J@ ?#FA! %0A#FH<A $A#GA! y#A'FA"FASF'FA!"9An'F(4A|#An'GXtA!#BARB' FpA "CAY. ?Fh6AFpAGAFhAFFPAFHZAGAF9A ?#FH@ K@#FP@ 2J0Y@#K@ G@!Fp@! FF!F@ F'F@_@UH['K@l@hI{' Fpd@! KFp;@E ?#F A 0a@#F@! څ@@#G@ | 3@1FA~ xb`AF1F@  sqnGaA5Fp/@![(!ji<]GX5GP@U!.hf ?  ? Fx[AF<AG,#AFA F F؛AF|_AG SAFTA !C-!L^!ADDDD-!LF ADDDD-!L" ADDDD-!L ADDDD!L-!LQ ADDDD-!LADDDD-!L ADDDD-! L A D D D D "?MMMMMMMMM #N#?DD???DD? $?$OX@P2@P/@OЋ@$O$OС@P P @$ O4@ %?3%O@P2@P@O1@%O%O5@P@P'@O0@ &? &Offffff$@&Ph@P@@&Offffff!@&O&O@PPz@OH@ '?4'O@Ph@P@O@'O'Offfff1@'P@P@z@O@ (?5~ (O@(Pffffff!@(P"@~ (O$@(O(O@P@P@O@ )?6)OP@P@)Pffffff"@~ )Op@)O)O@PЁ@P@O0@ *?7*OБ@P @P@O)@*O*O@P@P@O"@ +?8+O@p@P@P`s@+Offffff@+O+O`}@P@P r@O@ ,?9,O@u@P`x@P`x@O@,O,O@P`}@P`}@O`s@ -?:-O w@P`}@P~@O`@-O-O@P`@P@O~@ .?;.O@z@P@P@O@.O.O"@PP@P@O @ /?<~ /O@/Pffffff@~ /P`x@/Offffff@/O/O@P@/Pffffff@~ / O@ 0?=~ 0O,@0P2@0P|@O@0O0O@P@P@O6@ 1?>1O@@P@Ph@O@1O1O@P:@P@O,@ 2?!2OЋ@P@P w@ 2K"2K2Op@P@@Pt@Q@ 3D?3P@P@Pw@ 3K"3K~ 3PБ@3P1@3Pt@Q @ 4?#4O8@P(@P@OL@4O4Ox@Pģ@Pأ@O:@ 5?$5?fffffa@5?@?!@?@5?~ 5?_@5?)a@5?@?@ 6?%6O/@P @PZ@R@6R6O)@P@P@R@ 7D&7P@P@P@P@M@7P7Pֵ@P@P:@P@ 8D'8P6@PF@P2@PF@8P8PH@P<@PF@P@ 9C(9S@S@p@Sn@Sn@9S9Sn@S@p@S@p@S@p@ :?OPPOOOPPO ;E);?DD???DD? <?*<Fs@F@G@F@<F<F7@F@<G@ X4~ < F@ =?+=O@P,@=PffffffB@~ =O@=O~ =Ot@=PB@=PA@O@ >C,>L@L`@L@T`@>T>Lq@LR@LT@T@ ????D???D?? Dil\*h\thzp\h\\\p\dx\|\\\\*\@ A B C D E  @?-@?D??????? A?.A????????? B?????????? CE/C????????? DU0D????????? EU1E????????? hd****>@?:K KK  7ggD Oh+'0@HXp aassNicklas PalbarkMicrosoft Excel@b @T՜.+,0 PXp x 539 Ƴʽ AB Quarterly review  Kalkylblad  !"#$%&'()*+,-./012456789:<=>?@ABRoot Entry F'UWorkbookdSummaryInformation(3DocumentSummaryInformation8;