tinued strong groowth with solidts from ceo o continues 44 per cent usiness area ave maintain ich 14...
TRANSCRIPT
![Page 1: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/1.jpg)
�
1
17 July 2
CONPROF APRIL –
Net s
Opera
Opera
Profit
JANUAR
Net s
Opera
Opera
Profit
Net d
Commen
“Swecup bybest b “We hof whand N “Demsustasegm “Todatop ofadditifavou
2012
TINUEDFITABIL
– JUNE 2012
ales of SEK 1
ating profit of
ating margin
after tax of S
RY – JUNE 2
ales of SEK 3
ating profit of
ating margin
after tax of S
ebt of SEK 5
nts from CEO
co continues y 44 per cent business area
have maintainich 14 percen
Norway and th
mand for our sined strong d
ments.
ay Sweco hasf the industryonal acquisit
urable long-te
D STROLITY
2
1,943.1 millio
f SEK 149.6 m
of 7.7 per cen
SEK 121.5 mi
2012
3,852.7 millio
f SEK 380.9 m
of 9.9 per cen
SEK 286.0 mi
09.0 million (
O Mats Wäppl
to perform wcompared to a was Sweco
ned our growtnt organic. Thhe acquisition
services rose development,
s around 7,70, we have excions. Our widrm developm
NG GRO
n (1,506.7).
million (128.0)
nt (8.5).
llion (92.5) an
n (2,927.4).
million (264.6)
nt (9.0).
llion (189.6) a
74.6).
ing:
well. Operatingthe same pe Sweden, wh
th trajectory whe higher volun of FMC Gro
during the qubut there are
00 employeescellent potent
de service offement.”
OWTH
).
nd earnings p
).
and earnings
g profit for theriod of last ye
hich posted an
with overall gumes are maoup in Finland
uarter. Most ae increasing s
s. With a proftial to continuering and lea
WITH S
per share of S
per share of
e first half of tear. Operatingn operating m
rowth of 32 pinly attributab
d.
areas of operasignals of wea
fitability and fiue growing boding market p
SOLID
SEK 1.32 (1.0
SEK 3.11 (2
the year reacg margin was
margin of 11.4
er cent for thble to organic
ation are expeaker developm
nancial strenoth organicallyposition give
01).
.08).
ched SEK 381s 9.9 per cent4 per cent.
he first half of c growth in Sw
ected to enjoment in certa
ngth at the aby and throughus a solid pla
1 million, t. The
the year, weden
oy in
solute h atform for
![Page 2: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/2.jpg)
2
PROFIT A Net salesConsolida3,852.7 mcent and Profit sumSEK M
Sweco Swe
Sweco Nor
Sweco Finl
Sweco CenEastern Eu
Sweco Rus
Sweco Indu
Group-wide
Operating
Consolidatefinancial ite
Profit befo
Operatingmillion (26explainedeffect of a Operatingto SEK 23earnings and risingcent (12.3 Sweco Nooperatingan operatearnings volumes fgrowth an Sweco Fi45.3 millioFMC GroFebruary million, anoperating The negaa significasegment. Sweco Inearnings to improv Consolidaacquisitio
AND FINANC
s and profit, Jated net sales
million (2,927.4acquisition-dr
mmary, Apr-Ju201
eden 94
rway 20
and 29
ntral & urope 1
ssia -3
ustry 12
e, etc. -5
profit 149
ed net ems 2
ore tax 152
g profit was up64.6). The inc
d mainly by higacquisitions.
g profit for Sw33.2 million (2is attributable
g volumes. Op3).
orway achieveg profit to SEKting margin of growth is duefrom both acqnd a better bill
nland reporteon (4.8) and a
oup, which is p2012, contrib
n operating prg margin of 11
ative earnings antly weaker m
dustry has shcompared to t
ved demand in
ated profit wason-related cost
CIAL POSITIO
January – Jus rose by 32 pe4). Organic groriven growth w
un 12
Apr- Jun 2011
.7 113.6
.2 16.4
.5 2.9
.7 0.6
.0 1.7
.1 3.8
.6 -11.0
.6 128.0
.7 -1.8
.3 126.2
p by 44 per cecrease of SEK gher volumes
eco Sweden r219.7). The im to a continue
perating margi
ed a strong imK 88.6 million (f 9.7 per cent ( to a favourab
quisition-drivenling ratio.
d an operatinga margin of 10part of the busuted net sales
rofit of SEK 40.0 per cent.
trend in Russmarket in the i
own a major ithe previous y
n Finland.
s negatively ats of SEK 12.5
ON
ne 2012 er cent to SEKowth was 14 p
was 18 per cen
Jan- Jun 2012
Jan
233.2
88.6
45.3
4.3
-5.8
33.3
-18.0
380.9
-3.5
377.4
ent to SEK 380116.3 million and the accre
rose by 6 per cprovement in d stable markn was 11.4 pe
mprovement in 54.0) and pos(7.8). This ble market, hign and organic
g profit of SEK.9 per cent (10iness area sins of SEK 364.10.1 million and
ia is explainednfrastructure
mprovement iyear, mainly ow
ffected by 5 million (4.4)
K per nt.
n-Jun2011
219.7
54.0
4.8
-2.6
1.4
6.8
-19.5
264.6
-3.9
260.7
0.9 is
etive
cent
ket er
sted
gher
K 0.9).
nce 1 1
d an
d by
in wing
and
amoSEK Operelatmilliocent The was The was ProfGroumillioSEK Prof Retuon c No splac EarnEarnbefo InveInveSEKfurniDepmillioSEK Conamoon c–528 CasThe stron Casmillioincluof thInter(230509. Durishar(272 The equi
ortisation of acK 23.0 million (
erating profit beted intangible on (273.5) andt (9.3).
billing ratio, in74.5 per cent
number of no972 (973).
fit before tax wup’s net financon (–3.9) and
K 10.9 million (
fit after tax wa
urn on equity wcapital employ
significant trane during the p
nings per shanings per sharore dilution and
estments estments in proK 58.6 million (iture, computereciation of eqon (36.3) and
K 27.5 million (
sideration paiounted to SEKconsolidated c8.3 million (–7
h flow and finGroup’s cash
ng at SEK 228
h and cash eqon (155.9). Diuding unutilisehe period totallrest-bearing d0.3). The net in.0 million (74.6
ng the year, dreholders in a 2.8).
net debt/equitty/assets ratio
cquisition-relat(8.9).
efore amortisaassets (EBITAd the EBITA m
ncluding all adt (73.5).
rmal working
was SEK 377.4cial items amoincluded forei
(–1.0).
s SEK 286.0 m
was 32.5 per ced was 33.4 p
nsactions with period.
are re amounted tod SEK 3.11 (2
operty, plant a(44.2) and refeers and other Iquipment amoamortisation o
(12.1).
d for the acqu781.3 million
ash and cash 8.7).
nancial posit flow from ope
8.3 million (80
quivalents amosposable cashd bank overdrled SEK 813.8ebt is reportednterest-bearing6).
dividends weretotal amount o
ty ratio was 33o was 31.7 per
ted intangible
ation of acquisA) was SEK 4
margin was 10
dministrative p
hours during t
4 million (260.ounted to SEKign exchange
million (189.6)
cent (23.7) anper cent (30.2)
related partie
o SEK 3.11 (22.08) after dilu
and equipmenerred mainly toIT investments
ounted to SEKof intangible a
uisition of com(125.1) and tequivalents w
tion erating activiti.0).
ounted to SEKh and cash eqraft facilities a8 million (646.d at SEK 844.g liability was
e paid to Swecof SEK 274.0
3.1 per cent (5r cent (42.1).
assets of
sition-03.9
0.5 per
personnel,
the period
.7). The K –3.5
effects of
).
d return ).
es took
2.08) tion.
t totalled o office s.
K 43.1 assets to
panies he effect
was SEK
es was
K 335.9 quivalents t the end 0). .9 million SEK
co AB’s million
5.5). The
![Page 3: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/3.jpg)
3
EmployeThe numb(5,999). TGroup du Net salesNet sales(1,506.7)acquisitio Operatingoperating ConsolidaacquisitioamortisatSEK 12.7 Operatingrelated inmillion (13(8.9). The billing The numbwas 462 ( Profit befoafter tax w Cash flow148.7 mil Parent CThe Paremillion (42services. million (3SEK 3.2 mat the end THE SWESweco is price for t72.75, anOMX Stoover the s During th4,012 clashares wiArticles othereafterattributabattributab The total was 91,5and 82,13treasury s
ees ber of employThe average nuring the perio
s and profit, As rose by 29 pe. Organic grow
on-driven grow
g profit was 14g margin was 7
ated profit wason-related costtion of acquisit7 million (5.7).
g profit before tangible asset33.7) and the
g ratio was 75
ber of normal (471).
ore tax was Swas SEK 121.
w from operatilion (80.7).
ompany, Janent Company r2.2), all of whiProfit after ne1.9). Investmemillion (0.5) and of the period
ECO SHARE listed on NAS
the Sweco B sn increase of 2ckholm Genersame period.
e period, at thss A shares with the suppor
of Association.r is 17,595,18
ble to class A sble to class B s
number of sh16,847, of wh35,183 were oshares, the nu
ees at 30 Junnumber of empd was 7,200 (
April – June 2er cent to SEKwth was 10 pe
wth was 19 per
49.6 million (17.7 per cent (8
s negatively ats of SEK 0.3 tion-related in
amortisation ts (EBITA) waEBITA margin
5.1 (74.0).
working hours
EK 152.3 mill.5 million (92.5
ng activities a
nuary – June recorded net sich refers to inet financial itements in equipmnd cash and cd totalled SEK
SDAQ OMX Sshare at 30 Ju27 per cent dural Index rose
he request of swere convertedrt of the conve The total num2.3, of which 9shares and 8,2shares.
ares at the enich 9,381,664
of class B. Afteumber of share
e 2012 was 7ployees in the 5,597).
2012 K 1,943.1 millier cent and r cent.
28.0) and 8.5).
ffected by million (2.0) atangible asset
of acquisition-as SEK 162.3n was 8.4 per
s during the pe
ion (126.2). P5).
mounted to S
2012 sales of SEK 1ntra-group ms was SEK 8
ment amountedcash equivalenK 0.2 million (0
tockholm. Theune 2012 was ring the year. by 3 per cent
shareholders, d to class B rsion clause in
mber of votes 9,381,664 are213,518.3 are
nd of the periodwere of class
er deduction oes outstanding
,694
on
and ts of
-
cent
eriod
rofit
EK
113.8
8.9 d to nts
0.0).
e bid SEK The
t
n the
e e
d s A of g at
30 Jwere TreaSwesharcentthe v OPEThe at Swdeve7,70one SweworlareaFinlaRuss SweGrouNorwseveSwegrowEurostrento grorga The showimprgrowincre DemquarEurothe Ndow Therdemare rwhicfor inprodare idevechanareaassetraffiand
une 2012 wase of class A an
asury shareseco holds a totres. The treast of the total nuvotes.
ERATIONS ANengineers, arweco are workelopment of a 00 employees of the largest
eco carries outdwide. Operat
as: Sweco Sweand, Sweco Csia and Sweco
eco is well posup has marketway and Finlaeral countries eco’s home mawth and healthopean averagength at the toprow faster thananically and th
acquired opewing favourabroved performwth and profitaeasingly worki
mand for Swecrter. However,ozone is also sNordic region
wnturn in certai
re are powerfumand for consu
related to urbach are among nfrastructure, duction and coincreasingly stelopment of songe. This is stas like energy essments, renic planning, wsoil/site reme
s 91,342,847, nd 81,961,183
tal of 174,000 ury shares coumber of shar
ND MARKET chitects and eking together tsustainable soin 13 countrieplayers in Eu
t projects in sotions are condeden, Sweco entral & Easteo Industry.
itioned for prot-leading positnd and solid nin Central andarkets have gehier public finae. With a profip of the industn the market arough acquisit
rations in Finnle developmeance for Swec
ability. Sweco’sng in joint ass
co’s services w, the financial starting to affeand there is gn segments.
ul drivers that ulting engineeranisation and other things cindustrial prod
onstruction. At tringent requirociety and adaimulating demefficiency, envewable energater supply, wdiation.
of which 9,383 were of class
class B treasrrespond to 0
res and 0.1 pe
environmentalto contribute t
society. With aes, the Sweco rope. Every yeome 80 countrducted in six bNorway, Swecern Europe, S
ofitable growthtions in Swedeniche positionsd Eastern Euroenerally highe
ances than theitability and fintry, Sweco hasaverage, both tions.
nish FMC Groent and contribco in terms of s Finnish unitssignments.
was good duriturbulence in
ect market foregreater likeliho
are boosting ring services. rising living st
contributing to duction, energt the same timrements for suaptation to clim
mand for servicvironmental im
gy solutions, efwastewater tre
81,664 s B.
ury .2 per
er cent of
experts to the
around Group is ear, ries
business co weco
h. The en, s in ope.
er GDP e nancial s capacity
up are buting to
both s are
ng the the
ecasts for ood of a
long-term These
tandards, a need
gy e, there
ustainable mate ces in mpact ffective atment
![Page 4: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/4.jpg)
4
Sweco S
Net sales a
Net sales, S
Operating p
Operating m
No. of empof period
Sweco Swconsultinglargest busome 50 ArchitectuSystems,ManagemInstitutionproject exAsia, the The markstable devremains pwater supfor buildinalthough developmforecasts revised doffering inand stron In the secplan a nein Eksjö afor sustaiAgency foStockholmconstructspectaculRoyal Opprepare aWeichangwill be debecome aother thin
Sweden
and profit
SEK M
profit, SEK M
margin, %
loyees at end
weden is the cg engineering usiness area, locations. Serure, Structural Infrastructure
ment, Energy Snal Services. Sxports to counMiddle East a
ket for Sweco velopment dupositive in mospply, energy ang-related servthere are incr
ment in certainfor new resid
ownwards. Intn sustainable ng long-term d
cond quarter Sew utility systeand to developnable fishing oor Marine andm, Sweco hasion and projeclar restaurant
pera House. Ina developmentg, which borde
eveloped into aa leading destngs.
Apr-Jun
2012
AprJun
2011
1,013.8 923.3
94.7 113.6
9.3 12.3
country’s leadservices and with around 3rvices are offel Engineering,e, Water & EnvSystems, GeoSweco Swedentries in Easterand Latin Ame
Sweden was ring the periodst areas, suchnd geographicvices is curreneasing signals segments. Amential productterest in Swecurban developemand is anti
Sweco signed ms building atp a geographicon behalf of th Water Manag
s been responsct managemenbuilding on th
n China, Swect plan for the cers on Inner Ma sustainable tination for eco
r- n 1
Jan-Jun
2012
J
2
3 2,044.7 1,79
6 233.2 2
3 11.4
3,329 3
ing provider othe Group’s ,300 employe
ered in the are Building Servvironment, Pro
ographical IT an has extensivrn Europe, Afr
erica.
characterised d. Demand
h as infrastructcal IT. The mantly favourables of a weaker mong other thtion have beenco’s service pment is growcipated.
agreements tt Högland Hoscal IT support he Swedish gement. In censible for nt for The Cub
he roof of the co’s architects county of Mula
Mongolia. The region and o-tourism, amo
Jan-Jun
2011
93.0
19.7
12.3
,055
of
ees in eas of vice oject and ve rica,
by
ture, arket e,
hings, n
wing
to spital tool
ntral
be, a
will an area
ong
Swe
Net s
Net s
Oper
Oper
No. oof pe
SweconsbusiWatInfra Tronsince Swesustis nofrieninfrarailwSwecertiservand of thgeneserv In thfor dcomarearequNorwfor sfish carricontman Swe
Net s
Net s
Oper
Oper
No. oof pe
As oemp
eco Norway
sales and profit
sales, SEK M
rating profit, SEK
rating margin, %
of employees at eriod
eco is one of Nsultancies, witness area is oer & Environm
astructure, Bui
n Kjølhamar ise 14 May 201
eco’s Norwegiaained favoura
oting strong dendly residentiaastructure areaway networks aeco. A joint Noficate system
vices related towind power. A
he country’s werating good lo
vices.
he second quadesign manageplex for Watri
a of 13,500 squirements for awegian consulservices in conoil factory in Uied out jointly tract, which ennagement and
eco Finland
sales and profit
sales, SEK M
rating profit, SEK
rating margin, %
of employees at eriod
of 1 February 2ployees is part
Apr-Jun
2012
438.2
K M 20.2
4.6
end
Norway’s largeh 1,100 emplo
organised in siment, Building
lding Service
s the new Pres2.
an operations ble market. Themand for enel and commer
a, rising investare creating a rwegian/Swedis leading to a
o renewable eA continued neater and wasteong-term dem
arter Sweco waement of an eum Eiendom. uare meters aa passive buildltants have alsnnection with tUruguay. The awith Sweco In
ntails main resprocurement
Apr-Jun
2012
259.3
K M 29.5
11.4
end
2012, FMC Grof the Sweco
Apr- Jun
2011
JaJu
20
339.5 910
16.4 88
4.8 9
1,1
est engineeringoyees. The Noix divisions: E& ConstructioSystems and
sident of Swec
are experienche constructioergy-efficient arcial propertiestments in the
a positive markdish electricitya better marke
energy, primareed for modertewater system
mand for Swec
as given respoeco-certified of
The structureand will meet ading. Sweco’sso been commthe constructioassignment is
ndustry under sponsibility forof contracting
Apr- Jun
2011
JaJu
20
23.9 415
2.9 45
12.0 10
1,3
roup with arouo Finland busin
an-un 12
Jan-Jun
2011
0.7 688.9
8.6 54.0
9.7 7.8
00 960
g orwegian nergy,
on, Vest.
co Norway
cing a on sector and eco-s. In the road and ket for y et for ily hydro rnisation ms is also co’s
onsibility ffice
e has an all the
missioned on of a s being an EPCM
r project g services.
an-un 12
Jan-Jun
2011
5.3 44.0
5.3 4.8
0.9 10.9
36 68
und 1,250 ness
![Page 5: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/5.jpg)
5
area. FMCof structuindustrial Group is leader in also incluprimarily in the infrsectors. Demand fremainedfor commFor publicrising volupositive insector, whhas weakis expecte Two new structuralPetersburmeters anin HelsinkmanagemKangasalstation in Sweco C
Net sales a
Net sales, S
Operating p
Operating m
No. of empof period
Sweco Ceemployeethe Czech The markunchangeare notingwater andBaltic regand indusis showinservices. remains pinfrastruccompetitioparticular The ongoand Easte
C Group offerral engineerinengineering, among other tstructural eng
udes Sweco Poffers project
rastructure, co
for Sweco’s bd favourable dumercial and offic facilities sucumes are awan the renovatiohile the markekened. Overalled to remain s
contracts dur engineering org with a total nd modernisatki. Other assigment for a newla and renovatKirkkonummi
Central & East
and profit
SEK M
profit, SEK M
margin, %
loyees at end
entral & Eastees and is activh Republic, Sl
ket situation ined. The Baltic g increased ded environmentgion is also goostry-related asg strong demaIn Poland, the
positive while cture market ison is being felrly in connectio
oing adaptationern Europe is
rs services mang, building seenergy and enthings the Fin
gineering. TheM with 78 emmanagement
onstruction and
uilding-relateduring the perioice properties
ch as schools aaited. Developon, rebuilding et for residentil demand for Sstable.
ring the quarteof a new shoparea of aroun
tion of the Itis gnments includw healthcare cetion/rebuilding.
tern Europe
Apr-Jun
2012
ApJ
20
68.1 60
1.7 0
2.4 1
ern Europe have in Estonia, Llovakia and Bu
n the business States and th
emand for Swtal services. Dod with regard
ssignments. Inand for projece water and endemand for se
s weaker. Intenlt throughout ton with public
n to EU standcontinuing to
ainly in the arervice systemsnvironment. Fnish market-business area
ployees, whicservices to cl
d industrial
d services od and the mawas unchang
and hospitals,ment is also and expansioal constructionSweco’s servic
er involved pping centre innd 123,000 sqshopping cen
de project entre in g of a railway
pr- un
011
Jan-Jun
2012
0.8 134.5
0.6 4.3
1.1 3.2
884
s close to 900Lithuania, Polaulgaria.
area is largelhe Czech Repuweco’s energy, Demand in the d to infrastructn addition, Estoct managemennvironmental aervices in the nse price the business aprocurements
ards in Centrabenefit all of t
eas s, FMC
a h ients
arket ged. ,
on n ces
n St. uare
ntre
Jan-Jun
2011
115.7
-2.6
-2.2
863
0 and,
y ublic
ture onia
nt area
area, s.
al the
busienvi In Estransof a transout aMaribeenresidhasof mSwein tha stu Swe
Net s
Net s
Oper
Oper
No. oof pe
SweservSweprojeRuss Bo Csince In thlargependprimare aAn imseco Russinveener Swedurinconninnoroada neSt. PwastSosn
ness area’s aronment, ener
stonia Sweco sportation connew LRT linesportation in Ta study on waijampolé and in awarded a pdential projectbeen chosen
motorway betweco will study ee city of Nitra udy on the wa
eco Russia
sales and profit
sales, SEK M
rating profit, SEK
rating margin, %
of employees at eriod
eco Russia hasvices in Infrasteco Russia is aect exports frosia.
Carlsson is thee 1 May 2012
he wake of thee number of pding new deci
marily affectedactive in statemproved markond half of the
sia has strongstment is anticrgy and indust
eco was awardng the period, nected to consovation centre ds in Pskov anew urban commPetersburg. Swtewater treatmnoviy Bor, Soa
ctivities in the rgy and infrast
has won seventracts, such a
and a study oTallinn. In Lithuste managemn Poland, Swe
planning and din Warsaw. Ato provide sereen Brzesko aexpansion of tand in Bulgarter supply in t
Apr-Jun
2012
27.2
K M -3.0
-11.1
end
s around 300 ructure and Walso responsibom the other b
e new Preside.
Russian presrojects have bsions to moveSweco NIPI a-financed projket situation is year.
g public financcipated in the trial areas.
ded a number including add
struction of theoutside Mosco
nd a feasibility munity for 60,0weco has also
ment contractsartavala and T
water and structure areas
eral new publias planning anon future publiuania, Sweco
ment in the cityweco’s architecdesign contracAlso in Polandrvices for a neand Krzyz. In the wastewateria, Sweco wilthe city of Stra
Apr- Jun
2011
JaJu
20
27.1 59
1.7 -5
6.2 -9
3
employees anWater & Enviroble for coordinbusiness areas
ent of Sweco R
sidential electibeen postponee forward. Thisand Sweco IKTjects to a larges expected in t
ces and ongoininfrastructure
of mid-sized cditional assigne new Skolkov
cow, general pstudy on the
000 residentso won several s, for example Tscherepovets
s.
c nd design ic will carry
y of cts have ct for a , Sweco
ew section Slovakia,
er network l perform
aldzha.
an-un 12
Jan-Jun
2011
9.7 32.2
5.8 1.4
9.7 4.4
23 379
nd offers onment. nation of s to
Russia
on, a ed s has TP, which e extent. the
ng , water,
contracts ments vo
planning of design of outside new in
s.
![Page 6: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/6.jpg)
6
Sweco In
Net sales a
Net sales, S
Operating p
Operating m
No. of empof period
Sweco Inindustrial capabilitieproject mdevelopmemployeeNorway, Slargest inIndustry aEurope awith a focpetrochemindustries The markdevelopmassignmenew recruNorway h InvestmeSouth Amdemand fFinland ainvestmenSwedish invest, maindustry hexpectedbeen seeconsultingpetrochem New contprojects fGothenbuhas perfoFinnish aprojects t2012. ACQUISIAcquisitioof employ190 emplgrowth. During tharchitectu
ndustry
and profit
SEK M
profit, SEK M
margin, %
loyees at end
dustry is the Gconsulting se
es include stuanagement se
ment of industres in Finland, 2Sweco Industrdustrial enginalso has operand South Ame
cus on the enemical, pulp ans, as well as o
ket situation inment. The sharents is rising auitment. Markehas also remai
nts in new pulmerica and Rufor Sweco’s in
and Sweden. Snt in the mininpulp and papeainly in existinhas remained . An increase
en in the energg engineering mical industry
tracts won in tfor clients suchurg and Gazprormed a numbnd Swedish phat are expec
ITIONS ons during 201yees in the Swoyees have b
e quarter, Swural firm of Ark
Apr-Jun
2012
ApJ
20
191.9 157
12.1 3
6.3 2
Group’s resouervices. The budies, planningervices for exprial facilities. W230 in Swedery is one of theeering consultations in Russerica. The busergy, chemicad paper, mininffshore projec
n Finland is shre of large and
and there is a get developmenined favourab
lp and paper mssia are expe
ndustrial consuSweden is notng and energyer industry is ang facilities. Thactive and nein the numbe
gy sector. Demservices in this relatively s
the second quh as Andriz, Mrom. In additioer of feasibilityrocess indust
cted to start in
12 have increaweco Group byeen added thr
eco acquired kkitehtitoimisto
pr- un
011
Jan-Jun
2012
7.3 384.7
3.8 33.3
2.4 8.7
707
rce for qualifieusiness area’sg, engineering pansion and
With some 450n and 20 in e Nordic regiotancies. Swec
sia, Eastern siness area wol and ng and mineracts.
owing stable d more long-tegrowing need nt in Sweden ale.
mills in Asia, cted to stimulaultants in both ing continued
y industries. Thalso continuinghe Finnish minw investmentsr of inquiries h
mand for he chemical antable.
arter include Metso, the Porton, Sweco Indy studies for thries regardingthe second ha
ased the numby 1,180. A furtrough organic
the Finnish o Brunow &
Jan-Jun
2011
301.8
6.8
2.3
657
ed s and
0
on’s co
orks
al
erm for and
ate
he g to ning s are has
nd
rt of ustry he
g alf of
ber ther
c
Mauone ACCSweAccothesEurointerInterAccoBoaEntitapplin No RISKThe Swebusiinveattraof podiffeexchsignfromrepo FINAInterYea OUTThe archtherefor wambstrenand finangrowsolid
unula Oy with of Finland’s le
COUNTING POeco complies wounting Stand
se (IFRIC) thatopean Commirim report is prrim Financial Rounts Act and rd’s recommeties. The accoied by the Groote 1 of the an
KS AND UNCsignificant ris
eco Group andness risks tiedstment spend
act and retain olitical decisio
erent types of fhange risk, intificant risks ar
m those presenort for 2011, ”R
ANCIAL CALErim report Janr-end report 2
TLOOK market for co
hitectural servie is a greater weaker develobition is to achngthening its min Central and
nces, leading wth areas and d platform for s
18 employeeseading residen
OLICIES with the Internaards (IFRS) at have been enssion for appliresented in acReporting, thethe Swedish ndation RFR 2
ounting and vaoup are the sannual report fo
CERTAINTIESks and uncerta
d the Parent Cd to the generaing in differencompetent pens. The Groupfinancial risk, serest rate riskre assessed tonted on page 8Risk managem
ENDAR 2012 uary-Septemb012
nsulting enginces is currentlikelihood of apment in certaieve sustainedmarket positiod Eastern Euromarket positiowide offering
stable long-ter
s. Brunow & Mntial architectu
ational Financand interpretatndorsed by thication in the Eccordance withe Swedish AnnFinancial Rep2, Accounting
aluation standaame as those or 2011.
S tainties affectin
Company inclural economic tnt markets, theersonnel and thp is also exposuch as foreig
k and credit riso have arisen 82 of Sweco’s
ment”.
ber 5 Novem
14 Febru
neering and tly favourable,an increased pain segments.d profitable gr
ons in the Nordope. Sweco’s
ons in several of services pr
rm developme
Maunula is ural firms.
cial ions of e EU. This h IAS 34, nual porting for Legal ards described
ng the de rend and
e ability to he effects
osed to gn sk. No aside
s annual
ber 2012 ary 2013
although probability . Sweco’s owth by dic region healthy important
rovide a ent.
![Page 7: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/7.jpg)
7
For addit Mats WäpTelephonmats.wap Jonas DaTelephonjonas.dah Bo JanssTelephonbo.jansso SWECO AGjörwellsSE-100 2TelephonE-mail: in Sweco dipursuant Financial was submCET.
tional inform
ppling, Presidne +46 8 695 6ppling@sweco
ahlberg, CFO ne +46 8 695 6hlberg@sweco
son, Senior Vicne +46 8 695 [email protected]
AB (publ) Cosgatan 22, Box26 Stockholm, ne +46 8 695 [email protected]
scloses the into the SecuritInstruments T
mitted for publ
ation contact
ent & CEO 66 07 / +46 70o.se
63 32 / +46 70o.se
ce President 66 06 / +46 73
orp. identity nox 34044, Sweden
60 00, Fax +46e www.sweco
nformation proties Markets ATrading Act. Tication on 17 J
t:
0 645 03 21
0 347 23 83
3 412 66 07
o. 556542-984
6 8 695 66 10group.com
vided herein Act and/or the The informationJuly 2012, 11:
1
0
n :15
![Page 8: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/8.jpg)
8
G B P B Th Em
The Boardprovides aoperations
uncerta
Gunnel DuvebBoard member
Pernilla Ström Board member
homas Holm mployee repre
T
d of Directors a true and fair s of the Parentinties to which
Olle Nord Chairman
lad r
r
esentative
This report ha
and the CEO picture of the
t Company anh the Parent C
Stockh
dström n
J B
C B
G E
M P
B
as not been ex
hereby give te business actnd the Group, Company and
holm, 17 July 2
Johan NordstrBoard membe
Carola Teir-LeBoard membe
Göran KarlojaEmployee rep
Mats WäpplingPresident & CBoard membe
xamined by the
their assurancivities, financiaand describesthe Group com
2012
Anders G Board me
römer
ehtinener
resentative
g EO
er
e company’s a
e that this inteal position ands the significanmpanies are e
G. Carlberg ember
Aina N Board
Kai W Board
Anna Emp
auditors.
erim report d results of nt risks and exposed.
Nilsson Ström d member
Wärn d member
a Leonsson ployee represeentative
![Page 9: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/9.jpg)
9
Income sta
Net sales
Other exter
Personnel c
Amortisatioimpairment
Operating
Net financia
Profit befo
Income tax
PROFIT FO
Profit for t
Owners of t
Non-contro
Earnings peowners of t
- Basic
- Diluted
Average nu
Average nu
Dividend pe
Statement SEK M
Profit for t
Translation
COMPREHPERIOD
Compreheto:
Owners of t
Non-contro
Cash flow
Cash flow fchanges in
Paid tax
Changes in
Cash flow
Cash flow f
Cash flow f
CASH FLO
atement, SEK M
rnal expenses
costs
on/depreciation at
profit
al items
ore tax
x expense
OR THE PERIOD
he period attrib
the Parent Comp
olling interests
er share attributathe Parent Comp
umber of shares
umber of shares
er share, SEK
of comprehens
he period
n differences
HENSIVE INCOM
ensive income a
the Parent Comp
olling interests
statement, SEK
from operating acworking capital
n working capital
from operating
from investing ac
from financing ac
OW FOR THE PE
M
and
D
butable to:
pany
able to pany, SEK
after dilution
sive income,
ME FOR THE
attributable
pany
K M
ctivities before and paid tax
activities
ctivities
ctivities
ERIOD
Apr-Jun 2012
1,943.1
-459.2
-1,297.2
-37.1
149.6
2.7
152.3
-30.8
121.5
120.3
1.2
1.32
1.32
91,342,847
91,342,847
-
Apr-Jun2012
121.5
-20.0
101.5
100.5
1.0
Apr-2
17
-5
2
14
-6
-17
-9
Apr-Jun2011
1,506.7
-358.2
-994.2
-26.3
128.0
-1.8
126.2
-33.7
92.5
92.1
0.4
1.01
1.01
90,941,274
90,952,698
-
Apr-Jun 2011
92.5
29.6
122.1
121.4
0.7
-Jun2012
Apr-Ju20
76.5 151
50.1 -59
22.3 -11
48.7 80
69.1 -80
71.2 -200
91.6 -200
Jan-Jun2012
3,852.7
-876.8
-2,523.6
-71.4
380.9
-3.5
377.4
-91.4
286.0
284.0
2.0
3.11
3.11
91,386,584
91,386,584
-
Jan-Jun 2012
286.0
-16.9
269.1
267.4
1.7
un11
Jan-Jun2012
1.9 428.4
9.3 -142.9
1.9 -57.2
0.7 228.3
0.2 -571.8
0.6 464.6
0.1 121.1
Jan-Jun2011
2,927.4
-684.0
-1,929.5
-49.3
264.6
-3.9
260.7
-71.1
189.6
189.3
0.3
2.08
2.08
90,944,024
90,944,024
-
Jan-Jun 2011
189.6
20.8
210.4
209.9
0.5
n2
Jan-Jun 2011
4 310.5
9 -119.8
2 -110.7
3 80.0
8 -122.2
6 -182.2
1 -224.4
Jul 2011 - Jun 2012
6,912.9
-1,697.9
-4,435.7
-131.7
647.6
-4.1
643.5
-172.3
471.2
468.2
3.0
5.14
5.14
91,079,526
91,079,526
-
Jul 2011 - Jun 2012
471.2
-51.3
419.9
417.5
2.4
Jul 2011 - Jun 2012
775.6
-161.7
47.4
661.3
-762.5
290.9
189.7
Full year2011
5,987.6
-1,505.1
-3,841.6
-109.6
531.3
-4.5
526.8
-152.0
374.8
373.5
1.3
4.11
4.11
90,858,246
90,861,102
3.00
Full year2011
374.8
-13.6
361.2
360.0
1.2
Full year2011
657.7
-138.6
-6.1
513.0
-312.9
-355.9
-155.8
![Page 10: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/10.jpg)
10
�Balance sh
Goodwill
Other intan
Property, p
Financial as
Current ass
Cash and c
TOTAL AS
Equity attrib
Non-contro
Total equit
Non-curren
Current liab
TOTAL EQ
Pledged as
Contingent
Changes in
Equity, ope
Comprehen
Distribution
Non-contro
Acquisition
Change in
Issue of tre
Repurchase
Share owne
EQUITY, C
heet, SEK M
ngible assets
lant and equipm
ssets
sets excl. cash a
cash equivalents
SSETS
butable to owner
olling interests
ty
nt liabilities
bilities
QUITY AND LIAB
ssets
liabilities
n equity, SEK M
ening balance
nsive income for
n to the sharehold
olling interests in
of non-controllin
non-controlling in
easury shares
e of treasury sha
ership programm
CLOSING BALAN
ent
nd cash equivale
incl. short-term
rs of the Parent C
BILITIES
M
the period
ders
acquired compa
ng interests
nterests
ares
me
NCE
ents
investments
Company
nies
30 Ju
Ja
Equity attributable
to owners of the Parent Company
1,493.2
267.4
-274.0
-
0.1
-
46.9
-12.0
0.6
1,522.2
un 2012
1,453.4
168.3
257.8
43.0
2,594.9
335.9
4,853.3
1,522.2
18.1
1,540.3
851.7
2,461.3
4,853.3
28.4
225.8
n-Jun 2012
Non- controlling
interests
10.5 1,5
1.7 2
-0.8 -2
6.9
-0.2
-
-
-
-
18.1 1,5
30 Jun 2011
798.0
85.8
214.9
64.7
1,927.0
155.9
3,246.3
1,355.6
9.6
1,365.2
170.5
1,710.6
3,246.3
16.8
195.8
Total equity
Eattribut
to ownethe PaCom
503.7 1,419
269.1 209
274.8 -272
6.9
-0.1
- -0
46.9
-12.0 -1
0.6
540.3 1,355
1 31
0
8
9
7
0
9
3
6
6
2
5
6
3
8
8
Jan-Jun 2011
Equity table
ers of arent
mpany
Non- controllin
interest
9.6 10.0
9.9 0.5
2.8 -1.0
- -
- -
0.1 0.1
- -
.0 -
- -
5.6 9.6
Dec 2011
907.5
88.3
230.8
34.5
1,776.1
219.6
3,256.8
1,493.2
10.5
1,503.7
192.3
1,560.8
3,256.8
-
207.7
1
ng ts
Total equity
1,429.6
210.4
-273.8
-
-
-
-
-1.0
-
1,365.2
![Page 11: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/11.jpg)
11
�Key ratios
Operating m
Profit marg
Billing ratio
Return on e
Return on c
Net debt/eq
Equity/asse
Earnings pe
- Basic
- Diluted
Equity per sParent Com
- Basic
- Diluted
Interest-bea
Of which, li
Average nu
Number of
Number of
Number of
Number of
�1) The defin Net sales
Business a
Sweco Swe
Sweco Nor
Sweco Finl
Sweco Cen
Sweco Rus
Sweco Indu
Group-wide
Total Grou
Operating
1)
margin, %
in, %
, %
equity, %
capital employed
quity ratio, %
ets ratio, %
er share, SEK
share for profit ampany, SEK
aring liabilities, S
abilities to credit
umber of employe
shares on closin
shares after dilu
shares after full
class B treasury
nitions of key rat
s, operating p
area
eden
rway
and
ntral & Eastern E
ssia
ustry
e, eliminations, e
up
g profit for gro
d, %
ttributable to own
SEK M
t institutions
ees
ng date
tion on closing d
dilution on closin
y shares
tios are unchang
profit, operat
Europe
etc.
up-wide cons
ners of the
ate
ng date
ed and can be fo
ing margin an
Net salesSEK M
2012 2
2,044.7 1,79
910.7 68
415.3 4
134.5 1
59.7 3
384.7 30
-96.9 -4
3,852.7 2,92
ists mainly of
Jan-Ju
91,3
91,3
91,3
ound in Sweco’s
nd average n
OperatingSE
2011 2012
93.0 233.2
88.9 88.6
44.0 45.3
15.7 4.3
32.2 -5.8
01.8 33.3
48.2 -18.0
27.4 380.9
the Parent Co
un 2012
9.9
9.8
74.5
32.5
33.4
33.1
31.7
3.11
3.11
16.66
16.66
844.9
844.2
7,200
342,847
342,847
342,847
174,000
annual report fo
number of em
g profitEK M
Op
2 2011
2 219.7
6 54.0
3 4.8
3 -2.6
8 1.4
3 6.8
0 -19.5
9 264.6
ompany’s loss
Jan-Jun 2011
9.0
8.9
73.5
23.7
30.2
5.5
42.
2.08
2.08
14.9
14.9
230.5
226.8
5,597
90,941,274
90,941,274
92,241,274
575,573
r 2011.
mployees for t
perating margin%
2012 2
11.4 1
9.7
10.9 1
3.2
-9.7
8.7
-
9.9
of SEK –23.9
1 Full
0
9
5
7
2
5
1
8
8
1
1
5
8
7
4 9
4 9
4 9
3
the period Ja
n Averaof emp
2011 2012
12.3 3,159
7.8 1,141
10.9 974
-2.2 828
4.4 338
2.3 745
- 15
9.0 7,200
9 million (–23.4
year 2011
8.9
8.8
73.9
25.6
34.2
-9.4
46.2
4.11
4.11
16.46
16.46
78.7
71.8
5,772
90,719,827
90,719,827
90,719,827
797,020
n–Jun
age no. ployees
2 2011
9 2,857
981
4 70
8 820
8 237
5 616
5 16
0 5,597
4).
![Page 12: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/12.jpg)
12
AcquisitiIn the perArkkitehtiminority saffected tthe acquiIf all of thmillion to recogniseof transac Acquisitio
Intangible a
Property, p
Financial as
Current ass
Non-curren
Deferred ta
Other curre
Non-contro
Equity attrib
Total cons
Unsettled p
Considerat
Cash and c
EFFECT OEQUIVALE
Parent Com
Net sales
Other exter
Personnel c
Amortisatio
Operating
Net financia
Profit after
Appropriatio
Profit befo
Income tax
PROFIT AF
Parent Com
Intangible a
Property, p
Financial as
Current ass
TOTAL AS
Equity
Untaxed re
Non-curren
Current liab
TOTAL EQ
ion of subsidriod under revtoimisto Bruno
shares in Swethe Group’s bared companiee companies net sales and
ed in operatingction tax. Tota
ns, SEK M
assets
lant and equipm
ssets
sets
nt liabilities
ax
ent liabilities
olling interests
butable to owner
sideration
purchase price co
ion paid in share
cash equivalents
ON THE GROUP’ENTS
mpany income s
rnal expenses
costs
on/depreciation a
profit/loss
al items
r financial items
ons
ore tax
x expense
FTER TAX
mpany balance
assets
lant and equipm
ssets
sets
SSETS
serves
nt liabilities
bilities
QUITY AND LIAB
diaries and opview Sweco acow & Maunulaco Projekt. Baalance sheet a
es have contribhad been acq
d around SEK g profit and amal transaction c
ent
rs of the Parent C
ommitments
es
in acquired com
’S CASH AND C
statement, SEK
and impairment
s
sheet, SEK M
ent
BILITIES
perations cquired Pyrama Oy, with a toased on the prand cash and buted net saleuired at 1 Jan51.4 million to
mounted for thcosts amount
Company
mpanies
CASH
K M
mide AS, Finnmotal of 1,180 ereliminary purccash equivale
es of SEK 383nuary 2012, tho operating prohe period to SEto SEK 20.8 m
FMC Gr
6
5
-
-4
7
-
-1
5
Jan-J
map Consultinmployees. Duchase price alents as shown.6 million and e contributionofit. TransactiEK 12.5 milliomillion.
roup Other
636.2
7.0
20.1
560.0
-7.9
-43.6
416.7
-6.9
-
748.2
-
-46.9
93.9
507.4
Jun 2012
113.8
-110.5
-22.1
-5.1
-23.9
32.8
8.9
-
8.9
-0.2
8.7
g Oy, Karasharing the periodlocations, thes in the table boperating prowould have b
on costs for thn, of which SE
r acquisitions
26.3
0.4
0.0
19.7
-
-1.8
-11.6
0.2
-0.1
33.1
-1.9
-
-10.3
20.9
Jan-Jun 20
42
-45
-18
-1
-23
55
31
31
31
30 Jun
1
1
1
1
arju Oy and d, Sweco also
ese acquisitionbelow. During ofit of SEK 42.been around She acquisition EK 12.0 million
11 Fu
2.2
5.4
8.6
1.6
3.4
5.3
1.9
-
1.9
-
1.9
n 2012 3
8.3
11.5
,111.7
701.2
,832.7
,054.0
1.2
660.5
117.0
,832.7
o acquired ns have the period 9 million.
SEK 462.5 are
n consists
ll year 2011
80.3
-92.2
-37.3
-3.9
-53.1
464.3
411.2
-1.1
410.1
-93.7
316.4
31 Dec 2011
9.7
12.0
371.2
1,624.8
2,017.7
1,283.7
1.2
-
732.8
2,017.7
![Page 13: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/13.jpg)
13
Five-year o
Net sales, S
Operating p
Profit befor
Operating m
Billing ratio
Return on e
Return on c
Net debt/eq
Equity/asse
Earnings pe
- Basic
- Diluted
Dividend pe
Redemptio
Average nu
1) The defin
overview1)
SEK M
profit, SEK M
re tax, SEK M
margin, %
, %
equity, %
capital employed
quity ratio, %
ets ratio, %
er share, SEK
er share, SEK
n amount per sh
umber of employe
nitions of key rat
d, %
are, SEK
ees
tios are unchang
JJ
ed and can be fo
Jul 2011-Jun 2012
6,912.9
647.6
643.5
9.4
74.4
32.5
33.4
33.1
31.7
5.14
5.14
-
-
6,537
ound in Sweco’s
2011
5,987.6
531.3
526.8
8.9
73.9
25.6
34.2
-9.4
46.2
4.11
4.11
3.00
-
5,772
annual report fo
2010
5,272.4
432.7
423.7
8.2
73.4
19.9
26.5
-16.8
47.8
3.31
3.28
3.00
-
4,986
r 2011.
2009
5,338.7
443.6
443.6
8.3
73.6
19.6
27.5
-26.2
50.6
3.31
3.28
2.00
2.00
5,082
2008
5,522.8
596.3
588.2
10.8
75.6
34.6
44.4
-11.3
47.0
4.68
4.65
2.00
-
5,453
![Page 14: TINUED STRONG GROOWTH WITH SOLIDts from CEO o continues 44 per cent usiness area ave maintain ich 14 percen orway and th and for our s ined strong d ents. y Sweco has the industry](https://reader034.vdocuments.us/reader034/viewer/2022050602/5fa939bddbda2052164062d8/html5/thumbnails/14.jpg)
14
Business a
Net sales,
Sweco Swe
Sweco Nor
Sweco Finl
Sweco CenEastern Eu
Sweco Rus
Sweco Indu
Group-wideeliminations
Total Grou
Operating
Sweco Swe
Sweco Nor
Sweco Finl
Sweco CenEastern Eu
Sweco Rus
Sweco Indu
Group-wideeliminations
Total Grou
Operating
Sweco Swe
Sweco Nor
Sweco Finl
Sweco CenEastern Eu
Sweco Rus
Sweco Indu
Total Grou
area
SEK M
eden
rway
and
ntral & urope
ssia
ustry
e, s, etc.
up
profit, SEK M
eden
rway
and
ntral & urope
ssia
ustry
e, s, etc.
up
margin, %
eden
rway
and
ntral & urope
ssia
ustry
up
2012Q2
1,013.8
438.2
259.3
68.1
27.2
191.9
-55.4
1,943.1
94.7
20.2
29.5
1.7
-3.0
12.1
-5.6
149.6
9.3
4.6
11.4
2.4
-11.1
6.3
7.7
2 2
2012Q1
8 1,030.9 1
2 472.5
3 156.0
1 66.4
2 32.5
9 192.8
4 -41.5
1 1,909.6 1
7 138.5
2 68.4
5 15.8
7 2.6
0 -2.8
1 21.2
6 -12.4
6 231.3
3 13.4
6 14.5
4 10.1
4 3.9
1 -8.5
3 11.0
7 12.1
2011Q4
201Q
1,053.2 750
405.7 307
27.0 21
86.5 54
44.4 33
210.0 137
-40.7 -30
1,786.1 1,274
139.2 53
45.2 26
0.3 2
5.3 -1
5.9 3
14.0 4
-18.3 -13
191.6 75
13.2 7
11.1 8
1.0 10
6.1 -2
13.5 8
6.7 3
10.7 5
11Q3
2011 Q2
0.5 923.3
7.2 339.5
.4 23.9
4.3 60.8
3.1 27.1
7.6 157.3
0.0 -25.2
4.1 1,506.7
3.4 113.6
6.7 16.4
2.2 2.9
.1 0.6
3.0 1.7
4.1 3.8
3.2 -11.0
5.1 128.0
7.1 12.3
8.7 4.8
0.5 12.0
2.1 1.1
8.9 6.2
3.0 2.4
5.9 8.5
2011 Q1
20
869.7 90
349.4 32
20.1 2
54.9 8
5.1
144.5 14
-23.0 -
1,420.7 1,47
106.1 10
37.6 3
1.9
-3.2
-0.3
3.0
-8.5 -1
136.6 12
12.2 1
10.8
9.5
-5.9
-5.1 1
2.1
9.6
010 Q4
2010 Q3
02.1 626.1
24.3 276.1
24.6 18.4
85.1 64.5
7.1 7.7
43.0 114.1
-7.2 -18.0
79.0 1,088.9
06.2 44.1
30.0 25.4
1.3 2.6
3.5 -0.6
1.0 1.4
2.5 -3.3
6.0 0.0
28.5 69.6
1.8 7.0
9.3 9.2
5.3 14.1
4.1 -0.9
4.1 18.2
1.7 -2.9
8.7 6.4
2010 Q2
2
803.0 7
345.6 3
19.3
64.2
7.3
129.4 1
-3.3 -
1,365.5 1,3
98.1
36.2
2.1
3.4
0.5
0.7
-28.8
112.2 1
12.2
10.5
10.7
5.3
6.6
0.5
8.2
2010 Q1
772.7
350.6
19.6
64.4
6.4
150.1
-24.8
339.0
85.8
39.2
1.2
1.0
0.5
1.6
-6.9
122.4
11.1
11.2
6.3
1.6
7.8
1.1
9.1