6-K 1 f6k_042705.txt FORM 6-K SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 6-K REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 OF THE SECURITIES EXCHANGE ACT OF 1934 For the month of April 2005 Alfa Laval Special Finance AB (Commission File No. 333-13690) (Translation of Registrants' Names Into English) Rudeboksvagen 1, Lund, Sweden (Address of Principal Executive Offices) Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F: Form 20-F X Form 40-F Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):________. [Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.] Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):________. [Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant's "home country"), or under the rules of the home country exchange on which the registrant's securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant's security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.] Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934: Yes _____ No X If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-_____. Enclosure: - Interim report January 1 - March 31, 2005 of Alfa Laval Special Finance AB. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this Current Report to be signed on their behalf by the undersigned, thereunto duly authorized. Alfa Laval Special Finance AB Date: April 27, 2005 By: /s/ Thomas Thuresson ----------------------- Thomas Thuresson Chief Financial Officer [LOGO] Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 "Orders received during the first quarter 2005 increased with five percent, excluding exchange rate variations. Alfa Laval further strengthened its marked positions in a number of important areas. The demand has been on a continued high level, especially in North America, Latin America and Japan. The customer segments Marine & Diesel and Process Industry have continued to be particularly strong. The adjusted EBITA-margin was 10.1 percent. The margin has been influenced by a weak US dollar and the substantial increases in raw material prices. Successively we expect our price increases to have further effect during the second half of the year." Lars Renstrom, President and CEO, Alfa Laval Special Finance Summary of the first quarter 2005: - Order intake increased to SEK 4,004 (3,929) million, meaning an increase by 5.1 percent excluding exchange rate variations. - Net sales increased to SEK 3,268 (3,184) million, meaning an increase by 5.6 percent excluding exchange rate variations. - Adjusted EBITA amounted to SEK 332 (386) million, including adverse foreign exchange effects of SEK 42 million. - Adjusted EBITA-margin was 10.2 (12.1) percent. - A comparison distortion cost of SEK 125 million has been charged to the income statement relating to the closure of the manufacturing sites in Madrid and Toronto. - Result after financial items was SEK 78 (262*) million. - Result after tax was SEK 66 (174*) million. - Earnings per share was SEK 6.86 (19.58*). - Cash flow from operating activities was SEK 357 (294) million. * Comparison figure for 2004 changed according to IFRS. Outlook for the near future "In most of the markets that Alfa Laval serves the demand is expected to be on the same high level as during 2004. Alfa Laval also believes that the current high price level for some raw materials will remain, at least short term." (The outlook for the near future has not been changed compared to the outlook in the fourth quarter and full year 2004 report issued on February 14, 2005.) The interim report has been issued on April 27, 2005 by the Board of Directors. The interim report has not been subject to review by the company's auditors. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (2) 16

-------------------------------------------------------------------------------------------------------------------- SEK millions, unless ~~July~~IFRS 1* -otherwise ~~July~~stated Jan 1 - Jan 1 - Jan 1 - ~~otherwise~~Mar ~~stated~~31 ~~Sept~~Mar 3031 ~~Sept~~Mar 3031 ~~Sept~~IFRS 30* ~~Sept~~2005 302004 2004 ~~2003~~2004 2004 2003 ~~2003~~ 2002 ~~2001~~ -------------------------------------------------------------------------------------------------------------------- Order intake 4,004 3,~~866~~929 3,~~463~~929 1115,~~969~~740 1015,~~395~~740 14,145 14,675 ~~15,894~~ -------------------------------------------------------------------------------------------------------------------- Net sales 3,~~838~~268 3,~~426~~184 103,~~820~~184 914,~~823~~986 14,986 13,909 14,595 ~~15,830~~ -------------------------------------------------------------------------------------------------------------------- Adjusted EBITDA 1) ~~486~~394 ~~501~~454 454 1,~~422~~961 1,~~384~~961 1,925 2,091 ~~2,141~~ -------------------------------------------------------------------------------------------------------------------- Adjusted EBITA 2) ~~427~~332 ~~431~~386 386 1,~~232~~700 1,~~166~~700 1,632 1,760 ~~1,740~~ -------------------------------------------------------------------------------------------------------------------- Adjusted EBITA 2)- margin 10.2)% 1112.1% 12.61% 11.43% 11.93% 11.7% 12.1% ~~11.0%~~ -------------------------------------------------------------------------------------------------------------------- Result after financial items ~~297~~78 ~~190~~262 ~~767~~212 ~~540~~1,264 1,073 817 460 ~~373~~ -------------------------------------------------------------------------------------------------------------------- Return on capital employed 3) 2421.57% 2122.98% 2223.21% 2025.1% 24.3% 1822.52% 20.3% -------------------------------------------------------------------------------------------------------------------- Return on equity capital 3) 1516.5% 19.7% 15.13% 18.8% 14.6% 414.76% 104.17% -------------------------------------------------------------------------------------------------------------------- Solidity 33.5% 31.0% 29.9% 3035.04% 2833.6% 2030.0% 28.6% -------------------------------------------------------------------------------------------------------------------- Debt ratio, times 0.4248 0.6050 0.5552 0.7938 10.5740 0.55 0.79 -------------------------------------------------------------------------------------------------------------------- Cash flow from operations ~~297~~357 ~~375~~294 ~~983~~294 ~~858~~ 1,~~489~~373 21,~~047~~373 1,~~976~~539 2,077 -------------------------------------------------------------------------------------------------------------------- Investments ~~101~~58 3344 ~~217~~44 ~~123~~388 388 259 277 ~~275~~ -------------------------------------------------------------------------------------------------------------------- No. of employees ~~(units)~~ 4) 9,~~460~~605 9,~~072~~333 9,333 9,527 9,527 9,358 9,125 9-------------------------------------------------------------------------------------------------------------------- *) According to IFRS,~~259~~ i.e. excluding goodwill amortisation and minority interest. 1) Adjusted EBITDA - "Earnings before interests, taxes, depreciation, amortisation of goodwill and step up values and comparison distortion items." 2) Adjusted EBITA - "Earnings before interests, taxes, amortisation of goodwill and step up values and comparison distortion items." 3) Calculated on a 12 months' revolving basis. 4) Number of employees at the end of the period. Lund, April 27, 2005, The Board of Directors Alfa Laval Special Finance AB ---------------------------------- -------------------------------- ------------------------------------------------- Alfa Laval Special Finance AB Visiting address: For more information, please contact: PO Box 73 Rudeboksvagen 1 Mikael Sjoblom, Investor Relations Manager SE-221 00 Lund Phone: + 46 46 36 65 00 Phone: +46 46 36 74 82, Sweden Website: www.alfalaval.com Mobile: +46 709 78 74 82, Corporate registration number: E-mail: mikael.sjoblom@alfalaval.com 556587-8062

Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (3) 16 Management's discussion and analysis Orders received Orders received amounted to SEK 4,004.4 (3,929.0) million for the first quarter. Excluding exchange rate variations, the order intake for the Group was 5.1 percent higher than the first quarter last year. Orders received from the after market "Parts & Service" has continued to develop positively and increased by 5.4 percent compared to the corresponding period last year excluding exchange rate variations. Its relative share of the Group's total orders received was 24.1 (24.1) percent. Order backlog The order backlog at March 31, 2005 was 5,837.0 (4,840.1) million. Excluding exchange rate variations, the order backlog was 23.8 percent higher than the order backlog at March 31, 2004 and 24.8 percent higher than the order backlog at the end of 2004. Net sales Net sales amounted to SEK 3,267.6 (3,183.9) million for the first quarter. Excluding exchange rate variations, the invoicing was 5.6 percent higher than the first quarter last year.

Income statement analysis IFRS *** IFRS *** Jan 1 - Jan 1 - Jan 1 - Jan 1 - Jan 1 - Mar 31 Mar 31 Mar 31 Dec 31 Dec 31 SEK millions 2005 2004 2004 2004 2004 -------------------------------------------------------------------------------------------------------------- ~~Alfa~~Net ~~Laval~~sales ~~Special~~3,267.6 ~~Finance~~3,183.9 AB3,183.9 ~~Visiting~~14,985.8 ~~address:~~14,985.8 ~~For~~-------------------------------------------------------------------------------------------------------------- ~~more~~Adjusted ~~information~~gross profit 1,207.8 ~~please~~1,243.2 ~~contact:~~1,243.2 PO5,342.2 ~~Box~~5,342.2 73- ~~Rudeboksvagen~~in 1% ~~Mikael~~of ~~Sjoblom~~net sales 37.0 39.0 39.0 35.6 35.6 Expenses * -814.2 -789.0 -789.0 -3,380.9 ~~Investor~~-3,380.9 ~~Relations~~- ~~Manager~~in SE% of net sales 24.9 24.8 24.8 22.6 22.6 -~~221~~--------------------------------------------------------------------- 00Adjusted ~~Lund~~EBITDA ~~Phone:~~393.6 +454.2 46454.2 461,961.3 361,961.3 65- 00in ~~Phone:~~% ~~+46~~of 46net 36sales 7412.0 8214.3 14.3 13.1 13.1 Depreciation -61.9 -68.5 -68.5 -260.9 -260.9 ---------------------------------------------------------------------- Adjusted EBITA 331.7 385.7 385.7 1,700.4 ~~Sweden~~1,700.4 ~~Website:~~- ~~www~~in % of net sales 10.~~alfalaval~~2 12.~~com~~1 ~~Mobile:~~12.1 ~~+46~~11.3 ~~709~~11.3 78Amortisation of step up values ** -71.8 -74.7 ~~82,~~-123.8 ~~Corporate~~-293.4 ~~registration~~-484.9 ~~number:~~Comparison Edistortion items -~~mail:~~125.0 ~~mikael~~-13.~~sjoblom@alfalaval~~5 -13.~~com~~5 ~~556587~~36.7 36.7 -~~8062~~--------------------------------------------------------------------- EBIT 134.9 297.5 248.4 1,443.7 1,252.2 --------------------------------------------------------------------------------------------------------------

* Excluding comparison distortion items ** Including amortisation of goodwill 2004 and earlier *** According to IFRS, i.e. excluding goodwill amortisation. The first three months generated a gross profit of SEK 1,136.0 (1,168.5) million. Excluding the amortisation of SEK 71.8 (74.7) million on step up values, the adjusted gross profit is SEK 1,207.8 (1,243.2) million. This corresponds to 37.0 (39.0) percent of net sales. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (4) 16 Sales and administration expenses amounted to SEK 750.6 (720.7) million. Excluding exchange rate variations and the acquisition of Packinox, sales and administration expenses were 3.5 percent higher than the corresponding period last year, which is well below than the increase in sales volume. The costs for research and development has amounted to SEK 100.4 (92.4) million, corresponding to 3.1 (2.9) percent of net sales. Adjusted EBITDA amounted to SEK 393.6 (454.2) million for the first quarter. The adjusted EBITA amounted to SEK 331.7 (385.7) million. The adjusted EBITA margin was 10.2 (12.1) percent. The result has been affected by comparison distortion items of SEK -125.0 (-13.5) million. In the income statement these are reported gross as a part of other operating income and other operating costs, see specification on page 13. During the first quarter 2005, costs for the closure of the separator factory in Madrid and the bioKinetics plant in Toronto of SEK -125.0 million have been charged to the income statement. In the corresponding period in 2004, the divestment of the Tri-Lad operations in Canada generated a loss of SEK -15.0 million and the sale of a minor property in Brazil resulted in a realised gain of SEK 1.5 million. Divisional reporting Equipment division The Equipment division consists of six customer segments: Comfort & Refrigeration, Fluids & Utility Equipment, Marine & Diesel, OEM (Original Equipment Manufacturers), Sanitary Equipment and the aftermarket segment Parts & Service. IFRS ** IFRS ** Jan 1- Jan 1- Jan 1- Jan 1- Jan 1- Mar 31 Mar 31 Mar 31 Dec 31 Dec 31 SEK millions 2005 2004 2004 2004 2004 -------------------------------------------------------------------------------- Orders received 2,139.0 2,093.8 2,093.8 8,862.3 8,862.3 Order backlog * 2,317.6 1,764.3 1,764.3 2,097.3 2,097.3 Net sales 1,880.6 1,863.8 1,863.8 8,250.4 8,250.4 Operating income 221.3 278.4 250.7 1,100.4 1,002.4 -------------------------------------------------------------------------------- * At the end of the period. ** According to IFRS, i.e. excluding goodwill amortisation. Orders received and net sales (all comments are after adjustment for exchange rate fluctuations) Orders received increased by 5.0 percent and net sales increased by 3.4 percent during the first quarter 2005 compared to the corresponding period last year. All segments in the Equipment division have developed positively, with the exception of "Sanitary Equipment". The most significant growth is found within the "Marine & Diesel" and "OEM" segments. Operating income (excluding comparison distortion items) The decrease in operating income during the first quarter 2005 compared to the corresponding period 2004 according to IFRS is explained by a lower gross margin, higher R&D costs and adverse foreign exchange effects. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (5) 16 Process Technology division The Process Technology division consists of five customer segments: Energy & Environment, Food Technology, Life Science, Process Industry and the aftermarket segment Parts & Service. IFRS ** IFRS ** Jan 1- Jan 1- Jan 1- Jan 1- Jan 1- Mar 31 Mar 31 Mar 31 Dec 31 Dec 31 SEK millions 2005 2004 2004 2004 2004 -------------------------------------------------------------------------------- Orders received 1,861.4 1,805.1 1,805.1 6,818.0 6,818.0 Order backlog * 3,498.6 3,026.9 3,026.9 2,640.6 2,640.6 Net sales 1,380.1 1,314.0 1,314.0 6,683.3 6,683.3 Operating income 85.3 88.5 67.1 634.3 540.8 -------------------------------------------------------------------------------- * At the end of the period. *According to IFRS, i.e. excluding goodwill amortisation. Orders received and net sales (all comments are after adjustment for exchange rate fluctuations) Orders received increased by 6.7 percent and net sales increased by 8.7 percent during the first quarter 2005 compared to the corresponding period last year. Excluding the acquisition of Packinox, the corresponding figures are 3.6 percent and 4.4 percent. All segments in the Process Technology division, except "Food Technology", have reported an increase in orders received compared to the first quarter 2004. The growth has been largest within the "Process Industry" and "Life Science" segments. Operating income (excluding comparison distortion items) The decrease in operating income during the first quarter 2005 compared to the corresponding period 2004 according to IFRS is due to increased R&D costs and adverse foreign exchange effects. Operations division and Other Operations are responsible for procurement, production and logistics. Other is referring to corporate overhead and non-core businesses. Jan 1- Jan 1- Jan 1- Mar 31 Mar 31 Dec 31 SEK millions 2005 2004 2004 ----------------------------------------------------------------- Orders received 4.0 30.1 59.7 Order backlog * 20.8 48.9 25.5 Net sales 6.9 6.1 52.1 Operating income -46.7 -55.9 -327.7 ----------------------------------------------------------------- * At the end of the period. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (6) 16 Reporting by geographical markets The Group's secondary segments are geographical markets. All comments are after considering exchange rate variations. Orders received During the first quarter 2005 orders received increased most in Latin America followed by North America and Asia, while Western Europe including the Nordic countries reported decreased orders received compared to the corresponding period last year. Order received -------------------------------------------------------------------------------- Consolidated Jan 1 - Jan 1 - Jan 1 - Jan 1 - Mar 31 Mar 31 Dec 31 Dec 31 SEK millions 2005 2004 2004 2003 -------------------------------------------------------------------------------- Customers in Sweden 190.4 237.7 884.0 887.3 Other EU 1,317.8 1,503.7 5,804.4 5,143.3 Other Europe 323.4 282.4 1,280.7 1,234.5 USA 575.9 556.2 2,136.5 2,095.3 Other North America 146.8 81.1 334.1 326.7 Latin America 189.2 114.4 689.8 560.8 Africa 53.4 29.4 167.9 177.7 Asia 1,139.8 1,048.9 4,164.5 3,463.2 Oceania 67.7 75.2 278.1 256.5 ---------------------------------------------------------- Total 4,004.4 3,929.0 15,740.0 14,145.3 -------------------------------------------------------------------------------- Net sales During the first quarter 2005 net sales increased most in Latin America and Asia followed by North America, while Western Europe was unchanged and the Nordic countries reported decreased net invoicing compared to the corresponding period last year. Net sales -------------------------------------------------------------------------------- Consolidated Jan 1 - Jan 1 - Jan 1 - Jan 1 - Mar 31 Mar 31 Dec 31 Dec 31 SEK millions 2005 2004 2004 2003 -------------------------------------------------------------------------------- Customers in Sweden 182.3 220.2 887.6 893.2 Other EU 1,195.5 1,204.0 5,706.5 5,186.4 Other Europe 274.1 261.6 1,196.5 1,118.7 USA 506.0 500.4 2,197.4 2,159.0 Other North America 69.1 57.4 296.2 315.0 Latin America 166.9 129.0 583.9 553.6 Africa 23.6 34.4 177.3 182.7 Asia 803.9 688.4 3,619.9 3,242.6 Oceania 46.2 88.5 320.5 258.1 --------------------------------------------------------- Total 3,267.6 3,183.9 14,985.8 13,909.3 -------------------------------------------------------------------------------- The values for the "Other EU" and "Other Europe" regions have been adjusted for all periods in order to reflect the extension of the European Union on May 1, 2004 with 10 new membership countries: Cyprus, Czech Republic, Estonia, Hungary, Latvia, Lithuania, Malta, Poland, Slovak Republic and Slovenia. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (7) 16 Consolidated financial result and net income The financial net has amounted to SEK -52.2 (-46.3) million, excluding realised and unrealised exchange rate losses and gains. The main elements of costs were interest on debt to the banking syndicate of SEK -8.8 (-12.5) million, interest on the senior notes of SEK -31.2 (-32.9) million and a net of dividends and other interest income and interest costs of SEK -12.2 (-0.9) million. The decrease in interests to the banking syndicate between 2005 and 2004 is due to the large amortisation during 2004. The net of realised and unrealised exchange rate differences amounts to SEK -5,2 (10.3) million in the first quarter. The result after financial items was SEK 77.5 (261.5) million. The figure for 2004 is excluding goodwill amortisation. Income taxes were SEK -11.6 (-87.4) million. The parent company's result after financial items was SEK 5.7 (3.4) million, out of which net interests were SEK 6.0 (3.4) million and other administration costs the remaining SEK -0.3 (-) million. Asbestos-related lawsuits in the United States Alfa Laval's subsidiary in the United States, Alfa Laval Inc., was as of March 31, 2005, named as co-defendant in a total of 175 asbestos-related lawsuits with a total of approximately 11,000 plaintiffs. Alfa Laval strongly believes the claims against the company are without merit and intends to vigorously contest each lawsuit. During the first quarter 2005, Alfa Laval Inc. was named as co-defendant in an additional 29 lawsuits with a total of 36 plaintiffs. During the first quarter 2005, 29 lawsuits involving approximately 2,800 plaintiffs have been resolved. Alfa Laval Inc. has insurance coverage for the asbestos-related claims under a large number of insurance policies issued by several insurance companies. Primary insurance policies issued in favour of Alfa Laval Inc. provide for coverage of defence costs. Most of these insurance carriers have confirmed that they will, taken together, provide coverage for a substantial majority of the costs arising from the claims. Alfa Laval is in the process of negotiating settlement agreements with certain of its insurance carriers. These negotiations primarily relates to the extent of coverage and/or the documentation concerning the existence of certain insurance policies. Based on current information and Alfa Laval's understanding of these lawsuits, Alfa Laval continues to believe that these lawsuits will not have a material adverse effect on the company's financial condition or results of operation. Cash flow Cash flow from operating and investing activities was SEK -126.4 (255.6) million during the first quarter. Out of this, acquisitions of businesses were SEK -425.3 (-8.2) million whereas divestments generated cash of SEK - (13.7) million. Working capital decreased by SEK 270.1 (increased by 77.9) million during the first quarter. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (8) 16 Investments in property, plant and equipment amounted to SEK 57.8 (43.9) million during the first quarter. Depreciations, excluding allocated step up values, amounted to SEK 61.9 (68.5) million during the period. Cash and bank The Group's cash and bank amounted to SEK 600.1 (484.3) million. The item cash and bank in the balance sheet and in the cash flow statement is mainly relating to bank deposits. Borrowings and net debt

~~July~~Debt 1-table ~~July 1~~- ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ ---------------------------------------------------------------------------------------------- ~~Sept~~Consolidated 30March ~~Sept~~31 30March ~~Sept~~31 30December ~~Sept 30 Dec~~ 31 ~~Dec~~December 31 SEK in millions 2005 2004 ~~2003~~ 2004 2003 ~~2003 2002~~ --------------------------------------------------------------------------------------------------~~-----------------~~ ~~Net~~Credit ~~sales~~institutions 32,~~837~~166.5 32,~~426~~708.3 101,~~819~~502.71 92,~~823~~530.07 ~~13,909.3~~Senior ~~14,594.9~~notes ~~Adjusted gross profit~~ 1,~~348~~060.76 1,~~318~~086.95 31,~~949~~044.84 31,~~850~~064.8 ~~5,235.8~~Capitalised ~~5,651.7~~financial -leases ~~in % of net sales 35~~3.18 3811.~~5 36.5 39.2 37.6 38.7 Expenses * -863.~~1 ~~-817.~~4 ~~-2,527~~.~~4 -~~2~~,467.1~~ ~~-3,310~~13.6 Interest-~~3,560.7~~bearing -pension inliabilities ~~% of net sales 22.5 23.9 23.~~4 25.~~1 23.~~8 ~~24.4 Adjusted EBITDA 485.6 501.~~5 ~~1,422~~.~~4 1,383.7 1,925.~~2 ~~2,091~~4.~~0 - in % of net sales 12.7 14.6 13.1 14.1 13.~~8 145.32 ~~Depreciation~~ -~~58.8~~ -~~70.7~~ -~~190.9~~ -~~217.6~~ -~~293.1~~ -~~331.3~~------------------------------------------------------ ~~Adjusted~~Total ~~EBITA~~debt ~~426.8 430.8 1~~3,~~231~~235.57 13,~~166~~811.1 12,~~632~~555.15 13,~~759~~614.73 -Cash, inbank %and ofcurrent ~~net~~deposits sales 11.1 12.6 11.4 11.9 11.7 12.1 Amortisation of goodwill ** -~~120~~770.6 -~~124.~~1 ~~-365~~,421.~~5 -369.~~6 -~~494~~672.~~1 -506.7 Comparison distortion items 47.5 - 34.~~0 ~~3.6 5.6~~ -291,213.2 ------------------------------------------------------------~~-------------------~~ ~~EBIT~~Net ~~353.7~~debt ~~306~~2,465.71 ~~900~~2,389.05 ~~800.~~1 1,~~143~~883.65 12,~~223~~401.81 --------------------------------------------------------------------------------------------------~~-----------------~~

Cash, bank and current deposits includes a bank and other deposits in the publicly listed subsidiary Alfa Laval (India) Ltd of about SEK 113.0 (168.1) million. The company is not a wholly owned subsidiary of the Alfa Laval Special Finance Group. It is owned to 64.1 percent. Alfa Laval Special Finance has a senior credit facility with a banking syndicate with a multi currency revolving credit facility of USD 325 million and EUR 150 million, corresponding to SEK 3,665.4 million. At March 31, 2005, SEK 1,800.9 million of the facility were utilised. During the first quarter SEK 91.2 million were amortised. The maturity of the facility is five years. Alfa Laval Special Finance intends to redeem the outstanding senior notes on November 15, 2005. This will incur an additional interest cost during the fourth quarter 2005 of approximately SEK 63.3 million for the premium and SEK 20.6 million for the outstanding capitalised transaction costs, totalling SEK 83.9 million. Ownership and legal structure Alfa Laval Special Finance AB is the parent company of the Alfa Laval Special Finance Group. Alfa Laval Special Finance AB's parent company Alfa Laval AB (publ) is since May 17, 2002 listed on the Stockholm Stock Exchange. Alfa Laval AB (publ) had 11,659 (9,168) shareholders on March 31, 2005. The largest owner is Tetra Laval where 17.7 (17.7) percent are owned by Tetra Laval B.V., the Netherlands. Next to the largest owner there are nine institutional investors with ownership in the range of 5.7 to 2.2 percent. The ten largest owners own 47.1 (62.9) percent of the shares. At the beginning of May 2004 Industri Kapital decreased the holding in Alfa Laval from 17.9 percent to 8.5 Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (9) 16 percent and at March 7, 2005 Industri Kapital sold its remaining holding in Alfa Laval AB to a range of Swedish and international institutional investors. Acquisitions and disposals In a news release on February 15, 2005 Alfa Laval communicated that an agreement had been signed to acquire Packinox S.A. in France. Packinox is a world leader in large welded plate heat exchangers for oil & gas and refinery applications, with expected sales of about SEK 450 million in 2005 and approximately 145 employees within R&D, manufacturing and sales. Accounting principles The first quarter interim report 2005 is in accordance with RR 31 "Delarsrapportering for koncerner", which requires that IAS 34 "Interim Financial Reporting" and Arsredovisningslagen" must be applied. RR 31 does not mean any change compared to earlier for Alfa Laval. The accounting principles have now been changed so that the accounting is according to IFRS (International Financial Reporting Standards) and that financial instruments are reported according to IAS 39. Since all IAS rules except IAS 39 have already been implemented at December 31, 2004, the transfer to IFRS has only affected the following areas. As of January 1, 2005 the goodwill is not depreciated any longer but instead tested for impairment. Minority interests have earlier been reported under a separate heading next to equity, but is now reported as a separate item within equity. Provisions are split in short term and long term. IAS 39 means that financial derivatives, bonds and non-listed external shares are adjusted to fair value. The effect of the fair market valuation is reported over equity for the derivatives where hedge accounting is made (according to the cash flow hedging method) and over the income statement first when the underlying transaction has been realised. Hedge accounting requires the derivative to be effective within an 80 - 125 percent range. For the part of an effective derivative that exceeds 100 percent effectiveness the fair market adjustment is reported directly in the income statement. For the derivatives where hedge accounting is not made the fair market valuation is reported directly into the income statement. The fair value adjustment of derivatives is reported separately from the underlying instrument as a separate item called derivative assets/derivative liabilities in the balance sheet. The market valuation of bonds and non-listed external shares has effect on the concerned balance sheet items. Comparison figures recalculated for IFRS are shown for the first quarter 2004 and full year 2004 in the column "IFRS" if the figures have been changed due to IFRS. Comparison figures are not needed for IAS 39 and are consequently not given. If IFRS had been implemented already in 2004 it would have had the following effects on the consolidated income statement and equity for the comparison period January 1 - March 31, 2004. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (10) 16 IMPACT ON INCOME IF IFRS HAD BEEN IMPLEMENTED IN 2004 ---------------------------------------------------------------------------- Consolidated Adjusted Operating SEK in millions EBITA income Net income ---------------------------------------------------------------------------- Income statement Jan 1 - Mar 31, 2004 385.7 248.4 111.3 Adjustments for: Depreciation of goodwill - 49.1 49.1 Minority share in subsidiaries' income - - 13.7 --------------------------------- Adjusted income Jan 1 - Mar 31, 2004 385.7 297.5 174.1 ----------------------------------------------------------------------------- Adjusted earnings per share (SEK) * 19.58 * After deduction for the minority share in net income IMPACT ON EQUITY IF IFRS HAD BEEN IMPLEMENTED IN 2004 ---------------------------------------------------------------------------- Consolidated SEK in millions Equity ---------------------------------------------------------------------------- Equity at March 31, 2004 4,586.5 Adjustments for: Depreciation of goodwill 49.1 Minority interests 128.8 Translation difference 0.8 ----------------- Equity at March 31, 2004 according to IFRS 4,765.2 ---------------------------------------------------------------------------- The reconciliation between earlier principles and the recalculation according to IFRS of the income statement for 2004 and opening and closing equity for 2004 were presented in the 2004 annual report. An updated reconciliation of the equity is presented below. Since new IFRS standards can be issued during 2005 the opening balance per January 1, 2004 is preliminary. It should also be noted that this report for the first quarter 2005 has not been audited. IMPACT ON EQUITY IF IFRS HAD BEEN IMPLEMENTED IN 2004 Amounts in SEK millions ---------------------------------------------------------------------------- Consolidated SEK in millions Equity ---------------------------------------------------------------------------- Equity at December 31, 2003 4,402.5 Adjustments for: Minority interests 104.2 -------------- Equity at January 1, 2004 according to IFRS 4,506.7 Equity at December 31, 2004 4,676.0 Adjustments for: Depreciation of goodwill 191.5 Minority interests 119.2 Translation difference -8.5 -------------- Equity at December 31, 2004 according to IFRS 4,978.2 Adjustments for: Financial instruments 159.3 Deferred tax -52.6 -------------- Equity at January 1, 2005 according to IFRS 5,084.9 ---------------------------------------------------------------------------- Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (11) 16 Date for the next financial reports during 2005 Alfa Laval Special Finance will publish interim reports during 2005 at the following dates: Interim report for the second quarter July 21 Interim report for the third quarter October 25 Events after the balance sheet date On April 12, 2005 Alfa Laval has signed a new senior credit facility of the equivalent of EUR 535 million with a banking syndicate. The credit facility will be used to refinance the existing syndicated loan and the planned redemption of the Group's senior notes. The planned redemption accounts for the increase of the senior credit facility. The new facility provides increased flexibility, extended maturity and reduced costs. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (12) 16

~~July~~CONSOLIDATED 1CASH-FLOW ~~July~~STATEMENTS 1- Jan 1 - Jan 1 - Jan 1 - Jan 1 - ~~Sept~~Mar 3031 ~~Sept~~Mar 3031 ~~Sept 30 Sept 30~~ Dec 31 Dec 31 Amounts in SEK millions 2005 2004 ~~2003~~ 2004 2003 ~~2003 2002~~ ------------------------------------------------------------------------------------------------------------------ ~~Orders~~Cash ~~received~~flow ~~2,137~~from operating activities Operating income 134.09 ~~2,000~~248.54 61,~~665~~252.82 61,~~015~~143.06 Adjustment for depreciation 133.7 192.3 745.8~~,069~~ 787.92 Adjustment for other non-cash items -1.8~~,092~~ 11.68 ~~Order~~15.4 ~~backlog~~22.1 *--------------------------------------------------------- 266.8 452.5 2,~~092~~013.14 1,~~677~~952.9 Taxes paid -180.2 -80.6 -335.6 -268.6 Cash flow from operations before working capital 86.6 371.9 1,~~598~~677.9 1,~~564~~684.53 ~~Net~~Changes ~~sales~~in ~~2,105~~working capital: (Increase)/decrease of current receivables 274.8 296.3 -388.0 ~~1,981~~-25.7 (Increase)/decrease of inventories -334.5 -245.7 -297.0 -17.2 Increase/(decrease) of liabilities 297.3 -99.7 292.6~~,086~~ -152.29 Increase/(decrease) of provisions * 32.5~~,751~~ -28.8 87.3 50.5 --------------------------------------------------------- 270.1 -77.9 -305.1 -145.3 --------------------------------------------------------- Cash flow from operating activities 356.7 294.0 1,~~841~~372.8 81,~~129~~539.60 ~~Operating~~========================================================= ~~income~~Cash ~~256~~flow from investing activities Investments in fixed assets -57.78 -43.9 -387.5 -258.5 Divestment of fixed assets - 3.6 361.5 40.1 Additional purchase price - -8.2 -9.4 ~~772~~0.0 Acquisition of businesses -425.3 ~~734~~- - -289.5 Reduction of purchase price - - 61.2 - Divestment of businesses - 10.1 10.0 - --------------------------------------------------------- Cash flow from investing activities -483.1 -38.4 35.8 -507.9 ========================================================= Cash flow from financing activities Financial net,~~010~~ paid 1.8 -45.8 -204.2 -237.1 Paid group contribution -340.3 - -613.4 -53.4 (Increase)/decrease of other financial assets 37.4 -250.3 472.4 -256.9 Capitalised financing costs, acquisition loans - - -7.3 - Increase/(decrease) of liabilities to credit institutions 581.9 -59.7 -1,~~098~~170.2 -454.8 --------------------------------------------------------- Cash flow from financing activities 280.8 -355.8 -1,522.7 -1,002.2 ========================================================= Net increase (decrease) in cash and bank 154.4 -100.2 -114.1 28.9 Cash and bank at the beginning of the year 414.8 554.6 554.6 605.9 Translation difference in cash and bank 30.9 29.9 -25.7 -80.2 Cash and bank at the end of the period 600.1 484.3 414.8 554.6 --------------------------------------------------------- Free cash flow per share (SEK) ** -15.43 31.20 171.97 125.88 Average number of shares 8,191,000 8,191,000 8,191,000 8,191,000

* "Changes in provisions" has been moved from investing activities to changes in working capital. ** Free cash flow is the sum of cash flows from operating and investing activities. Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (13) 16

~~July~~CONSOLIDATED 1-INCOME ~~July~~STATEMENT 1-IFRS ** IFRS ** Jan 1 - Jan 1 - Jan 1 - Jan 1 - ~~Sept~~Jan 301 ~~Sept~~- 30Mar ~~Sept~~31 30Mar ~~Sept~~31 30Mar 31 Dec 31 Dec 31 Amounts in SEK millions 2005 2004 ~~2003~~2004 2004 ~~2003~~2004 ~~2003 2002~~ -------------------------------------------------------------------------------------------------------------- ~~Orders~~Net ~~received~~sales ~~1,728.~~3 1,~~433~~267.06 53,~~257~~183.69 43,~~312~~183.09 514,~~990~~985.68 614,~~488~~985.18 ~~Order~~Cost ~~backlog~~of *goods 3sold -2,~~087~~131.76 -2,~~701~~015.14 -2,~~398~~015.4 -9,937.0 2-9,~~752~~937.60 ~~Net~~------------------------------------------------------------------- ~~sales~~Gross profit 1,~~710~~136.90 1,~~433~~168.5 1,168.5 5,048.8 5,048.8 -------------------------------------------------------------------------------------------------------------- Sales costs -545.2 -537.7 -537.7 -2,132.4 -2,~~702~~132.4 Administration costs -205.4 -183.0 -183.0 -925.0 -925.0 Research and development costs -100.4 -92.4 -92.4 -403.9 -403.9 Other operating income * 33.7 72.3 72.3 325.2 325.2 Other operating costs * -183.8 -130.2 -130.2 -469.0 -469.0 Amortisation of goodwill - - -49.1 - -191.5 ------------------------------------------------------------------- Operating income 134.9 297.5 248.4 1,~~017~~443.7 51,~~993~~252.2 -------------------------------------------------------------------------------------------------------------- Dividends 0.8 0.6 0.6~~,377~~ 3.1 ~~Operating~~3.1 Interest income ~~174~~55.32 ~~131~~74.54 ~~351~~74.54 ~~260~~166.4 ~~351~~166.4 Interest expense -113.4 -111.0 -111.0 -349.1 -349.1 ------------------------------------------------------------------- Result after financial items 77.5 ~~537~~261.5 212.4 1,264.1 1,072.6 -------------------------------------------------------------------------------------------------------------- Minority share in subsidiaries' income - - -13.7 - -45.4 Taxes -11.6 -87.4 -87.4 -326.8 -326.8 ------------------------------------------------------------------- Net income for the year 65.9 174.1 111.3 937.3 700.4 -------------------------------------------------------------------------------------------------------------- Earnings per share (SEK) 6.86 19.58 13.59 108.89 85.51 Average number of shares 8,191,000 8,191,000 8,191,000 8,191,000 8,191,000

* The line has been affected by comparison distortion items, see separate specification below. ** According to IFRS, i.e. excluding goodwill amortisation and minority interest. Comparison distortion items Jan 1 - Jan 1 - Jan 1 - Mar 31 Mar 31 Dec 31 Amounts in SEK millions 2005 2004 2004 ----------------------------------------------------------------------------- Operational Other operating income 33.7 70.8 271.3 Comparison distortion income 0.0 1.5 53.9 ------------------------------------------ Total other operating income 33.7 72.3 325.2 Other operating costs -58.8 -115.2 -451.8 Comparison distortion costs -125.0 -15.0 -17.2 ------------------------------------------ Total other operating costs -183.8 -130.2 -469.0 ----------------------------------------------------------------------------- Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (14) 16 In order to illustrate the quarterly development, the income statement analysis is shown also for the last ten quarters:

~~July~~Income 1-statement ~~July~~analysis 1-** ~~Jan~~2005 1-2004 ~~Jan~~2003 1-2002 ~~Jan~~SEK 1-millions ~~Jan~~Q1 1-Q4 ~~Sept~~Q3 30Q2 ~~Sept~~Q1 30Q4 ~~Sept~~Q3 30Q2 ~~Sept~~Q1 30Q4 ~~Dec 31 Dec 31 SEK millions 2004 2003 2004 2003 2003 2002~~ ------------------------------------------------------------------------------------------------------------------------------- ~~Orders~~Net ~~received~~sales 03,267.86 294,166.1 3,837.5 3,798.3 3,183.9 4,086.3 463,426.3 3,402.0 672,994.7 844,175.1 Adjusted gross profit 1,207.8 941,392.4 1,348.7 ~~Order~~1,357.9 ~~backlog~~1,243.2 *1,385.0 341,318.9 1,334.5 1,197.4 1,539.1 - in % of net sales 37.0 33.4 35.1 35.8 2939.0 33.9 38.5 39.2 40.0 36.9 Expenses * -814.2 -853.5 -863.1 -875.3 -789.0 -843.5 -817.4 -848.3 -801.4 -920.5 - in % of net sales 24.29 20.5 22.5 23.0 ~~Net~~24.8 ~~sales~~20.6 2123.9 24.9 26.8 22.1 Adjusted EBITDA 393.6 538.9 485.6 482.6 454.2 541.5 501.5 486.2 396.0 618.6 - in % of net sales 12.0 3112.9 12.7 12.7 14.3 13.3 14.6 14.3 13.2 5414.8 Depreciation -61.9 -70.0 -58.8 -63.6 -68.5 -75.5 -70.7 -72.2 73-74.7 -81.8 Adjusted EBITA 331.7 468.9 88426.8 419.0 385.7 466.0 430.8 414.0 321.3 536.8 - in % of net sales 10.2 ~~Operating~~11.3 ~~income~~11.1 11.0 12.1 11.4 12.6 12.2 10.7 12.8 Amortisation of step up values -~~124~~71.8 -8371.24 -~~257~~72.8 -~~197~~74.95 -~~224~~74.7 -74.4 -~~383~~75.7 -75.6 -77.1 -78.1 Comparison distortion items -125.0 2.7 47.5 - -13.5 2.0 - - 3.6 -0.7 ----------------------------------------------------------------------------------------------- EBIT 134.9 400.2 401.5 344.5 297.5 393.6 355.1 338.4 247.8 458.0 ------------------------------------------------------------------------------------------------------------------------------- * Excluding comparison distortion items ** According to IFRS, i.e. excluding goodwill amortisation

Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (15) 16

CONSOLIDATED BALANCE SHEET IFRS * IFRS * Mar 31 Mar 31 Mar 31 Dec 31 Dec 31 Amounts in SEK millions 2005 2004 2004 2004 2004 ----------------------------------------------------------------------------------------------------------------------------- ~~Consolidated~~ASSETS ~~July 1~~Non-current ~~July~~assets: 1Intangible assets 4,420.9 4,299.5 4,249.6 3,901.5 3,718.5 Property, plant and equipment 2,520.4 2,763.3 2,763.3 2,480.3 2,480.3 Financial assets 694.9 683.5 683.5 620.3 620.3 ---------------------------------------------------------------------- ~~Jan~~7,636.2 7,746.3 7,696.4 7,002.1 -6,819.1 ~~Jan~~Current assets Inventories 2,986.5 2,545.2 2,545.2 2,452.5 2,452.5 Accounts receivable 2,715.9 2,591.6 2,591.6 2,613.3 2,613.3 Other receivables 1,210.1 -1,090.2 ~~Jan~~1,090.2 1,342.2 1,342.2 Derivative assets 57.7 - ~~Jan~~- 1- - ~~Sept~~Other 30current ~~Sept~~deposits 30170.5 ~~Sept~~937.3 30937.3 ~~Sept~~257.2 30257.2 ~~Dec~~Cash 31and ~~Dec~~bank 31600.1 ~~SEK~~484.3 ~~millions~~484.3 ~~2004~~414.8 ~~2003~~414.8 ~~2004~~---------------------------------------------------------------------- ~~2003~~7,740.8 ~~2003~~7,648.6 ~~2002~~7,648.6 7,080.0 7,080.0 TOTAL ASSETS 15,377.0 15,394.9 15,345.0 14,082.1 13,899.1 ----------------------------------------------------------------------------------------------------------------------------- ~~Customers~~SHAREHOLDERS' inEQUITY ~~Sweden~~AND ~~189~~LIABILITIES Shareholders' equity 5,145.13 ~~224~~4,765.02 ~~659~~4,586.75 ~~667~~4,978.32 ~~887~~4,676.30 ~~842~~Minority interest - - 128.8 - 119.2 ~~Other~~Provisions EUfor: ~~1,321~~Pensions and similar commitments 806.5 786.0 ~~1,236~~786.50 ~~4,422~~788.9 788.9 Deferred taxes 755.1 890.2 ~~3,819~~890.2 ~~5,143~~737.38 ~~5,374~~737.38 Other ~~Europe~~347.1 ~~302~~301.62 ~~269~~301.92 ~~941~~316.1 ~~883~~316.31 ---------------------------------------------------------------------- 1,~~234~~908.57 1,~~167~~977.84 ~~USA 496~~1,977.4 ~~457~~1,842.58 1,~~623~~842.18 Non-current liabilities: Liabilities to credit institutions 1,~~535~~838.68 2,~~095~~548.32 2,~~478~~548.62 ~~Other~~1,262.7 ~~North~~1,262.7 ~~America~~Senior ~~95.3~~notes 851,060.96 ~~275~~1,086.5 ~~227~~1,086.5 ~~326~~1,044.4 1,044.4 ---------------------------------------------------------------------- 2,899.4 3,634.7 ~~331~~3,634.7 2,307.1 ~~Latin~~2,307.1 ~~America~~Current ~~173~~liabilities: Liabilities to credit institutions 327.37 ~~178~~160.51 ~~444~~160.81 ~~424~~239.4 ~~560~~239.84 ~~667~~Accounts payable 1,323.4 1,240.6 ~~Africa 38~~1,240.76 601,349.96 ~~113~~1,349.06 ~~115~~Advances from customers 793.93 ~~177~~582.7 ~~132~~582.7 ~~Asia 1,178~~542.50 ~~885~~542.30 3Other liabilities 2,~~271~~203.97 2,~~532~~431.18 32,~~463~~431.8 2,190.9 32,~~342~~190.69 ~~Oceania~~Other 71provisions 694.21 64602.4 ~~218~~602.14 ~~189~~632.41 ~~256~~632.51 ~~337~~Derivative liabilities 81.84 - - - - ----------------------------------------------------------------------~~------~~ ~~Total~~5,423.6 35,~~866~~017.16 35,~~462~~017.96 114,~~969~~954.0 4,954.0 10TOTAL SHAREHOLDERS' EQUITY & LIAB. 15,377.0 15,394.79 1415,~~145~~345.30 14,~~674~~082.81 13,899.1 ----------------------------------------------------------------------------------------------------------------------------- * According to IFRS, i.e. excluding goodwill amortisation and including minority interest in equity capital.

Alfa Laval Special Finance AB Interim report January 1 - March 31, 2005 Page (16) 16

CHANGES IN CONSOLIDATED EQUITY Amounts in SEK millions ----------------------------------------------------------------------------------------------------------------------- ~~Consolidated~~IFRS ~~July~~* 1-IFRS ~~July~~* Jan 1 - Jan 1 - Jan 1 - Jan 1 - Jan 1 - ~~Sept~~Mar 3031 ~~Sept~~Mar 3031 ~~Sept~~Mar 3031 ~~Sept 30~~ Dec 31 Dec 31 ~~SEK~~2005 ~~millions~~2004 2004 ~~2003~~2004 2004 ~~2003 2003 2002~~ ----------------------------------------------------------------------------------------------------------------------- ~~Customers~~At inthe ~~Sweden~~beginning ~~183.8~~of ~~209.3~~the ~~615.4~~period ~~623.8 893.2 835.1 Other EU 1~~5,~~453~~084.39 14,~~285~~506.17 4,~~113~~402.25 34,~~752~~506.17 ~~5,186.~~4 5,~~343~~402.45 ~~Other~~Market ~~Europe~~value ~~296.3~~of ~~277.6~~financial ~~871.2~~instruments ~~743~~-99.68 ~~1,118.7~~- ~~1,116.2~~- ~~USA~~- ~~553.5~~- ~~475.0~~Group ~~1,651.5~~contribution ~~1,458.3~~- ~~2,159.0~~- ~~2,638.7~~- ~~Other North America 86~~-340.3 61-340.83 ~~219.8~~Translation ~~222.6~~difference ~~315~~104.0 ~~423~~98.51 ~~Latin America 139~~72.47 ~~143~~-80.1 ~~393~~-86.~~5 399.3 553.~~6 ~~626.7~~Net ~~Africa~~income ~~43.2~~for ~~42.8~~the ~~117.6~~period ~~108~~65.59 ~~182~~174.~~7 69.6 Asia~~ 1~~,012.2~~ ~~876~~111.53 ~~2,614~~937.63 ~~2,336~~700.84 ~~3,242.6~~Minority ~~3,287.9~~share ~~Oceania~~in ~~69.5~~subsidiaries' ~~55.1~~income ~~222.~~-9 ~~178~~.07 ~~258~~-13.17 ~~253~~- -45.84 - -----------------------------------------------------------------------~~-------~~ ~~Total~~At ~~3,837.5~~the 3end of the period 5,~~426~~145.3 104,~~819~~765.72 94,~~823~~586.05 134,~~909~~978.32 144,~~594~~676.90 ----------------------------------------------------------------------------------------------------------------------- Minority interest part of equity capital 136.8 128.8 - 119.2 - * According to IFRS, i.e. excluding goodwill amortisation and including minority interest in equity capital.

The share capital of SEK 819,100,000 is divided into 8,191,000 shares at par value SEK 100.

Debt table --------------------------------------------------------------------------------------------------------- Consolidated September 30 September 30 December 31 December 31 SEK millions 2004 2003 2003 2002 --------------------------------------------------------------------------------------------------------- Credit institutions 1,719.9 2,711.6 2,530.7 3,360.2 Bond loan 1,052.8 1,049.2 1,064.8 1,127.6 Capitalised financial leases 8.6 18.6 13.6 24.7 Interest-bearing pension liabilities 5.2 6.1 5.2 6.1 --------------------------------------------------------------- Total debt 2,786.5 3,785.5 3,614.3 4,518.7 Cash, bank and current deposits 740.0 1,136.8 1,213.2 1,020.2 --------------------------------------------------------------- Net debt 2,046.5 2,648.7 2,401.1 3,498.5 ---------------------------------------------------------------------------------------------------------

Jan 1 - Jan 1 - Jan 1 - Jan 1 - Sept 30 Sept 30 Dec 31 Dec 31 Amounts in SEK millions 2004 2003 2003 2002 ------------------------------------------------------------------------------------------------------------------ Cash flow from operating activities Operating income 900.0 800.1 1,143.6 1,223.8 Adjustment for depreciation 556.4 587.2 787.2 838.0 Adjustment for other non-cash items -17.0 24.8 22.1 35.0 --------------------------------------------------------- 1,439.4 1,412.1 1,952.9 2,096.8 Taxes paid -203.1 -185.6 -268.6 -396.2 Cash flow from operations before changes in working capital 1,236.3 1,226.5 1,684.3 1,700.6 Changes in working capital: (Increase)/decrease of current receivables -189.3 32.8 -25.7 340.0 (Increase)/decrease of inventories -543.7 -351.7 -17.2 140.4 Increase/(decrease) of liabilities 480.2 -49.4 -152.9 -134.2 --------------------------------------------------------- -252.8 -368.3 -195.8 346.2 --------------------------------------------------------- Cash flow from operating activities 983.5 858.2 1,488.5 2,046.8 ========================================================= Cash flow from investing activities Investments in fixed assets -216.5 -122.9 -258.5 -276.7 Divestment of fixed assets 336.9 31.0 40.1 120.7 Additional purchase price -9.5 - - -367.5 Acquisition of businesses - -50.9 -289.5 -135.7 Reduction of purchase price 61.2 - - 81.6 Divestment of businesses 10.0 - - - Provisions 120.8 114.6 50.5 29.8 --------------------------------------------------------- Cash flow from investing activities 302.9 -28.2 -457.4 -547.8 ========================================================= Cash flow from financing activities Financial net, paid -123.1 -156.2 -237.1 -590.1 New issue of shares - - - 819.0 Paid group contribution -613.4 -53.4 -53.4 - (Increase)/decrease of other financial assets 506.0 -3.7 -256.9 -84.2 Capitalised financing costs, acquisition loans -6.9 - - -39.7 Increase/(decrease) of liabilities to credit institutions -1,081.0 -419.1 -454.8 -1,548.2 --------------------------------------------------------- Cash flow from financing activities -1,318.4 -632.4 -1,002.2 -1,443.2 ========================================================= Net increase (decrease) in cash and bank -32.0 197.6 28.9 55.7 Cash and bank at the beginning of the year 554.6 605.9 605.9 666.4 Translation difference in cash and bank 9.2 -62.7 -80.2 -116.2 Cash and bank at the end of the period 531.8 740.8 554.6 605.9 --------------------------------------------------------- Free cash flow per share (SEK)* 157.05 101.33 125.88 286.66 Average number of shares** 8,191,000 8,191,000 8,191,000 5,229,137

July 1- July 1- Jan 1 - Jan 1 - Jan 1 - Jan 1 - Sept 30 Sept 30 Sept 30 Sept 30 Dec 31 Dec 31 Amounts in SEK millions 2004 2003 2004 2003 2003 2002 ----------------------------------------------------------------------------------------------------------------------------- Net sales 3,837.5 3,426.3 10,819.7 9,823.0 13,909.3 14,594.9 Cost of goods sold -2,561.6 -2,183.1 -7,091.9 -6,200.6 -8,976.3 -9,262.2 ---------------------------------------------------------------------------------- Gross profit 1,275.9 1,243.2 3,727.8 3,622.4 4,933.0 5,332.7 ----------------------------------------------------------------------------------------------------------------------------- Sales costs -534.1 -526.8 -1,647.1 -1,625.8 -2,245.8 -2,115.1 Administration costs -253.7 -194.6 -678.9 -643.6 -865.8 -1,026.8 Research and development costs -89.9 -79.5 -288.0 -267.5 -368.1 -355.2 Other operating income * 84.8 35.9 212.2 171.0 248.0 282.7 Other operating costs * -81.5 -123.1 -282.5 -315.2 -366.4 -706.8 Amortisation of goodwill -47.8 -48.4 -143.5 -141.2 -191.3 -187.7 ---------------------------------------------------------------------------------- Operating income 353.7 306.7 900.0 800.1 1,143.6 1,223.8 ----------------------------------------------------------------------------------------------------------------------------- Dividends 0.9 0.0 2.3 2.4 6.9 7.8 Interest income 7.0 145.2 101.7 259.0 267.5 322.7 Interest expense * -64.2 -262.1 -237.2 -521.1 -601.3 -1,094.2 ---------------------------------------------------------------------------------- Result after financial items 297.4 189.8 766.8 540.4 816.7 460.1 ----------------------------------------------------------------------------------------------------------------------------- Minority share in subsidiaries' income -9.8 -12.1 -32.1 -30.9 -41.6 -33.7 Taxes -106.5 -43.1 -290.3 -143.6 -134.5 -218.2 ---------------------------------------------------------------------------------- Net income for the year 181.1 134.6 444.4 365.9 640.6 208.2 ----------------------------------------------------------------------------------------------------------------------------- Earnings per share (SEK) 22.11 16.43 54.25 44.67 78.21 39.82 Average number of shares ** 8,191,000 8,191,000 8,191,000 8,191,000 8,191,000 5,229,137

2004 2003 2002 SEK millions Q3 Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 ------------------------------------------------------------------------------------------------------------------------------- Net sales 3,837.5 3,798.3 3,183.9 4,086.3 3,426.3 3,402.0 2,994.7 4,175.1 3,503.7 3,654.2 Adjusted gross profit 1,348.7 1,357.9 1,243.2 1,385.0 1,318.9 1,334.5 1,197.4 1,539.1 1,394.7 1,426.4 - in % of net sales 35.1 35.8 39.0 33.9 38.5 39.2 40.0 36.9 39.8 39.0 Expenses * -863.1 -875.3 -789.0 -843.5 -817.4 -848.3 -801.4 -920.5 -902.6 -896.7 - in % of net sales 22.5 23.0 24.8 20.6 23.9 24.9 26.8 22.1 25.8 24.6 Adjusted EBITDA 485.6 482.6 454.2 541.5 501.5 486.2 396.0 618.6 492.1 529.7 - in % of net sales 12.7 12.7 14.3 13.3 14.6 14.3 13.2 14.8 14.0 14.5 Depreciation -58.8 -63.6 -68.5 -75.5 -70.7 -72.2 -74.7 -81.8 -78.6 -83.1 Adjusted EBITA 426.8 419.0 385.7 466.0 430.8 414.0 321.3 536.8 413.5 446.6 - in % of net sales 11.1 11.0 12.1 11.4 12.6 12.2 10.7 12.8 11.8 12.2 Amortisation of goodwill ** -120.6 -121.1 -123.8 -124.5 -124.1 -121.8 -123.7 -125.9 -128.7 -125.7 Comparison distortion items 47.5 0.0 -13.5 2.0 0.0 0.0 3.6 -0.7 15.9 0.5 ---------------------------------------------------------------------------------------------- EBIT 353.7 297.9 248.4 343.5 306.7 292.2 201.2 410.2 300.7 321.4 -------------------------------------------------------------------------------------------------------------------------------

Sept 30 Sept 30 Dec 31 Dec 31 Amounts in SEK millions 2004 2003 2003 2002 --------------------------------------------------------------------------------------------------------------------------- ASSETS Non-current assets: Intangible assets 3,934.4 4,213.1 4,200.0 4,703.3 Property, plant and equipment 2,484.9 2,754.5 2,756.5 3,082.7 Financial assets 735.7 621.4 666.2 751.9 Current assets Inventories 2,777.7 2,561.8 2,217.8 2,279.0 Accounts receivable 2,811.6 2,517.8 2,463.3 2,504.0 Other receivables 973.3 984.1 1,167.6 1,085.5 Other current deposits 208.2 396.0 658.6 414.3 Cash and bank 531.8 740.8 554.6 605.9 TOTAL ASSETS 14,457.6 14,789.5 14,684.6 15,426.6 --------------------------------------------------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY AND LIABILITIES Shareholders' equity 4,841.2 4,782.4 4,402.5 4,413.0 Minority interest 130.6 116.9 104.2 108.2 Provisions for: Pensions and similar commitments 781.4 735.7 754.8 720.6 Deferred taxes 766.2 925.1 817.0 990.3 Other 962.2 960.1 891.2 989.3 -------------------------------------------------------- 2,509.8 2,620.9 2,463.0 2,700.2 Non-current liabilities: Liabilities to credit institutions 1,486.5 2,562.9 2,427.0 3,105.8 Bond loan 1,052.8 1,049.2 1,064.8 1,127.6 -------------------------------------------------------- 2,539.3 3,612.1 3,491.8 4,233.4 Current liabilities: Liabilities to credit institutions 233.4 148.7 103.7 254.4 Accounts payable 1,267.8 1,019.0 1,199.4 1,173.2 Advances from customers 628.2 713.8 512.1 571.3 Other liabilities 2,307.3 1,775.7 2,407.9 1,972.9 TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES 14,457.6 14,789.5 14,684.6 15,426.6 ---------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------- Jan 1 - Jan 1 - Jan 1 - Jan 1 - Sept 30 Sept 30 Dec 31 Dec 31 2004 2003 2003 2002 ----------------------------------------------------------------------------------------------------------------- At the beginning of the period 4,402.5 4,413.0 4,413.0 3,628.9 New issue of shares - - - 819.0 Group contribution - - -613.4 -53.4 Translation difference -5.7 3.5 -37.7 -189.7 Net income for the period 444.4 365.9 640.6 208.2 ------------------------------------------------------------------- At the end of the period 4,841.2 4,782.4 4,402.5 4,413.0 -----------------------------------------------------------------------------------------------------------------

Filing Compare · ALFA LAVAL SPECIAL FINANCE AB