6-K 1 f6k_072105.txt REPORT OF FOREIGN PRIVATE ISSUER 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 July 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 April 1 - June 30, 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: July 21, 2005 By: ----------------- Thomas Thuresson Chief Financial Officer [Alfa Laval logo] Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 "Strong orders received during the second quarter 2005 gave an increase with almost nine percent, excluding exchange rate variations. Alfa Laval further strengthened its market positions in a number of important areas. The demand has been on a continued high level, especially in Asia, Central and Eastern Europe. The customer segments Process Industry, OEM and Marine & Diesel have been particularly strong. The adjusted EBITA-margin was 10.4 percent. The margin has been influenced by adverse Fx-effects and high raw material prices. We expect our price increases to have further positive effect during the second half of the year." Lars Renstrom, President and CEO, Alfa Laval Special Finance Summary of the second quarter 2005: - Order intake increased to SEK 4,574 (4,174) million, meaning an increase by 8.6 percent excluding exchange rate variations. - Net sales increased to SEK 4,101 (3,798) million, meaning an increase by 7.2 percent excluding exchange rate variations. - Adjusted EBITA was SEK 427 (419) million, including adverse foreign exchange effects of SEK 39 million. - Adjusted EBITA-margin was 10.4 (11.0) percent. - Result after financial items increased to SEK 348 (303*) million. - Cash flow from operating activities was SEK -254 (378) million. Summary of the first six months 2005: - Order intake increased to SEK 8,578 (8,103) million, meaning an increase by 6.9 percent excluding exchange rate variations. - Net sales increased to SEK 7,369 (6,982) million, meaning an increase by 6.5 percent excluding exchange rate variations. - Adjusted EBITA was SEK 759 (805) million, including adverse foreign exchange effects of SEK 81 million. - Adjusted EBITA-margin was 10.3 (11.5) percent. - A comparison distortion item 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 426 (565*) million. - Result after tax was SEK 324 (381*) million. - Earnings per share were SEK 37.17 (43.83*). - Cash flow from operating activities was SEK 103 (672) million. * Comparison for 2004 restated according to IFRS. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 2 (15) 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 July 21, 2005 by the Board of Directors. The interim report has not been subject to review by the company's auditors.

-------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ SEK millions, unless ~~IFRS~~April *1 ~~otherwise~~- ~~stated~~April ~~Jan~~ 1 - Jan 1 - Jan 1 - ~~Mar~~otherwise 31stated ~~Mar~~June 3130 ~~Mar~~June 3130 ~~IFRS~~June *30 June 30 2005 2004 ~~2004~~* 2005 2004 * 2004 * 2003 2002 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Order intake 4,~~004~~574 34,~~929~~174 38,~~929~~578 158,~~740~~103 15,740 14,145 14,675 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Net sales 34,~~268~~101 3,~~184~~798 37,~~184~~369 146,~~986~~982 14,986 13,909 14,595 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Adjusted EBITDA 1) ~~394~~488 ~~454~~483 ~~454~~882 ~~1,961~~937 1,961 1,925 2,091 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Adjusted EBITA 2) ~~332~~427 ~~386~~419 ~~386~~759 ~~1,700~~805 1,700 1,632 1,760 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Adjusted EBITA 2)- margin 10.24% 1211.10% 1210.13% 11.35% 11.3% 11.7% 12.1% -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Result after financial items 78348 ~~262~~303 ~~212~~426 565 1,264 ~~1,073~~ 817 460 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Return on capital employed 3) 21.75% ~~22.8%~~ 23.12% 25.1% ~~24.3%~~ 22.2% 20.3% -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Return on equity capital 3) 1617.50% 19.72% ~~15.3%~~ 18.8% 14.6% ~~14.6%~~ 4.7% -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Solidity 3332.54% 3133.01% ~~29.9%~~ 35.4% ~~33.6%~~ 30.0% 28.6% -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Debt ratio, times 0.4857 0.5053 0.~~52 0.~~38 0.~~40 0.~~55 0.79 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Cash flow from operations ~~357~~-254 ~~294~~378 ~~294~~103 ~~1,373~~672 1,373 1,539 2,077 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ Investments 5861 4472 44119 ~~388~~116 388 259 277 -------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------~~-------~~ No. of employees 4) 9,~~605~~536 9,~~333~~357 9,~~333 9,~~527 9,~~527 9,~~358 9,125 -------------------------------- ----------- ----------- ----------- -----------~~----------------------------------------~~ *) According to IFRS, 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

*) According to IFRS, 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, July 21, 2005, The Board of Directors Alfa Laval Special Finance AB

~~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~~ ---------------------------------------------------------------------------------------------------~~-----------~~ ~~Net~~Alfa ~~sales~~Laval ~~3,267.6~~Special ~~3,183.9~~Finance ~~3,183.9~~AB ~~14,985.8~~Visiting ~~14,985.8~~address: ~~--------------------------------------------------------------------------------------------------------------~~For ~~Adjusted~~more ~~gross profit 1~~information,~~207.8~~ ~~1,243.2~~please ~~1,243.2~~contact: ~~5,342.2~~PO ~~5,342.2~~Box -73 inRudeboksvagen %1 ofMikael ~~net sales 37.0 39.0 39.0 35.6 35.6 Expenses * -814.2 -789.0 -789.0 -3~~Sjoblom,~~380.9~~ ~~-3,380.9~~Investor -Relations inManager ~~% of net sales 24.9 24.8 24.8 22.6 22.6~~ SE-~~---------------------------------------------------------------------~~221 ~~Adjusted~~00 ~~EBITDA~~Lund ~~393.6~~Phone: ~~454.2~~+ ~~454.2~~46 ~~1,961.3~~46 ~~1,961.3~~36 -65 in00 %Phone: of+46 ~~net~~46 ~~sales~~36 ~~12.0~~74 ~~14.3 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~~82,~~700.4~~ ~~1,700.4~~Sweden -Website: ~~in % of net sales 10~~www.~~2 12~~alfalaval.1com ~~12.1~~Mobile: ~~11.3~~+46 ~~11.3~~709 ~~Amortisation~~78 ~~of step up values ** -71.8 -~~74.7 ~~-123.8~~82, ~~-293.4~~Corporate ~~-484.9~~registration ~~Comparison distortion items~~ E-~~125.0~~mail: ~~-13~~mikael.~~5 -13~~sjoblom@alfalaval.5com ~~36.7~~number: ~~36.7~~ 556587---------------------------------------------------------------------- EBIT 134.9 297.5 248.4 1,443.7 1,252.2 --------------------------------------------------------------------------------------------------------------8062

Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 3 (15) Management's discussion and analysis Orders received Orders received amounted to SEK 4,573.5 (4,174.3) million for the second quarter. Excluding exchange rate variations, the order intake for the Group was 8.6 percent higher than the second quarter last year. Orders received amounted to SEK 8,577.9 (8,103.3) million for the first six months. Excluding exchange rate variations, the order intake for the Group was 6.9 percent higher than the same period last year. Orders received from the after market "Parts & Service" has continued to develop positively and increased by 7.3 percent for the first six months compared to the corresponding period last year excluding exchange rate variations. Its relative share of the Group's total orders received was 24.0 (24.1) percent. Order backlog The order backlog at June 30, 2005 was 6,403.5 (5,221.5) million. Excluding exchange rate variations, the order backlog was 23.4 percent higher than the order backlog at June 30, 2004 and 34.0 percent higher than the order backlog at the end of 2004. Net sales Net sales amounted to SEK 4,101.6 (3,798.3) million for the second quarter. Excluding exchange rate variations, the invoicing was 7.2 percent higher than the second quarter last year. Net sales of the Alfa Laval Special Finance Group amounted to SEK 7,369.2 (6,982.2) million for the first six months. Excluding exchange rate variations, the invoicing was 6.5 percent higher than the period January to June last year. Income statement analysis

~~Debt~~Apr ~~table~~1 - Apr 1 - Jan 1 - Jan 1 - Jan 1 - June 30 June 30 June 30 June 30 Dec 31 SEK millions 2005 2004 * 2005 2004 * 2004 * --------------------------------------------------------------------------------------------------------- ~~Consolidated~~Net ~~March~~sales 314,101.6 ~~March~~3,798.3 317,369.2 ~~December~~6,982.2 3114,985.8 ~~December 31 SEK in millions 2005 2004 2004 2003~~ --------------------------------------------------------------------------------------------------------- ~~Credit~~Adjusted ~~institutions~~gross ~~2,166.5~~profit 21,~~708~~487.3 1,~~502~~357.9 2,695.1 2,~~530~~601.71 ~~Senior~~5,342.2 ~~notes~~- ~~1,060~~in % of net sales 36.3 35.8 36.6 37.3 35.6 Expenses ** -999.0 -875.3 -1,~~086~~813.52 -1,~~044~~664.43 1-3,~~064~~380.9 - in % of net sales 24.4 23.0 24.6 23.8 ~~Capitalised~~22.6 ~~financial~~------------------------------------------------------------------------ ~~leases~~Adjusted EBITDA 488.3 482.6 881.9 936.8 1,961.3 - in % of net sales 11.19 412.27 12.0 13.64 ~~Interest-bearing~~13.1 ~~pension~~Depreciation ~~liabilities~~-61.0 4-63.86 5-122.29 4-132.81 5-260.29 ------------------------------------------------------------------------ ~~Total~~Adjusted ~~debt~~EBITA 427.3~~,235~~ 419.0 759.0 804.7 31,~~811~~700.14 ~~2,555~~- in % of net sales 10.54 11.0 10.3~~,614~~ 11.5 11.3 ~~Cash,~~Amortisation ~~bank~~of ~~and~~step ~~current~~up ~~deposits~~values -~~770~~73.6 -~~1,421~~74.65 -~~672~~145.04 -~~1,213~~149.2 -293.4 Comparison distortion items - - -125.0 -13.5 36.7 ------------------------------------------------------------------------ ~~Net~~EBIT ~~debt 2,465~~353.17 ~~2,389~~344.5 ~~1,883~~488.56 ~~2,401~~642.0 1,443.7 ---------------------------------------------------------------------------------------------------------

* According to IFRS, i.e. excluding goodwill amortisation. ** Excluding comparison distortion items Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 4 (15) The first six months generated a gross profit of SEK 2,549.7 (2,451.9) million. Excluding the amortisation of SEK 145.4 (149.2) million on step up values, the adjusted gross profit was SEK 2,695.1 (2,601.1) million. This corresponds to 36.6 (37.3) percent of net sales. Sales and administration expenses amounted to SEK 1,630.5 (1,538.3) million. Excluding exchange rate variations and the acquisition of Packinox, sales and administration expenses were 3.3 percent higher than the corresponding period last year, which is well below the increase in sales volume. The costs for research and development has amounted to SEK 217.2 (198.0) million, corresponding to 2.9 (2.8) percent of net sales. Adjusted EBITDA amounted to SEK 881.9 (936.8) million for the first six months. The adjusted EBITA amounted to SEK 759.0 (804.7) million. The adjusted EBITA margin was 10.3 (11.5) percent. Other operating costs were burdened with costs for a M&A activity by SEK 15 million and regular commissions to contractors and engineering houses in relation to Packinox by SEK 14 million. 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 summary on page 12. During the first six months 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. April 1 - April 1 - Jan 1 - Jan 1 - Jan 1- June 30 June 30 June 30 June 30 Dec 31 SEK millions 2005 2004 * 2005 2004 * 2004 * -------------------------------------------------------------------------------- Orders received 2,577.5 2,435.0 4,716.5 4,528.8 8,862.3 Order backlog ** 2,690.6 2,069.9 2,097.3 Net sales 2,231.2 2,117.4 4,111.8 3,981.2 8,250.4 Operating income 288.5 286.7 509.8 565.1 1,100.4 -------------------------------------------------------------------------------- * According to IFRS, i.e. excluding goodwill amortisation. ** At the end of the period. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 5 (15) 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 4.0 percent during the first six months 2005 compared to the corresponding period last year. All segments in the Equipment division have developed positively, with the exception of "Sanitary Equipment" and "Comfort & Refrigeration". 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 six months 2005 compared to the corresponding period 2004 is explained by a lower gross margin, higher R&D costs and adverse foreign exchange effects. 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. April 1 - April 1 - Jan 1 - Jan 1 - Jan 1- June 30 June 30 June 30 June 30 Dec 31 SEK millions 2005 2004 * 2005 2004 * 2004 * -------------------------------------------------------------------------------- Orders received 1,988.7 1,724.2 3,850.1 3,529.3 6,818.0 Order backlog ** 3,689.8 3,095.4 2,640.6 Net sales 1,861.2 1,677.4 3,241.3 2,991.4 6,683.3 Operating income 184.1 134.9 269.4 223.4 634.3 -------------------------------------------------------------------------------- * According to IFRS, i.e. excluding goodwill amortisation. ** At the end of the period. Orders received and net sales (all comments are after adjustment for exchange rate fluctuations) Orders received increased by 10.3 percent and net sales increased by 9.5 percent during the first six months 2005 compared to the corresponding period last year. Excluding the acquisition of Packinox, the corresponding figures are 6.8 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 six months 2004. The growth has been largest within the "Process Industry" segment. Operating income (excluding comparison distortion items) The increase in operating income during the first six months 2005 compared to the corresponding period 2004 is due to higher gross profit linked to the increased sales. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 6 (15) Operations division and Other Operations are responsible for procurement, production and logistics. Other is referring to corporate overhead and non-core businesses. April 1 - April 1 - Jan 1 - Jan 1 - Jan 1- June 30 June 30 June 30 June 30 Dec 31 SEK millions 2005 2004 2005 2004 2004 -------------------------------------------------------------------------------- Orders received 7.3 15.1 11.3 45.2 59.7 Order backlog * 23.1 56.2 25.5 Net sales 9.2 3.5 16.1 9.6 52.1 Operating income -118.9 -77.1 -165.6 -133.0 -327.7 -------------------------------------------------------------------------------- * At the end of the period. 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 six months 2005 orders received increased most in Latin America followed by Asia and North America, while Western Europe and Central and Eastern Europe were unchanged and the Nordic countries reported decreased orders received compared to the corresponding period last year

~~CONSOLIDATED~~Order ~~CASH-FLOW~~received ~~STATEMENTS Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Mar 31 Mar 31 Dec 31 Dec 31 Amounts in SEK millions 2005 2004 2004 2003~~ --------------------------------------------------------------------------------~~----------------------------------~~ ~~Cash~~Consolidated ~~flow~~April ~~from operating activities Operating income 134.9 248.4~~ 1~~,252.2~~ ~~1,143.6 Adjustment for depreciation 133.7 192.3 745.8 787.2 Adjustment for other non~~-~~cash~~ ~~items~~April -1.8 ~~11.8~~- ~~15.4~~Jan ~~22.~~1 -~~--------------------------------------------------------~~ ~~266.8~~Jan ~~452.5 2,013.4~~ 1~~,952.9~~ ~~Taxes paid~~ -~~180.2~~ ~~-80.6~~Jan ~~-335.6 -268.6 Cash flow from operations before working capital 86.6 371.9~~ 1~~,677.9~~ ~~1,684.3 Changes in working capital: (Increase)/decrease of current receivables 274.8 296.3~~ -~~388.0~~ ~~-25.7~~June ~~(Increase)/decrease~~30 ofJune ~~inventories~~30 ~~-334.5~~June ~~-245.7~~30 ~~-297.0~~June ~~-17.2~~30 ~~Increase/(decrease)~~Dec of31 ~~liabilities~~SEK ~~297.3~~millions ~~-99.7~~2005 ~~292.6~~2004 ~~-152.9~~2005 ~~Increase/(decrease)~~2004 of2004 ~~provisions * 32.5~~ -~~28.8 87.3 50.5~~ --------------------------------------------------------- ~~270.1~~ -~~77.9~~ -~~305.1~~ -~~145.3~~ -----------------------~~----------------------------------~~ ~~Cash~~Customers ~~flow~~in ~~from~~Sweden ~~operating~~249.3 ~~activities~~232.9 ~~356~~439.7 ~~294~~470.6 884.0 Other EU 1,~~372~~675.87 1,~~539~~597.05 ~~=========================================================~~2,993.5 ~~Cash~~3,101.2 ~~flow~~5,804.4 ~~from~~Other ~~investing~~Europe ~~activities~~400.4 ~~Investments~~356.1 in723.8 ~~fixed~~638.5 ~~assets~~1,280.7 ~~-57~~USA 578.8 ~~-43~~570.95 ~~-387~~1,154.57 ~~-258~~1,126.7 2,136.5 ~~Divestment~~Other ofNorth ~~fixed~~America ~~assets~~81.4 -99.1 3228.62 ~~361~~180.52 40334.1 ~~Additional~~Latin ~~purchase~~America ~~price~~179.4 -157.1 -8368.26 -9271.45 0689.08 ~~Acquisition~~Africa of49.7 ~~businesses~~44.9 ~~-425~~103.1 74.3 -167.9 -Asia ~~-289~~1,270.4 1,044.5 ~~Reduction of purchase price - - 61~~2,410.2 -2,093.4 ~~Divestment~~4,164.5 ofOceania ~~businesses~~88.4 -71.7 10156.1 10146.09 -278.1 --------------------------------------------------------- ~~Cash flow from investing activities~~ -~~483.1~~ -~~38.4~~ ~~35.8~~Total ~~-507.9 ========================================================= Cash flow from financing activities Financial net~~4, ~~paid 1~~573.85 ~~-45.8 -204.2 -237.1 Paid group contribution -340.3 - -613.~~4 ~~-53~~,174.~~4 (Increase)/decrease of other financial assets 37.4 -250.~~3 ~~472~~8,577.~~4 -256.~~9 ~~Capitalised financing costs~~8, ~~acquisition loans - - -7~~103.3 ~~- Increase/(decrease) of liabilities to credit institutions 581.9 -59.7 -1~~15,~~170~~740.20 -~~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~~

Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 7 (15) Net sales During the first six months 2005 net sales increased most in Latin America and Asia followed by North America, while Western Europe and Central and Eastern Europe reported unchanged net invoicing compared to the corresponding period last year.

~~CONSOLIDATED~~Net ~~INCOME~~sales ~~STATEMENT IFRS ** IFRS ** Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Mar 31 Mar 31 Mar 31 Dec 31 Dec 31 Amounts in SEK millions 2005 2004 2004 2004 2004~~ ------------------------------------------------------------------------------~~--------------------------------~~ ~~Net~~Consolidated ~~sales~~April ~~3,267.6~~1 ~~3,183.9~~- ~~3,183.9~~April ~~14,985.8~~1 ~~14,985.8~~- ~~Cost~~Jan of1 ~~goods~~- ~~sold~~Jan ~~-2,131.6~~1 -~~2,015.4~~ ~~-2,015.4~~Jan ~~-9,937.0~~1 -~~9,937.0~~ ~~-------------------------------------------------------------------~~June ~~Gross~~30 ~~profit~~June ~~1,136.0~~30 ~~1,168.5~~June ~~1,168.5~~30 ~~5,048.8~~June ~~5,048.8~~30 Dec 31 SEK millions 2005 2004 2005 2004 2004 -----------------------------------------------------------------------------------~~---------------------------~~ ~~Sales~~Customers ~~costs~~in ~~-545.2~~Sweden ~~-537~~211.7 ~~-537~~211.~~7 -2,132.~~4 ~~-2,132~~394.40 ~~Administration costs -205~~431.46 ~~-183~~887.06 ~~-183.0~~Other ~~-925.0~~EU ~~-925~~1,470.0 ~~Research and development costs -100~~1,455.49 ~~-92~~2,665.45 ~~-92~~2,659.~~4 -403.~~9 ~~-403~~5,706.95 Other ~~operating~~Europe ~~income * 33~~366.74 72313.3 72640.35 ~~325~~574.29 ~~325~~1,196.25 ~~Other~~USA ~~operating costs * -183~~595.80 ~~-130~~597.26 ~~-130~~1,101.20 ~~-469~~1,098.0 ~~-469~~2,197.04 ~~Amortisation~~Other ofNorth ~~goodwill~~America ~~- - -49~~96.1 ~~- -191~~76.51 ~~------------------------------------------------------------------- Operating income 134~~165.92 ~~297~~133.5 ~~248~~296.~~4 1,443.7 1,252.~~2 ~~--------------------------------------------------------------------------------------------------------------~~Latin ~~Dividends~~America 0213.89 0125.61 0380.68 3254.1 3583.19 ~~Interest~~Africa ~~income~~39.9 5540.20 7463.45 74.4 ~~166~~177.43 ~~166.4~~Asia ~~Interest expense -113~~1,047.4 ~~-111~~914.0 ~~-111.0 -349.~~1 ~~-349~~,851.13 ~~------------------------------------------------------------------- Result after financial items 77.5 261.5 212.4~~ 1,~~264~~602.14 13,~~072~~619.69 ~~--------------------------------------------------------------------------------------------------------------~~Oceania ~~Minority share in subsidiaries' income - - -13~~61.72 ~~- -45~~64.49 ~~Taxes -11~~107.~~6 -87.~~4 ~~-87~~153.4 ~~-326~~320.85 -~~326.8~~ ----------------------------------------------------------~~---------~~ ~~Net~~Total ~~income for the year 65~~4,101.96 ~~174~~3,798.13 ~~111~~7,369.32 ~~937~~6,982.32 ~~700~~14,985.48 -----------------------------------------------------------------------------------~~--------------------------- 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~~

Consolidated financial result and net income The financial net has amounted to SEK -109.4 (-92.5) 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 -24.2 (-22.7) million, interest on the bond loan of SEK -66.6 (-65.0) million and a net of dividends and other interest income and interest costs of SEK -18.6 (-4.8) million. The net of realised and unrealised exchange rate differences amounts to SEK 46.8 (15.6) million in the first six months. The result after financial items was SEK 426.0 (565.2) million. The figure for 2004 is excluding goodwill amortisation. Income taxes were SEK -102.2 (-183.9) million. The parent company's result after financial items was SEK 11.6 (508.2) million, out of which net interests were SEK 11.9 (8.4) million, dividend from subsidiary SEK - (500.0) million and other administration costs the remaining SEK -0.3 (-0.2) million. Asbestos-related lawsuits in the United States Alfa Laval's subsidiary in the United States, Alfa Laval Inc., was as of June 30, 2005, named as co-defendant in a total of 162 asbestos-related lawsuits with a total of approximately 7,000 plaintiffs. Alfa Laval strongly believes the claims against the company are without merit and intends to vigorously contest each lawsuit. During the second quarter 2005, Alfa Laval Inc. was named as co-defendant in an additional 22 lawsuits with a total of 22 plaintiffs. During the second quarter 2005, 35 lawsuits involving approximately 4,000 plaintiffs have been resolved. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 8 (15) 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 -441.2 (644.9) million during the first six months. Out of this, acquisitions of businesses were SEK -425.3 (53.0) million whereas divestments generated cash of SEK - (36.5) million. Compared with last year, cash flow from operations has primarily been influenced by larger tax payments. Working capital increased by SEK 348.5 (142.8) million during the first six months. Investments in property, plant and equipment amounted to SEK 118.9 (116.2) million during the first six months. Depreciations, excluding allocated step up values, amounted to SEK 122.9 (132.1) million during the period. Cash and bank The Group's cash and bank amounted to SEK 582.1 (524.2) 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

~~Income~~Debt ~~statement~~table ~~analysis ** 2005 2004 2003 2002 SEK millions Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Q4~~ --------------------------------------------------------------------------------------------------- Consolidated June 30 June 30 December 31 December 31 SEK in millions 2005 2004 2004 2003 --------------------------------------------------------------------------------------------------- ~~Net~~Credit ~~sales~~institutions 32,~~267~~711.~~6 4,166.1~~ 3~~,837.5~~ 32,~~798~~281.~~3 3,183.9 4,086.3 3,426.3 3,402.~~0 ~~2,994.7 4,175.~~1 ~~Adjusted gross profit 1~~,~~207~~502.8 1~~,392.4~~ 12,~~348~~530.7 ~~1,357.9~~Senior ~~1,243.2~~notes 1,~~385~~098.05 1,~~318~~072.92 1,~~334~~044.~~5 1,197.~~4 1,~~539~~064.~~1 - in % of net sales 37.0 33.4 35.1 35.~~8 ~~39.0~~Capitalised ~~33.9~~financial ~~38.5~~leases 393.26 4010.0 364.~~9 Expenses * -814.~~2 ~~-853~~13.56 Interest-~~863.1~~bearing ~~-875.3~~pension ~~-789.0~~liabilities ~~-843.5 -817.~~4 ~~-848~~.38 ~~-801.4 -920.~~5 ~~- in % of net sales 24~~.92 204.~~5 22.5 23.0 24.~~8 ~~20.6 23.9 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 12.9 12.7 12.7 14.3 13.3 14.6 14.3 13.2 14.8 Depreciation~~ -~~61.9~~ -~~70.0~~ -~~58.8~~ -~~63.6~~ -~~68.5~~ -~~75.5~~ -~~70.7~~ -~~72.2~~ -~~74.7~~ -~~81.8 Adjusted EBITA 331.7 468.9 426.8 419.0 385.7 466.0 430.8 414.0 321.3 536.8~~ - ~~in % of net sales 10.2 11.3 11.1 11.0 12.1 11.4 12.6 12.2 10.7 12.8 Amortisation of step up values~~ -~~71.8~~ -~~71.4~~ -~~72.8~~ -~~74.5~~ -~~74.7~~ -~~74.4~~ -~~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~~ --------------------------------- Total debt 3,818.2 3,368.4 2,555.5 3,614.3 Cash, bank and current deposits -753.9 -751.3 -672.0 -1,213.2 ------------------------------------------------------------- ~~EBIT~~Net ~~134.9~~debt ~~400~~3,064.23 ~~401~~2,617.51 ~~344~~1,883.5 ~~297~~2,401.~~5 393.6 355.~~1 ~~338.4 247.8 458.0~~ ---------------------------------------------------------------------------------------------------~~---------------------------- * Excluding comparison distortion items ** According to IFRS, i.e. excluding goodwill amortisation~~

Cash, bank and current deposits include bank and other deposits in the publicly listed subsidiary Alfa Laval (India) Ltd of about SEK 104.9 (135.1) million. The company is not a wholly owned subsidiary of the Alfa Laval Special Finance Group. It is owned to 64.1 percent. On April 12, 2005 Alfa Laval Special Finance has signed a new senior credit facility with a banking syndicate of EUR 250 million and USD 325 million, corresponding to SEK 4,080.2 million. The credit facility replaced the previous syndicated loan and will in addition be used for the planned redemption of the Group's senior notes. The new facility provides increased flexibility, extended maturity and reduced costs. At June 30, 2005, SEK 2,449.6 million of the facility were utilised. 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 Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 9 (15) 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 11,545 (9,426) shareholders on June 30, 2005. The largest owner is Tetra Laval B.V., the Netherlands who owns 17.7 (17.7) percent. Next to the largest owner there are nine institutional investors with ownership in the range of 5.3 to 2.4 percent. These ten largest owners own 49.3 (58.9) 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 percent and at March 7, 2005 Industri Kapital sold its remaining holding in Alfa Laval AB to a range of Swedish and international investors. Acquisitions and disposals On February 15, 2005 Alfa Laval acquired 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 second 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. 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 only 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. The comparison figures for 2004 have been recalculated according to IFRS. Comparison figures are not needed for IAS 39 and are consequently not given. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 10 (15) 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 - June 30, 2004. IMPACT ON INCOME IF IFRS HAD BEEN IMPLEMENTED IN 2004 -------------------------------------------------------------------------------- Consolidated Adjusted Operating SEK in millions EBITA income Net income -------------------------------------------------------------------------------- Income statement Jan 1 - June 30, 2004 804.7 546.3 263.3 Adjustments for: Depreciation of goodwill - 95.7 95.7 Minority share in subsidiaries' income - - 22.3 -------------------------------------- Adjusted income Jan 1 - June 30, 2004 804.7 642.0 381.3 -------------------------------------------------------------------------------- Adjusted earnings per share (SEK) * 43.83 * 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 June 30, 2004 4,682.5 Adjustments for: Depreciation of goodwill 95.7 Minority interests 123.8 Translation difference ------------ Equity at June 30, 2004 according to IFRS 4,902.0 -------------------------------------------------------------------------------- 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 second quarter 2005 has not been audited. Date for the next financial report during 2005 Alfa Laval Special Finance will publish the interim report for the third quarter 2005 on October 25, 2005. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 11 (15) CONSOLIDATED CASH-FLOW STATEMENTS

~~CONSOLIDATED~~Jan ~~BALANCE~~1 ~~SHEET~~- ~~IFRS~~Jan *1 ~~IFRS~~- *Jan ~~Mar~~1 31- ~~Mar~~June 3130 ~~Mar~~June 3130 Dec 31 ~~Dec 31~~ Amounts in SEK millions 2005 2004 ~~2004~~* 2004 ~~2004~~* ---------------------------------------------------------------------------------------------~~--------------------------------~~ ~~ASSETS~~Cash ~~Non-current~~flow ~~assets:~~from ~~Intangible~~operating ~~assets~~activities ~~4,420.9~~Operating ~~4,299.5~~income ~~4,249~~488.6 ~~3,901~~642.50 31,~~718~~443.57 ~~Property,~~Adjustment ~~plant~~for ~~and~~depreciation ~~equipment 2,520~~268.~~4 2,763.~~3 ~~2,763~~281.3 ~~2,480~~554.3 ~~2,480.3~~Adjustment ~~Financial~~for ~~assets~~other ~~694~~non-cash items -43.91 ~~683~~9.5 ~~683~~15.5 ~~620.3 620.3~~ -----------------------------------~~-----------------------------------~~ ~~7,636~~713.28 ~~7,746~~932.38 ~~7,696.4 7,002.1 6,819.1 Current assets Inventories~~ 2,~~986~~013.5 ~~2,545.2~~Taxes ~~2,545.2~~paid ~~2,452~~-262.53 ~~2,452~~-118.54 ~~Accounts receivable 2,715~~-335.~~9 2,591.~~6 ~~2,591.6~~Cash ~~2,613.3~~flow ~~2,613.3~~from ~~Other~~operations ~~receivables~~before ~~1,210.1~~working ~~1,090.2~~capital ~~1,090~~451.25 ~~1,342~~814.24 1,~~342~~677.29 ~~Derivative~~Changes ~~assets~~in ~~57.7~~working -capital: -(Increase)/decrease -of ~~- Other~~ current ~~deposits~~receivables ~~170~~-54.51 ~~937~~-94.38 ~~937~~-388.30 ~~257.2~~(Increase)/decrease ~~257.2~~of ~~Cash~~inventories ~~and bank 600~~-604.14 ~~484~~-468.38 ~~484~~-297.30 ~~414.8~~Increase/(decrease) ~~414.8~~of ~~----------------------------------------------------------------------~~liabilities ~~7,740~~219.86 ~~7,648~~435.6 ~~7,648~~292.6 ~~7,080.0~~Increase/(decrease) ~~7,080.0~~of ~~TOTAL~~provisions ~~ASSETS~~** ~~15,377~~90.04 ~~15,394.9 15,345.0~~ -14~~,082~~.18 ~~13,899~~87.13 ----------------------------------- -348.5 -142.8 -305.1 -----------------------------------~~----------------------------------------------------~~ ~~SHAREHOLDERS'~~Cash ~~EQUITY~~flow ~~AND~~from ~~LIABILITIES~~operating ~~Shareholders'~~activities ~~equity 5,145~~103.30 ~~4,765~~671.26 41,~~586~~372.58 ~~4,978.2~~=================================== ~~4,676.0~~Cash ~~Minority~~flow ~~interest~~from -investing -activities ~~128.8~~Investments in fixed assets -118.9 ~~119~~-116.2 ~~Provisions~~-387.5 ~~for:~~Divestment ~~Pensions~~of ~~and~~fixed ~~similar~~assets ~~commitments~~- ~~806~~26.5 ~~786~~361.05 ~~786.0~~Additional ~~788.9~~purchase ~~788~~price - -8.2 -9.4 ~~Deferred~~Acquisition ~~taxes~~of ~~755.1~~businesses ~~890~~-425.23 ~~890.2~~- ~~737.8~~- ~~737.8~~Reduction ~~Other~~of ~~347.1~~purchase ~~301~~price - 61.2 ~~301~~61.2 ~~316~~Divestment of businesses - 10.10 ~~316~~10.10 ----------------------------------- Cash flow from investing activities -~~----------------------------------~~544.2 ~~1,908~~-26.7 ~~1,977~~35.48 1=================================== Cash flow from financing activities Financial net,~~977~~ paid -112.3 -70.4 ~~1,842~~-204.82 ~~1,842~~Paid group contribution -340.83 ~~Non~~-~~current~~613.4 ~~liabilities:~~-613.4 ~~Liabilities~~(Increase)/decrease toof ~~credit~~other ~~institutions~~financial ~~1,838.8~~assets ~~2,548~~-18.29 ~~2,548~~452.26 ~~1,262~~472.74 1Capitalised financing costs,~~262.7~~ ~~Senior~~acquisition ~~notes~~loans ~~1,060~~-4.64 ~~1,086~~-6.58 ~~1,086~~-7.53 ~~1,044~~Increase/(decrease) of liabilities to credit institutions 997.4 -458.0 -1,~~044~~170.42 -----------------------------------~~-----------------------------------~~ ~~2,899~~Cash flow from financing activities 521.45 ~~3,634~~-696.70 3-1,~~634~~522.7 ~~2,307.1~~=================================== ~~2,307.1~~Net ~~Current~~increase ~~liabilities:~~(decrease) ~~Liabilities~~in tocash ~~credit~~and ~~institutions~~bank ~~327~~80.73 ~~160~~-51.1 ~~160~~-114.1 ~~239.4~~Cash ~~239.4~~and ~~Accounts~~bank ~~payable~~at ~~1,323.4~~the ~~1,240.6~~beginning ~~1,240~~of the year 414.68 ~~1,349~~554.6 ~~1,349~~554.6 ~~Advances~~Translation ~~from~~difference ~~customers~~in ~~793.3~~cash ~~582.7~~and ~~582.7~~bank ~~542~~87.0 ~~542~~20.07 ~~Other liabilities 2,203~~-25.7 ~~2,431.8~~Cash ~~2,431.8~~and ~~2,190.9~~bank ~~2,190.9~~at ~~Other~~the ~~provisions~~end ~~694.1~~of ~~602.4~~the ~~602.4~~period ~~632~~582.1 ~~632~~524.12 ~~Derivative liabilities 81~~414.48 - - - - -------------------------------~~---------------------------------------~~ ~~5,423.6~~Free ~~5,017.6~~cash ~~5,017.6~~flow ~~4,954.0~~per ~~4,954.0~~share ~~TOTAL~~(SEK) ~~SHAREHOLDERS'~~*** ~~EQUITY & LIAB~~-53.86 ~~15,377~~78.073 ~~15,394~~171.997 ~~15,345.0~~Average ~~14,082.1~~number ~~13,899.1~~of ~~-----------------------------------------------------------------------------------------------------------------------------~~shares *8,191,000 ~~According to IFRS~~8,191,000 ~~i.e. excluding goodwill amortisation and including minority interest in equity capital.~~8,191,000

* According to IFRS, i.e. excluding goodwill amortisation. ** "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 April 1 - June 30, 2005 Page 12 (15) CONSOLIDATED INCOME STATEMENT

~~CHANGES~~April IN1 ~~CONSOLIDATED~~- ~~EQUITY~~April 1 - Jan 1 - Jan 1 - Jan 1 - June 30 June 30 June 30 June 30 Dec 31 Amounts in SEK millions 2005 2004 * 2005 2004 * 2004 * ----------------------------------------------------------------------------------------------- Net sales 4,101.6 3,798.3 7,369.2 6,982.2 14,985.8 Cost of goods sold -2,687.9 -2,514.9 -4,819.5 -4,530.3 -9,937.0 ------------------- ~~IFRS * IFRS * Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Jan 1~~ - ~~Mar 31 Mar 31 Mar 31 Dec 31 Dec 31 2005 2004 2004 2004 2004~~ ------------------------------------ Gross profit 1,413.7 1,283.4 2,549.7 2,451.9 5,048.8 ----------------------------------------------------------------------------------------------- AtSales ~~the~~costs ~~beginning of the period~~ -606.5~~,084~~ -575.93 4-1,~~506~~151.7 4-1,~~402~~113.50 4-2,~~506~~132.7 4~~,402.5~~ ~~Market~~Administration ~~value~~costs of-273.4 ~~financial~~-242.3 ~~instruments~~ -99478.8 -425.3 -925.0 -Research -and ~~Group~~development ~~contribution~~costs -116.8 -105.6 -217.2 -~~340~~198.30 -~~340~~403.39 ~~Translation~~Other ~~difference~~operating ~~104~~income ** 50.06 9855.1 7284.73 ~~-80~~127.14 ~~-86~~325.62 ~~Net~~Other ~~income~~operating ~~for~~costs ~~the~~** ~~period 65~~-113.9 ~~174~~-70.18 ~~111~~-297.37 ~~937~~-201.30 ~~700~~-469.40 ~~Minority~~------------------------------------------------------------ ~~share~~Operating ~~in subsidiaries'~~ income -9353.7 ~~-13~~344.75 -488.6 ~~-45~~642.40 -1,443.7 ----------------------------------------------------------------------------------------------- AtDividends ~~the~~0.8 ~~end~~0.8 of1.6 ~~the~~1.4 ~~period~~3.1 ~~5,145~~Interest income 81.7 20.3 ~~4,765~~136.29 94.7 166.4~~,586~~ Interest expense -87.7 -61.9 -201.1 -172.9 -349.1 ------------------------------------------------------------ Result after financial items 348.5 ~~4,978~~303.7 426.0 565.2 41,~~676~~264.01 ----------------------------------------------------------------------------------------------- Taxes -90.6 -96.5 -102.2 -183.9 -326.8 ------------------------------------------------------------ ~~Minority~~Net ~~interest~~income ~~part~~for ofthe ~~equity~~year ~~capital~~257.9 ~~136~~207.82 ~~128~~323.8 -381.3 ~~119~~937.23 ----------------------------------------------------------------------------------------------- *Earnings ~~According~~per toshare ~~IFRS,~~(SEK) i30.e31 24.25 ~~excluding~~37.17 ~~goodwill~~43.83 ~~amortisation~~108.89 ~~and~~Average ~~including~~number ~~minority~~of ~~interest~~shares in8,191,000 ~~equity~~8,191,000 ~~capital.~~8,191,000 8,191,000 8,191,000

* According to IFRS, i.e. excluding goodwill amortisation and minority interest. ** The line has been affected by comparison distortion items, see separate specification below. Comparison distortion items

Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 13 (15) In order to illustrate the quarterly development, the income statement analysis is shown also for the last ten quarters: Income statement analysis *

* According to IFRS, i.e. excluding goodwill amortisation ** Excluding comparison distortion items Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 14 (15) CONSOLIDATED BALANCE SHEET June 30 June 30 Dec 31 Amounts in SEK millions 2005 2004 * 2004 * -------------------------------------------------------------------------------- ASSETS Non-current assets: Intangible assets 4,629.7 4,141.5 3,901.5 Property, plant and equipment 2,615.9 2,705.2 2,480.3 Financial assets 759.1 724.2 620.3 --------------------------------------- 8,004.7 7,570.9 7,002.1 Current assets Inventories 3,412.3 2,727.3 2,452.5 Accounts receivable 3,086.6 2,816.2 2,613.3 Other receivables 1,420.9 945.6 1,342.2 Derivative assets 48.2 - - Other current deposits 171.8 227.1 257.2 Cash and bank 582.1 524.2 414.8 --------------------------------------- 8,721.9 7,240.4 7,080.0 TOTAL ASSETS 16,726.6 14,811.3 14,082.1 -------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY AND LIABILITIES Shareholders' equity 5,418.9 4,902.0 4,978.2 Provisions for: Pensions and similar commitments 883.5 786.1 788.9 Deferred taxes 719.1 822.0 737.8 Other 393.7 284.6 316.1 --------------------------------------- 1,996.3 1,892.7 1,842.8 Non-current liabilities: Liabilities to credit institutions 2,485.1 2,153.0 1,262.7 Senior notes 1,098.5 1,072.2 1,044.4 --------------------------------------- 3,583.6 3,225.2 2,307.1 Current liabilities: Liabilities to credit institutions 226.2 128.0 239.4 Accounts payable 1,443.2 1,419.1 1,349.6 Advances from customers 976.2 602.4 542.0 Other liabilities 2,027.5 2,072.7 2,190.9 Other provisions 704.2 569.2 632.1 Derivative liabilities 350.5 - - --------------------------------------- 5,727.8 4,791.4 4,954.0 TOTAL SHAREHOLDERS' EQUITY & LIAB. 16,726.6 14,811.3 14,082.1 -------------------------------------------------------------------------------- * According to IFRS, i.e. excluding goodwill amortisation and including minority interest in equity capital. Alfa Laval Special Finance AB Interim report April 1 - June 30, 2005 Page 15 (15) CHANGES IN CONSOLIDATED EQUITY Amounts in SEK millions -------------------------------------------------------------------------------- Jan 1 - Jan 1 - Jan 1 - June 30 June 30 Dec 31 2005 2004 * 2004 * -------------------------------------------------------------------------------- At the beginning of the period 5,084.9 4,506.7 4,506.7 Change in market value of financial instruments -270.1 - - Group contribution - - -340.3 Translation difference 299.6 36.3 -80.1 Net income for the period 323.8 381.3 937.3 Minority share in subsidiaries' income -19.3 -22.3 -45.4 -------------------------------------- At the end of the period 5,418.9 4,902.0 4,978.2 -------------------------------------------------------------------------------- Minority interest part of equity capital 135.7 123.8 119.2 * 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.

Filing Compare · ALFA LAVAL SPECIAL FINANCE AB