Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Boliden Interim / Quarterly Report 2010

Jul 19, 2010

2895_ir_2010-07-19_dad904f0-13c0-4e3f-ada6-fc879204ef87.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

Boliden AB (publ)

Box 44, 101 20 Stockholm, Sweden Tel +46 8 610 15 00, Fax +46 8 31 55 45 www.boliden.com Corp. ID no. 556051-4142

Interim Report January–June 2010

Increased mine production – but higher costs

Q2 2010

  • Revenues totalled SEK 8,908 million (SEK 6,439 m)
  • The operating profit totalled SEK 1,123 million (SEK 654 m) – and totalled SEK 1,130 million (SEK 477 m), excluding the revaluation of process inventory
  • Free cash flow totalled SEK 201 million (SEK -97 m)
  • Earnings per share totalled SEK 2.76 (SEK 1.58)
  • Refinancing of the loan portfolio
  • Aitik in production
  • Major maintenance shutdown at Rönnskär
Q2 Q2 6 months 6 months
SEK m 2010 2009 2010 2009
Revenues 8 908 6 439 17 224 12 318
Operating profit (EBIT) 1 123 654 2 353 1 442
Operating profit ex. revaluation of process
inventory 1 130 477 2 172 746
Profit after financial items 996 587 2 192 1 255
Net profit 755 432 1 633 996
Earnings per share, SEK 2.76 1.58 5.97 3.64
Free cash flow1 201 -97 149 -1 908
Net debt/equity ratio2, % 46 55 46 55

Summary of financial performance

1 Refers to cash flow before financing activities.

2 Net of interest-bearing provisions and liabilities minus financial assets including liquid assets divided by shareholders' equity.

Q2

Sales and production

The base metal market during the quarter was influenced by turbulence and uncertainty in the global financial markets, resulting in highly volatile base metal prices. Demand for base metals in Europe has, at the same time, improved.

Boliden's revenues totalled SEK 8,908 million. Lower prices for the majority of metals reduced revenues by 4 per cent, but this was compensated for by higher volumes (+8 per cent) and a favourable exchange rate trend (+3 per cent). Taken as a whole, therefore, revenues rose by 7 per cent from first quarter levels for the year. Revenues increased by 38 per cent in comparison with the second quarter of 2009, primarily as a result of higher prices.

Mined copper production increased by 51 per cent and 47 per cent in comparison with the first quarter of this year and the previous year, respectively. The increase was due to the commissioning of the new facility at Aitik, which also helped boost silver and gold production. Gold and silver production increased by 30 per cent and 19 per cent, respectively, in comparison with the first quarter. Lower grades at Tara and Garpenberg led to a fall of 12 per cent in zinc production in comparison with the previous year, but zinc volumes remained unchanged, however, in comparison with the first quarter of this year.

The smelters' cast zinc production was marginally higher during the second quarter than during the first quarter of 2010, and was 13 per cent higher than the previous year when the smelters were running at reduced production. Production was also marginally up on levels during the first quarter of 2010. Copper production during the quarter was affected by a major maintenance shutdown at Rönnskär in May. Overall, however, production increased by 7 per cent in comparison with the first quarter of this year due to substantially higher production levels at Harjavalta, where a difficult raw materials situation and a strike by dock workers in Finland had a negative effect on production during the previous quarter.

Operating profit

The operating profit during the second quarter totalled SEK 1,123 million (SEK 654 m). If the revaluation of the smelters' process inventory is excluded, the operating profit was SEK 1,130 million (SEK 477 m).

Higher volumes boosted the profit by SEK 511 million in comparison with the first quarter of this year and by SEK 318 million in comparison with the previous year. Metal prices were lower than during the first quarter of the year and changes to prices and terms consequently had a negative effect of SEK 311 million on the profit, but the price trend had a positive effect of SEK 786 million on the profit in comparison with the previous year. Poorer treatment and refining charge terms had a negative effect on the profit of SEK 27 million in comparison with the previous quarter.

Increased costs had a negative effect on the profit in comparison with both the first quarter and the previous year of SEK 311 million and SEK 503 million, respectively. The higher costs are primarily attributable to increased production volumes, the commissioning of Aitik's new facilities, and the maintenance shutdown at Rönnskär.

The second quarter operating profit includes the realised profit on metal price and currency hedging of SEK 159 million (SEK 93 m). The corresponding effect in the first quarter was SEK 196 million.

Exchange rate fluctuations, mainly in the form of the performance by the US dollar, affected the operating profit to the amount of SEK 193 million in comparison with the first quarter and of SEK 53 million in relation to the second quarter of last year.

Net financial items totalled SEK -127 million (SEK -67 m). The average rate of interest on outstanding borrowing was 2.45 per cent on 30th June, in comparison with a rate of 1.97 per cent last year, yielding an effect on the profit of SEK -20 million. Another significant change in comparison with the second quarter of 2009 comprises accumulated interest on the cartel fines of SEK -52 million. The figure represents a deterioration of SEK 93 million in comparison with the previous quarter, which is due not only to the above change, but to interest on the Aitik investment now being charged to net interest items.

The profit after financial items totalled SEK 996 million (SEK 587 m). The net profit totalled SEK 755 million (SEK 432 m), corresponding to earnings per share of SEK 2.76 (SEK 1.58).

OPERATING PROFIT ANALYSIS
Q2 Q2 Q1
SEK m 2010 2009 2010
Operating profit 1 123 654 1 230
Revaluation of process inventory -7 177 187
Operating profit ex. revaluation of process
inventory 1 130 477 1 043
Change 653 87
Q2 vs. Q2 vs.
Analysis of change Q2 2009: Q1 2010:
Volume effect 318 511
Costs -503 -311
Prices and terms 786 -311
Metal prices and terms 756 -267
Realised metal price and currency hedging* 66 -37
TC/RC terms -6 -27
Metal premiums -10 2
Definitive pricing (MAMA)* -20 18
Exchange rate effects 53 193
Of which translation effects -27 -27
Other -1 5
*Result for respective period Q2 2010 Q2 2009 Q1 2010
Realised metal price and currency hedging 159 93 196
Definitive pricing (MAMA) 4 24 -14

Cash flow and investments

The cash flow from operating activities and before investments totalled SEK 1,007 million (SEK 1,449 m). The cash flow improved by SEK 457 million in comparison with the first quarter of this year, primarily as a result of the negative effect on cash flow in the previous quarter of increased stock tie-up. A dividend of SEK 3.00 (SEK 1.00) per share, or a total of SEK 821 million (SEK 274 m), was disbursed during the quarter.

Investments totalled SEK 806 million (SEK 1,546 m). The corresponding figure for the first quarter of the year was SEK 598 million, and the increase since then is mainly due to increased investments in Business Area Smelters.

Kemira's acid plant in Kokkola was acquired during the quarter. The plant is located in the immediate vicinity of Boliden Kokkola's zinc smelter and produces approximately 300,000 tonnes of sulphuric acid per year. The acquisition means that as of 1st May 2010, production at the plant will be run by Kokkola in the same way as sulphuric acid production is handled at Boliden's other smelters. The operations contributed SEK 5 million to the operating profit during the second quarter. Please also refer to Boliden's press release, # 8/2010.

Investments in new capacity for smelting electronic scrap at Rönnskär began in April and totalled approximately SEK 34 million during the second quarter. Investments in the expansion of the Aitik copper mine fell from SEK 259 million to SEK 241 million between the first and second quarters of the year.

The free cash flow for the second quarter totalled SEK 201 million (SEK -97 m), in comparison with SEK -52 million during the previous quarter. A total of SEK 94 million was paid in tax during the quarter.

CASH FLOW
Q2 Q2 Q1
SEK m 2010 2009 2010
From operating activities 1 509 1 078 1 824
Changes in working capital -502 371 -1 274
Investments and other -806 -1 546 -602
Before financing (Free cash flow) 201 -97 -52

Financial position

On 30th June 2010, Boliden's net debt totalled SEK 7,734 million (SEK 8,544 m) and the net debt/equity ratio at that time was 46 per cent (55%). The average term of the total credit limit approved was 4.3 years (3.5 yrs) on 30th June 2010. The average interest level for Boliden's debt portfolio was 2.45 per cent (1.97%) and the fixed interest term on 30th June 2010 was 1.66 years (2.17 yrs).

The contribution to shareholders' equity of the net market valuation of financial instruments, after fiscal effects, totalled SEK 168 million (1,388 m) on 30th June 2010.

Boliden's current liquidity, in the form of liquid assets and unutilised binding credit facilities, totalled SEK 9,644 million (SEK 6,004 m) at the end of the second quarter. The increase primarily comprises 7-year loans totalling SEK 2,000 million and guaranteed by EKN (the Swedish Export Credits Guarantee Board), and the refinancing of a SEK 4,300 million syndicated credit facility where the credit limit has increased to SEK 6,100 million. Boliden has terminated EUR 190 million of a EUR 600 million syndicated credit facility in July, which will reduce the current liquidity by the corresponding amount.

SUMMARY OF BOLIDEN'S PERFORMANCE DURING THE FIRST SIX MONTHS OF THE YEAR

Revenues increased to SEK 17,224 million (SEK 12,318 m) during the first half of the year. The increase is primarily due to higher prices and increased production.

The operating profit rose to SEK 2,353 million (SEK 1,442 m). If the revaluation of the process inventory is excluded, the operating profit totalled SEK 2,172 million, corresponding to an increase of SEK 1,426 million since the previous year.

The period includes the realised profits of metal price and currency hedging totalling SEK 355 million (SEK 283 m).

Net financial items totalled SEK -161 million (SEK -187 m). Cash flow from operating activities totalled SEK 1,557 million (SEK 657 m). Changes in working capital affected the cash flow to the tune of SEK – 1,776 million (SEK -1,374 m).

Investments totalled SEK 1,320 million (SEK 2,565 m), with the reduction in investment level attributable to the soon to be completed Aitik expansion.

First First
PROFIT ANALYSIS 6 months 6 months
SEK m 2010 2009
Operating profit 2 353 1 442
Revaluation of process inventory 181 696
Operating profit ex. revaluation of process
inventory 2 172 746
Change 1 426
Analysis of change
Volume effect 283
Costs -643
Prices and terms 2 103
Metal prices and terms 2 028
Realised metal price and currency hedging* 72
TC/RC terms 53
Metal premiums -6
Definitive pricing (MAMA)* -44
Exchange rate effects -306
Of which translation effects -2
Other -11
*Result for respective period
Realised metal price and currency hedging 355 283
Definitive pricing (MAMA) -14 30

PARENT COMPANY

The Parent Company, Boliden AB, conducts no operations and has no employees. The Parent Company's Income Statements and Balance Sheets can be found on page 21 of this Interim Report.

MARKET PERFORMANCE

Demand for Boliden's main metals, zinc and copper, is primarily driven by the growth in the construction industry, with the emphasis on infrastructural projects, and in the transport industry. China is the biggest market for base metals.

Industrial activity levels in mature economies improved still further during the second quarter, which was due, to some extent, to a general stockpiling within the industrial sector. Production levels in industries of importance to base metal demand continue to be below normal in mature economies, but are high in China. Growth levels in China continued to be high during the second quarter and are driven by investments and industrial production. Construction-related investments in mature economies were at a low level overall, and fell slightly in the infrastructural sector. Activity levels were high and growing in China's construction industry. Automotive construction levels have risen in the West from previously low levels, and continued to increase in China.

Zinc

The average price of zinc on the London Metal Exchange (LME) fell by 12 per cent in comparison with the first quarter of 2010 and rose by 37 per cent in comparison with the second quarter of 2009.

Global demand for zinc is estimated to have increased by 2 per cent in comparison with the first quarter of 2010 and by 15 per cent in comparison with the second quarter of 2009. The rate of growth in China is estimated to have been on a par with global levels. The increased global demand is a consequence of a general increase in industrial activity levels and of increased demand from the steel industry.

Global production by zinc smelters increased by 7 per cent in comparison with the first quarter of 2010 and by 19 per cent in China. Global production increased by 17 per cent in comparison with the second quarter of 2009 and was particularly high in China, where production increased by 32 per cent. Global mined production increased by 10 per cent in comparison with the first quarter of 2010 and by 9 per cent in comparison with the second quarter of 2009. Global official stock levels continued to rise, growing by

just over 95,000 tonnes from the end of the first quarter of 2010, and totalled approximately 882,000 tonnes, which corresponds to just over 28 days' global consumption.

Spot premiums rose slightly in all regions as a result of increased demand for metals, but are still below contracted levels.

Remuneration for the smelters' refining of mined concentrate into metal – TC/RC – is controlled by the supply of and demand for mined concentrate between mines and smelters. Treatment charges on the spot market continued to come under pressure and contracts' realised treatment charges fell in comparison with the first quarter of 2010 as a result of falling metal prices. The smelting industry has added new capacity, particularly in China, thereby increasing the competition for concentrate and, as a result, pushing spot prices down. The difference between realised price levels and spot levels continued to be substantial.

A high level of internal zinc concentrate supply does, however, limit the impact of changes in TC/RC on the Boliden Group's profits.

Copper

The average price of copper on the LME was 3 per cent lower than during the first quarter of 2010 but 50 per cent higher than during the second quarter of 2009.

Global demand is estimated to have increased by 4 per cent in comparison with the first quarter of 2010 and by 9 per cent in comparison with the second quarter of 2009.

Global smelter production of metals remained virtually unchanged in comparison with the first quarter of 2010 but was 3 per cent higher in China. Global production is estimated to have increased by 3 per cent in comparison with the second quarter of 2009, and by 20 per cent in China as a result of capacity expansion. Global mined production is estimated to have increased by 5 per cent in comparison with the first quarter of 2010 and remained unchanged in comparison with the second quarter of 2009. The official global stock levels fell by just over 90,000 tonnes to a total of approximately 677,000 tonnes, corresponding to just under 14 days' global consumption.

Spot premiums in Europe rose to a level close to the benchmark for 2010 as a result of the increased demand for metals.

Concentrate has continued to be in short supply on the spot market during the quarter, and spot market TC/RC fell still further from levels during the first quarter of 2010 to almost zero. The benchmark level for 2010 is USD 46.5/tonne of concentrate.

Sulphuric acid

Sulphuric acid is a by-product of the smelting process (primarily copper smelters) and is primarily used in the artificial fertiliser, pulp and mining industries and in the petrochemical industry. The market position improved still further during the second quarter of 2010 and the price rose slightly in Europe. Demand and prices have risen due to increased activity levels within the artificial fertiliser industry.

Other metals

The LME price of lead was an average of 12 per cent lower than during the first quarter of 2010 but 29 per cent higher than during the second quarter of 2009. Lead stock levels increased still further in comparison with the first quarter of 2010. Gold and silver prices were an average of 8 per cent higher than during the first quarter of 2010. Compared to the second quarter of 2009 they were 30 per cent and 33 per cent higher, respectively.

METAL PRICES

Boliden's revenues are affected by the global market prices of base and precious metals. Base metals are traded daily on the London Metal Exchange (LME), where prices are set. Precious metal prices are set daily by the London Bullion Market Association (LBMA). Boliden's profit performance is affected not only by metal prices, but also by treatment and refining charges and metal premiums. The so-called free metals in the concentrates produced by the smelters also affect the profit.

Metal prices Q2 Q2 Change Q1 Change
(average LME/LBMA) 2010 2009 in % 2010 in %
Zinc (USD/tonne) 2 018 1 476 37 2 288 -12
Copper (USD/tonne) 7 013 4 676 50 7 243 -3
Lead (USD/tonne) 1 944 1 506 29 2 219 -12
Gold (USD/troy oz) 1 196 923 30 1 111 8
Silver (USD/troy oz) 18.33 13.76 33 16.93 8
Metal prices Q2 Q2 Change Q1 Change
(average LME/LBMA) 2010 2009 in % 2010 in %
Zinc (SEK/tonne) 14 712 11 693 26 16 456 -11
Copper (SEK/tonne) 51 140 37 046 38 52 093 -2
Lead (SEK/tonne) 14 172 11 931 19 15 959 -11
Gold (SEK/troy oz) 8 722 7 314 19 7 987 9
Silver (SEK/troy oz) 133.64 109.00 23 121.76 10

Metal price hedging

The following table is a summary of Boliden's metal price hedging for copper, gold and silver on 30th June 2010 and refers to forecast pricing exposure. The Boliden Group is otherwise, in every significant respect, exposed to market prices. The hedging shown below means that changes in the prices of these metals have a limited short-term effect on the Group's profit.

Metal futures
Maturity
year
Metal price
(USD)
Quantity Market value
(SEK m)
Copper (tonnes) 2010 7 627 33 850 292
Gold (troy oz) 2010 970 52 000 -110
Silver (troy oz) 2010 18.60 2 540 000 -4
Market value of outstanding contracts, SEK m

EXCHANGE RATES

The majority of Boliden's revenues and costs of raw materials bought in are in US dollars, but the majority of its other costs are in Swedish kronor, euro and Norwegian kroner. The performance of the US dollar consequently has a significant effect on the Group's profit.

During the second quarter, the US dollar strengthened against the Swedish krona, the Norwegian krone, and the euro, in comparison with the first quarter of 2010. The dollar weakened, however, against both the Swedish krona and the Norwegian krone in comparison with the second quarter of 2009 and remained essentially unchanged against the euro. The Swedish krona strengthened against the euro for both comparison periods.

Exchange rates Q2 Q2 Change Q1 Change
(average) 2010 2009 in % 2010 in %
USD/SEK 7.29 7.92 -8 7.19 1
EUR/USD 1.35 1.36 -1 1.38 -2
EUR/SEK 9.84 10.78 -9 9.94 -1
USD/NOK 5.96 6.50 -8 5.86 2

Currency hedging

The following table summarises Boliden's currency futures contracts on 30th June 2010 and refers to forecast currency exposure in USD/SEK. The Boliden Group is otherwise, in every significant respect, exposed to exchange rate fluctuations. The hedging shown below means that changes in the USD/SEK exchange rate have a limited short-term effect on the Group's profit.

Amount sold Market value
Maturity year Forward rate (USD m) (SEK m)
USD/SEK 2010 8.15 368 108
Market value of outstanding contracts, SEK m 108

SENSITIVITY ANALYSIS

The following table contains an estimate of how changes in market terms from listings on 30th June 2010, calculated on the basis of Boliden's planned production volumes, affect the Group's operating profit (EBIT) over the next twelve-month period. The sensitivity analysis does not take into account the effects of metal price hedging, currency hedging, contracted TC/RC, or revaluation of the smelters' process inventory.

Change Effect on Change Effect on Change Effect on
of metal prices profit Of USD, +10% profit of TC/RC profit
+10% SEK m SEK m +10% SEK m
Copper 470 USD/SEK 970 TC/RC Copper 55
Zinc 565 EUR/USD 380 TC Zinc 55
Lead 100 USD/NOK 90 TC Lead -15
Gold 140
Silver 110

BUSINESS AREA MINES

Business Area Mines comprises the Aitik, the Boliden Area and Garpenberg units in Sweden and the Tara mine in Ireland. The Business Area also includes exploration activities, technological development and sales of mined concentrate. Aitik produces copper concentrate with some gold and silver content. The other Swedish mines produce zinc, copper and lead concentrates, with variable gold and silver content. Tara produces zinc and lead concentrates.

REVENUES, PROFITS AND INVESTMENTS
Q2 Q2 Change Q1 Change
SEK m 2010 2009 in % 2010 in %
Revenues 2 456 1 612 52 1 881 31
Operating profit 1 034 486 113 800 29
Investments 521 1 422 -63 528 -1
Capital employed 12 915 10 386 24 12 856 0

Business Area Mines' revenues totalled SEK 2,456 million (SEK 1,612 m) during the quarter. The operating profit was SEK 1,034 million (SEK 486 m), corresponding to an increase of SEK 234 million in relation to the first quarter of this year and an increase of SEK 548 million in comparison with the second quarter of 2009. The improvement relative to the previous quarter was due to higher volumes of copper, gold and silver and to a favourable exchange rate trend.

Metal production at Aitik was significantly higher than in the previous year due to the expansion implemented. Metal production was also slightly higher in the Boliden Area, but was lower at Garpenberg and Tara as a result of lower grades. The change in volumes had a net positive effect on the profit of SEK 537 million in comparison with the previous quarter.

Operating costs in local currencies were higher in comparison with both the first quarter and the previous year. The increase in costs was primarily due to increases in production and depreciation, and to higher costs in conjunction with the commissioning of the new facility at Aitik.

Changes to prices and terms collectively had a negative effect on the operating profit of SEK 276 million in comparison with the first quarter of 2010 and a positive one of SEK 658 million in comparison with the corresponding period last year. Lower average prices, particularly for zinc and lead, had a negative effect on the operating profit in comparison with the first quarter, while the exchange rate trend had a positive effect.

PROFIT ANALYSIS Q2 Q2 Q1
SEK m 2010 2009 2010
Operating profit 1 034 486 800
Change 548 234
Q2 vs. Q2 vs.
Analysis of change Q2 2009: Q1 2010:
Volume effect 237 537
Costs -336 -209
Prices and terms* 658 -276
Exchange rate effects -11 181
Other 0 1
*Result for respective period Q2 2010 Q2 2009 Q1 2010
Realised metal price and currency
hedging 138 90 162
Definitive pricing (MAMA) 3 27 -38
METAL PRODUCTION* Q2 Q2 Change Q1 Change
2010 2009 in % 2010 in %
Zinc, tonnes 71 818 81 608 -12 71 844 0
Copper, tonnes 20 509 13 991 47 13 603 51
Lead, tonnes 12 402 14 916 -17 13 212 -6
Gold, kg 918 701 31 709 30
Silver, kg 58 464 50 024 17 49 104 19

* Refers to metal content in concentrates.

Information about production and metal contents at individual units can be found on page 23.

The volume of zinc produced remained unchanged in comparison with the previous quarter. Zinc production fell in comparison with the previous year as a result of lower grades at both Tara and Garpenberg. Zinc production in the Boliden Area increased by 14 per cent due to an improved ore mix with higher grades. Zinc production was negatively affected by continued problems with the mill at Tara.

Copper production rose substantially as the new facility at Aitik was successively commissioned, increasing by 51 per cent in comparison with the previous quarter. The copper grade at Aitik was 0.28 per cent, in comparison with 0.26 per cent during the first quarter.

Gold and silver production increased during the quarter as a result of the increased volumes at Aitik. The Boliden Area's production of gold and silver also increased, and overall, the Business Area's gold production increased by 31 per cent in comparison with the first quarter of 2010. Silver production increased by 17 per cent.

Lead production fell, primarily due to lower lead grades at Tara and Garpenberg.

Boliden has been granted permission to commence mining operations at two new open pit mines, namely Maurliden Östra in the Boliden Area and Salmijärvi in Aitik. Both of the open pit mines are located in the immediate vicinity of existing operations, and are included in existing extraction plans and reported ore reserves.

The Aitik expansion

Aitik's ore production is successively being run in to reach its full capacity of 36 million tonnes of ore in 2014. Increased ore extraction and concentration capacity will see the production of copper concentrate increase by an average of approximately 50 per cent from previous production volumes, the lower average grade notwithstanding. The current extraction plan entails slightly lower grades than the average grade of 0.25 per cent between 2011 and 2017.

The estimated total investment cost of the Aitik expansion is just over SEK 6 billion.

The new concentrator is now operational according to schedule and within the planned investment level. Availability is, however, relatively low particularly in the crushers.

BUSINESS AREA SMELTERS

Business Area Smelters comprises the Kokkola and Odda zinc smelters, the Rönnskär and Harjavalta copper smelters, and the Bergsöe lead smelter. The Business Area also includes the smelters' concentrate purchases and metal sales. The zinc smelters' production primarily comprises zinc metal, but also includes aluminium fluoride, which is manufactured at Odda. The copper smelters primarily produce copper, gold, silver, lead and sulphuric acid. The copper smelters also recycle metal and electronic scrap and smelt nickel. The Bergsöe lead smelter recycles lead metal, primarily from car batteries.

REVENUES, PROFITS AND INVESTMENTS
Q2 Q2 Change Q1 Change
SEK m 2010 2009 in % 2010 in %
Revenues 8 254 6 352 30 7 817 6
Operating profit 103 205 -50 443 -77
Operating profit ex. revaluation of
process inventory 110 28 293 256 -57
Investments 285 109 161 69 314
Capital employed 14 887 14 624 2 14 440 3

Business Area Smelters' operating profit, excluding the revaluation of process inventory, totalled SEK 110 million (SEK 28 m), corresponding to a decrease of SEK 146 million in comparison with the first quarter of this year and an increase of SEK 82 million in comparison with the corresponding quarter of 2009. The improvement in the operating profit in relation to last year was primarily due to markedly better results by the Finnish units. The maintenance shutdown at Rönnskär is largely responsible for the deterioration in the operating profit in comparison with the first quarter. The shutdown affected the operating profit negatively to the tune of SEK 130 million, while maintenance shutdowns at Odda (aluminium fluoride) had a negative effect on the operating profit of approximately SEK 15 million.

The negative volume effect of SEK 26 million in relation to the previous quarter was mainly due to the maintenance shutdowns implemented. The volume effect was positive at SEK 81 million in relation to the second quarter of 2009, due to the fact that the zinc smelters are now producing at full capacity after the production cutbacks in 2009. Increased volumes at Harjavalta have also made a positive contribution.

Operating costs in local currencies (excluding purchases of raw materials) increased in comparison with both the first quarter of this year and the previous year. Maintenance shutdowns and costs at the sulphuric acid plant acquired in Kokkola are the main reasons for the increase in costs.

Changes in prices and terms had a negative effect on the profit of SEK 222 million in comparison with the previous quarter but yielded a positive one of SEK 153 million in comparison with the same period in 2009. Higher sulphuric acid prices and metal prices (free metals) are the reason for the improvement in relation to last year, while lower TC/RC terms had a negative effect. Lower metal prices and slightly worsened TC/RC terms have had a negative effect on the profit in comparison with the previous quarter.

PROFIT ANALYSIS Q2 Q2 Q1
SEK m 2010 2009 2010
Operating profit 103 205 443
Revaluation of process inventory -7 177 187
Operating profit ex. revaluation of
process inventory 110 28 256
Change 82 -146
Q2 vs. Q2 vs.
Analysis of change Q2 2009: Q1 2010:
Volume effect 81 -26
Costs -176 -92
Prices and terms* 153 -222
Exchange rate effects 17 187
Other 7 7
*Result for respective period Q2 2010 Q2 2009 Q1 2010
Realised metal price and currency hedging 21 3 33
Definitive pricing (MAMA) 3 13 -3
PRODUCTION Q2 Q2 Change Q1 Change
2010 2009 in % 2010 in %
Zinc, tonnes 114 240 100 801 13 113 675 0
Copper, tonnes 70 012 68 059 3 65 474 7
Lead, tonnes 4 379 2 735 60 5 182 -15
Lead alloys, tonnes (Bergsöe) 10 649 10 022 6 10 468 2
Gold, kg 2 515 3 151 -20 3 778 -33
Silver, kg 99 755 143 740 -31 117 689 -15
Sulphuric acid, tonnes 314 179 267 562 17 278 373 13
Aluminium fluoride, tonnes 3 206 8 898 -64 7 051 -55

Information about production at individual units can be found on page 24.

The zinc smelters' production remained unchanged in comparison with the first quarter and exceeded last year's reduced production by 13 per cent. Production of aluminium fluoride fell due to a weak market.

The copper smelters increased production by 7 per cent in comparison with the previous quarter, despite significantly lower levels of production at Rönnskär due to the maintenance shutdown. Production increased, however, at Harjavalta. The supply of copper concentrate has improved slightly and is currently enabling increased production at the copper smelters. The supply of nickel concentrate for Harjavalta has been secured through a long-term agreement with Norilsk Nickel. The market situation for the by-product, sulphuric acid, is better than the previous year.

The reduction in precious metal volumes in comparison with the previous quarter and last year was due to a change in the raw material mix.

Bergsöe's production of lead alloys improved in comparison with the previous quarter and last year. The increase was due to an increased availability of battery raw materials.

The third quarter of 2010 will see maintenance shutdowns implemented at Harjavalta, Bergsöe and Odda (continued from the second quarter). These shutdowns are collectively expected to have a negative impact of approximately SEK 100 million on the operating profit.

On 27th April, the Board of Boliden decided to invest SEK 1.3 billion in increasing electronic scrap smelting capacity at Rönnskär. The capacity will be increased from 45,000 tonnes to 120,000 tonnes and is scheduled to become operational at the end of 2011/beginning of 2012.

SUSTAINABLE DEVELOPMENT

Employees

The average number of employees at Boliden at the end of the second quarter was 4,450 (4,402). Of these, 2,455 work in Sweden, 936 in Finland, 696 in Ireland, 350 in Norway and 14 in other countries. This corresponds to an increase of 71 in comparison with 2009 as a whole, when the average number of employees totalled 4,379. The employment of temporary staff yields a seasonal increase in the number of employees during the summer months. 18 new employees joined Boliden in conjunction with the acquisition of the sulphuric acid plant in Kokkola. The increase in comparison with the second quarter of 2009 was 48.

The sick leave rate during the second quarter was 3.9 per cent, corresponding to no change in comparison with last year and a reduction of 0.4 percentage points in comparison with the previous quarter. The sick leave rate for 2009 as a whole was 4.2 per cent. Boliden's goal is for the sick-leave rate to be 4 per cent or less.

The accident frequency (the number of accidents per one million hours worked) was 5.3 during the second quarter. This corresponds to an increase in comparison with the second quarter of last year, when the corresponding figure was 4.8. It also corresponds, however, to a reduction in comparison with the first quarter, when the accident frequency was 8.8. The figure for 2009 as a whole was 5.5. Boliden's goal is for every unit to have zero accidents every month. Four of Boliden's production units were accident-free during the second quarter.

Environment

Boliden's operations at all of its facilities are subject to licensing requirements and are conducted in accordance with the legislation in the various countries in which they operate. Boliden routinely reports any cases where limit values are exceeded and any incidents. Limit values were exceeded on three occasions during the second quarter and a number of incidents were reported.

The limit value for internal arsenic landfills was exceeded at the Harjavalta copper smelter but no discharges into receiving bodies of water occurred. New routines aimed at improving performance have been introduced.

The limit value for discharges of nickel into water from Harjavalta's treatment plant was exceeded over a 24-hour period in May due to heavy rainfall.

The limit value for mercury emissions into sedimentation tanks was exceeded at the Kokkola zinc smelter's newly acquired sulphuric acid plant. The authorities were notified and a permit granted for increased discharges in 2010. The limit value for discharges of mercury into receiving bodies of water has not been exceeded.

Approximately 8 cubic metres of sulphuric acid leaked into the ground at Harjavalta due to a crack in a sump. It has not, as yet, been possible to demonstrate the effect on the groundwater. Maintenance routines will be tightened up.

Archaeological sites have been damaged at the Aitik copper mine in conjunction with the preparatory work for the new open pit mine in the Salmijärvi area. The incidents have been reported to the authorities. An incident that occurred at Aitik in September 2007, when the limit value for air pressure waves was exceeded in conjunction with blasting frozen soil, has resulted in Boliden being fined a total of SEK 75,000.

Group-wide environmental goals have been set for the period from 2009 to 2013. Boliden's Group-wide goals for emissions of metals and sulphur dioxide into the air have been met during the first six months of the year, with the exception of discharges into water, due to high lead discharge levels at Odda during the previous quarter.

RISKS AND UNCERTAINTY FACTORS

The Group's and Parent Company's significant risks and uncertainty factors include market and external risks, financial risks, operational and commercial risks, and legal risks. The global economic climate in

general, and global industrial production in particular, affect pricing trends for zinc, copper and other base metals. Uncertainty in the global economic climate may entail increased risks with regard to Boliden's operations, and to its profitability and financial position. For further information on risks and risk management, please see the Risk management section on page 36 of Boliden's Annual Report for 2009 and Note 19 Financial risk management on page 67.

PREPARATION PRINCIPLES FOR THE INTERIM REPORT

The Consolidated Interim Report has been prepared in accordance with the International Financial Reporting Standards (IFRS) approved by the EU, and with the Swedish Financial Reporting Board recommendation RFR1, complementary accounting rules for Groups, which specifies the supplementary information required in addition to that required under IFRS standards, pursuant to the provisions of the Swedish Annual Accounts Act. This Interim Report has been prepared for the Group in accordance with IAS 34, Interim Financial Reporting and in accordance with the Swedish Annual Accounts Act. The Parent Company accounts have been prepared in accordance with the Swedish Annual Accounts Act. The accounting principles and calculation methods used are the same as those used in the 2009 Annual Accounts, with the following exceptions: revised versions of IFRS 3 Business Combinations and IAS 27, Consolidated and Separate Financial Statements, are applied as of 2010. The application has had no significant effect on the Group.

The undersigned attest that the Interim Report provides a fair review of the operations, position and results of the Parent Company and the Group, and that it describes significant risks and uncertainty factors to which the Parent Company and the companies that make up the corporate Group are exposed.

Stockholm, 19th July 2010

Anders Ullberg Chairman

Marie Berglund Member of the Board

Michael G:son Löw Member of the Board

Ulla Litzén Member of the Board

Staffan Bohman Member of the Board

Marie Holmberg Employee representative

Leif Rönnbäck Member of the Board

Hans-Göran Ölvebo Employee representative

Lennart Evrell Member of the Board President and CEO Bo Karlsson Employee representative

Matti Sundberg Member of the Board

The information provided in the Interim Report comprises the information that Boliden is obliged to present pursuant to the Swedish Securities Market Act and/or the Swedish Financial Instruments Trading Act. The information was released for publication on 19th July 2010 at 11.30 a.m.

_________________________________________________________________________________

AUDITORS' REVIEW REPORT FOR THE INTERIM REPORT, PREPARED IN ACCORDANCE WITH IAS 34 AND CHAPT. 9 OF THE SWEDISH ANNUAL ACCOUNTS ACT(1995:1554)

Introduction

We have reviewed the interim report for Boliden AB (publ.) as of 30th June 2010 and the six-month period ending on this date. The Board of Directors and the Chief Executive Officer are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Reports Act. Our responsibility is to express a conclusion on this interim report based on our review.

The focus and scope of the review

We conducted our review in accordance with the Standard on Review Engagements (SÖG) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope and the focus is different from that of an audit conducted in accordance with the Standards on Auditing in Sweden (RS) and other generally accepted auditing practices. The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the interim report has not been prepared, in all material respects, in accordance with IAS 34 and with the Swedish Annual Accounts Act for the Group and in accordance with the Swedish Annual Accounts Act for the Parent Company.

Stockholm, 19th July 2010

Ernst & Young AB

Lars Träff Authorised Public Accountant

INTERIM REPORTS

  • The Interim Report for January-September 2010 will be published on 21st October 2010.
  • The Preliminary Financial Statement for 2010 as a whole will be published on 11th February 2010.

CONFERENCE CALL AND PRESENTATION

Conference call and online broadcasts (English)

The report will be presented on Monday, 19th July at 15.00 (CET) in Stockholm. Location: at the Klara Strand Konferens venue in the Viktor Arendorf room. Address: Klarabergsviadukten 90.

The presentation will be broadcast online at www.boliden.com.

It can also be followed via a conference call. Dial one of the following telephone numbers 3-5 minutes before the conference starts.

Telephone number from Sweden: 08-505 598 53 (include the area code) Telephone number from other countries: +44 (0)203 043 24 36

Contact persons for information

Lennart Evrell, President & CEO Tel: (exchange):+46 8 610 15 00
Johan Fant, CFO Tel: (exchange):+46 8 610 15 00
Frans Benson, Head of Investor Relations Tel: +46 8 610 15 23

CONSOLIDATED INCOME STATEMENTS

SEK m Q2
2010
Q2
2009
First 6
months
2010
First 6
months
2009
July 2009-
June 2010
Full year
2009
Revenues 8 908 6 439 17 224 12 318 32 540 27 635
Cost of goods sold -7 499 -5 506 -14 326 -10 342 -26 940 -22 957
Gross profit 1 409 933 2 898 1 976 5 600 4 678
Selling expenses -110 -98 -206 -202 -412 -408
Administrative expenses -127 -155 -249 -285 -498 -534
Research and development costs -74 -52 -133 -102 -249 -218
Other operating income and expenses
Results from participations in associated
26 26 43 54 92 105
companies -1
Operating profit 1 123 654 2 353 1 442 4 533 3 623
Financial income 2 4 7 11
Financial expenses -127 -69 -161 -191 -226 -257
Profit after financial items 996 587 2 192 1 255 4 314 3 377
Taxes -241 -155 -559 -259 -1 177 -876
Net profit 755 432 1 633 996 3 137 2 501
Net profit attributable to:
The Parent Company's shareholders 754 431 1 632 995 3 136 2 500
Holdings with no controlling influence 1 1 1 1 1 1
Earnings and shareholders' equity per
share
First 6 First 6
Q2 Q2 months months July 2009- Full year
SEK m 2010 2009 2010
First 6
2009
First 6
June 2010 2009
Q2 Q2 months months July 2009- Full year
2010 2009 2010 2009 June
2010
2009
Earnings per share1, SEK 2.76 1.58 5.97 3.64 11.47 9.14
Shareholders' equity per share, SEK 61.22 57.22 61.22 57.22 61.22 59.44
Number of shares 273 511 169 273 511 169 273 511 169 273 511 169 273 511 169 273 511 169
Average number of shares 273 511 169 273 511 169 273 511 169 273 511 169 273 511 169 273 511 169

Number of own shares held – – – – – –

1 There are no potential shares and, as a result, no dilution effect.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

First 6 First 6 Full
Q2 Q2 months months July 2009- year
SEK m 2010 2009 2010 2009 June 2010 2009
Net profit 755 432 1 633 996 3 137 2 501
Market valuation of financial instruments -16 -494 -444 -1 647 -1 655 -2 858
Tax on financial instruments 4 130 117 433 435 752
-12 -364 -327 -1 214 -1 219 -2,106
Change when translating results of foreign
operations for the period
Exchange rate differences on hedging instruments
-121 7 -430 -23 -661 -253
for the period 165 -23 586 33 891 338
Tax on the exchange rate differences on hedging
instruments for the period
-43 6 -154 -9 -234 -89
1 -10 2 2 -4 -4
Other net comprehensive income for the
period after tax -11 -374 -325 -1 212 -1 223 -2 110
Total comprehensive income for the
period 744 58 1 308 391 1 914 391
Total comprehensive income
attributable to:
The Parent Company's shareholders 743 57 1 307 -217 1 913 390
Holdings with no controlling influence 1 1 1 1 1 1

KEY RATIOS

First 6 First 6 Full
Q2 Q2 months months July 2009- year
2010 2009 2010 2009 June 2010 2009
Return on capital employed1, % 17 10 18 11 17 14
Return on shareholders' equity2, % 18 11 20 13 19 16
Equity/assets ratio, % 48 49 48 49 48 49
Net debt/equity ratio3, % 46 55 46 55 46 46
Depreciation, SEK m 466 402 869 783 1 648 1 562
Investments, SEK m 806 1 546 1 405 2 565 3 755 4 915
Capital employed, SEK m 27 462 26 399 27 462 26 229
Net debt, SEK m 7 734 8 544 7 734 7 402

1 Operating profit divided by average capital employed.

2 Profit after tax divided by average shareholder's equity.

3 Net of interest-bearing provisions and liabilities minus financial assets including liquid assets divided by shareholders' equity.

CONSOLIDATED BALANCE SHEETS

SEK m 30th June
2010
31st Dec.
2009
30th June
2009
Intangible fixed assets 3 291 3 359 3 388
Tangible fixed assets 20 498 20 454 19 055
Deferred tax 14 21
Interest-bearing assets 33 30 25
Other financial fixed assets 58 63 3
Inventories 7 238 5 245 5 045
Interest-bearing current receivables 4 7 8
Tax receivables 8 22
Other receivables 2 813 3 246 3 910
Liquid assets 835 825 718
Total assets 34 784 33 258 32 174
Shareholders' equity 16 744 16 257 15 650
Pension provisions 568 585 504
Deferred tax provisions 2 902 2 511 2 200
Other provisions 1 100 705 1 016
Interest-bearing long-term liabilities 6 986 6 624 8 476
Interest-bearing current liabilities 1 051 1 055 315
Tax liabilities 97 88 25
Other current liabilities 5 336 5 433 3 988
Total liabilities and shareholders' equity 34 784 33 258 32 174

CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

30th June 31st Dec. 30th June
SEK m 2010 2009 2009
Opening balance 16 257 16 131 16 131
Comprehensive income for the period 1 308 391 -216
Minority holding in conjunction with acquisition 8 8
Dividend -821 -274 -274
Closing balance 16 744 16 257 15 650
Total shareholders' equity attributable to:
The Parent Company's shareholders 16 734 16 247 15 641
Holdings with no controlling interest 10 10 9

The market valuation of financial instruments, after fiscal effect, totalled SEK 168 million on 30th June 2010.

CONSOLIDATED CASH FLOW ANALYSIS

SEK m Q2
2010
Q2
2009
First 6
months
2010
First 6
months
2009
Full year
2009
Cash flow from operating activities
before changes in working capital 1 509 1 078 3 333 2 031 5 037
Cash flow from changes in working capital -502 371 -1 776 -1 374 -1 063
Cash flow from operating activities 1 007 1 449 1 557 657 3 974
Investment activities
- Acquisition of tangible fixed assets -722 -1 546 -1 320 -2 565 -4 912
- Other -84 -88 -10
Cash flow from investment activities -806 -1 546 -1 408 -2 565 -4 922
Cash flow before financing activities 201 -97 149 -1 908 -948
Dividend -821 -274 -821 -274 -274
Net borrowing/net amortisation 623 661 685 1 696 845
Cash flow from financing activities -198 387 -136 1 422 571
Cash flow for the period 3 290 13 -486 -377
Liquid assets at beginning of period 833 428 825 1 204 1 204
Exchange rate difference on liquid
assets
-1 -3 -2
Liquid assets at period end 835 718 835 718 825

INCOME STATEMENTS – PARENT COMPANY

First 6 First 6 Full
Q2 Q2 months months year
SEK m 2010 2009 2010 2009 2009
Dividends from subsidiaries
Profit after financial items
Taxes
Profit for the period

The Parent Company, Boliden AB, conducts no operations and has no employees.

BALANCE SHEETS – PARENT COMPANY

30th June 30th June 31st Dec.
SEK m 2010 2009 2009
Participations in Group companies 3 911 3 911 3 911
Other shares and participations 5 2 3
Long-term financial receivables, Group companies 2 847 2 903 3 670
Current financial receivables, Group companies 1 051 1 075 976
Total assets 7 814 7 892 8 560
Shareholders' equity 6 763 7 584 7 584
Current liabilities to credit institutions 1 051 308 976
Total liabilities and shareholders' equity 7 814 7 892 8 560

INFORMATION PER SEGMENT

First First
Q2 Q2 6 months 6 months Full year
SEK m 2010 2009 2010 2009 2009
MINES
Revenues 2 456 1 612 4 337 3 069 6 509
Operating profit 1 034 486 1 834 891 2 159
Depreciation 251 178 434 336 673
Investments 521 1 422 1 049 2 380 4 435
Capital employed 12 915 10 386 12 915 10 386 12 476
SMELTERS
Revenues 8 254 6 352 16 072 12 041 26 765
Operating profit 103 205 546 689 1 724
Operating profit ex. revaluation
of process inventory 110 28 366 -6 451
Depreciation 216 224 435 447 888
Investments 285 109 355 185 480
Capital employed 14 887 14 624 14 887 14 624 13 712
OTHER/ELIMINATIONS
Revenues -1 802 -1 525 -3 185 -2 792 -5 639
Operating profit -14 -37 -27 -138 -260
Depreciation -1 1
Investments 15 1
Capital employed -340 1 389 -340 1 389 41
THE GROUP
Revenues 8 908 6 439 17 224 12 318 27 635
Operating profit 1 123 654 2 353 1 442 3 623
Depreciation 466 402 869 783 1 562
Investments 806 1 546 1 405 2 565 4 915
Capital employed 27 462 26 399 27 462 26 399 26 229

Capital employed reported under Other refers, mainly, to market valuations of hedges.

INFORMATION PER UNIT

First 6 First 6
MINES Q2
2010
Q2
2009
Change
in %
months
2010
months
2009
Change
in %
Full year
2009
TARA
Milled ore, ktonnes 644 684 -6 1 239 1 279 -3 2 508
Head grades
Zinc, % 6.9 7.8 -12 7.3 7.8 -6 7.9
Lead, % 1.4 1.6 -13 1.5 1.5 0 1.5
Metal production
Zinc, tonnes 41 840 49 919 -16 84 248 92 965 -9 185 558
Lead, tonnes 4 800 6 717 -29 10 248 11 980 -14 23 567
GARPENBERG
Milled ore, ktonnes 382 374 2 734 726 1 1 394
Head grades
Zinc, % 6.3 7.4 -15 6.6 7.5 -12 7.3
Copper, % 0.1 0.1 0 0.1 0.1 0 0.1
Lead, % 2.3 2.7 -15 2.5 2.7 -7 2.8
Gold, g/tonne 0.2 0.2 0 0.3 0.2 50 0.2
Silver, g/tonne 123 129 -5 126 131 -4 139
Metal production
Zinc, tonnes 21 481 24 207 -11 43 471 48 377 -10 90 079
Copper, tonnes 143 135 6 248 269 -8 493
Lead, tonnes 7 051 7 900 -11 14 505 15 843 -8 31 371
Gold, kg 55 49 12 122 107 14 214
Silver, kg 34 203 33 930 1 66 334 67 606 -2 139 141
BOLIDEN AREA
Milled ore, ktonnes 252 271 -7 527 580 -9 1 192
Head grades
Zinc, % 4.2 3.9 8 3.8 4.1 -7 3.7
Copper, % 0.9 1.0 -10 0.9 1.0 -10 1.0
Lead, % 0.5 0.4 25 0.5 0.5 0 0.5
Gold, g/tonne 1.7 1.8 -6 1.6 1.8 -11 2.0
Silver, g/tonne 74 62 19 65 73 -11 65
Metal production
Zinc, tonnes 8 498 7 482 14 15 943 16 433 -3 31 491
Copper, tonnes 1 755 1 862 -6 3 597 3 768 -5 8 090
Lead, tonnes 551 299 84 861 794 8 1 731
Gold, kg 309 289 7 587 623 -6 1 568
Silver, kg 13 777 9 309 48 24 164 23 763 2 48 186
AITIK
Milled ore, ktonnes 7 589 4 554 67 12 564 9 258 36 18 791
Head grades
Copper, % 0.28 0.29 -3 0.27 0.28 -4 0.27
Gold, g/tonne 0.13 0.13 0 0.14 0.13 8 0.13
Silver, g/tonne 2.05 1.76 16 2.00 1.92 4 1.99
Metal production
Copper, tonnes 18 611 11 994 55 30 268 23 119 31 46 019
Gold, kg 554 363 53 918 671 37 1 348
Silver, kg 10 230 6 069 69 16 355 12 558 30 24 701
First 6 First 6
SMELTERS Q2 Q2 Change months months Change Full year
2010 2009 in % 2010 2009 in % 2009
KOKKOLA
Smelted material, tonnes
Zinc concentrate 140 437 137 134 2 285 848 275 791 4 571 003
Zinc, tonnes 76 266 68 042 12 152 924 138 516 10 295 049
ODDA
Smelted material, tonnes
Zinc concentrate, incl.
zinc clinker
67 587 58 344 16 138 447 117 532 18 245 263
Production, tonnes
Zinc, tonnes
of which reprocessed
37 974 32 759 16 74 991 65 248 15 138 973
zinc 495 1 281 495 1 281 1 315
Aluminium fluoride,
tonne 3 206 8 898 -64 10 257 19 440 -47 33 161
Sulphuric acid, tonnes 30 555 29 030 5 61 692 59 260 4 107 758
RÖNNSKÄR
Smelted material, tonnes
Copper, tonnes
Primary 106 291 126 544 -16 226 687 266 751 -15 564 749
Secondary 34 784 33 425 4 70 165 67 328 4 154 099
Total 141 075 159 969 -12 296 852 334 079 -11 718 848
Production
Cathode copper, tonnes 39 004 44 805 -13 80 184 93 406 -14 205 759
Lead, tonnes 4 379 2 735 60 9 561 8 126 18 13 013
Zinc clinker, tonnes 8 238 8 096 2 17 159 19 347 -11 38 535
Gold, kg 2 134 2 739 -22 5 514 5 901 -7 13 282
Silver, kg 83 675 129 700 -35 185 529 247 018 -25 481 223
Sulphuric acid, tonnes 84 559 113 709 -26 197 599 240 697 -18 514 736
HARJAVALTA
Smelted material, tonnes
Copper concentrate 125 547 100 796 25 214 511 195 063 10 399 653
Production, tonnes
Cathode copper 31 008 23 254 33 55 302 46 363 19 96 596
Gold, kg 381 412 -8 779 882 -12 1 747
Silver, kg 16 080 14 040 15 31 916 29 735 7 58 341
Sulphuric acid, tonnes 153 226 124 823 23 287 422 252 602 14 500 842
BERGSÖE
Production, tonnes
Lead alloys 10 649 10 022 6 21 117 19 473 8 38 561
Tin alloys 145 123 18 271 222 22 428

CONSOLIDATED QUARTERLY DATA

Q3
2008
Q4
2008
Q1
2009
Q2
2009
Q3
2009
Q4
2009
Q1
2010
Q2
2010
Financial performance, the Group
Revenues, SEK m 7 513 6 287 5 879 6 439 6 960 8 356 8 316 8 908
Operating profit before
depreciation (EBITDA), SEK m 208 -127 1 170 1 056 1 340 1 620 1 633 1 589
Operating profit (EBIT) -142 -491 788 654 949 1 232 1 230 1 123
Operating profit ex. revaluation
of process inventory, SEK m 125 211 269 477 734 870 1 043 1 130
Profit after financial items, SEK m -199 -566 668 587 923 1 199 1 196 996
Net profit, SEK m -135 -451 564 432 684 821 878 755
Earnings per share, SEK -0.49 -1.65 2.06 1.58 2.50 3.00 3.21 2.76
Free cash flow1 , SEK m -117 -534 -1 811 -97 610 350 -52 201
Return on capital employed, % -3 -8 12 10 15 19 19 17
Net debt/equity ratio2, % 37 39 52 55 48 46 43 46
Metal production Mines3
Zinc, tonnes 67 538 71 963 76 167 81 608 76 397 72 956 71 844 71 818
Copper, tonnes 12 668 16 362 13 165 13 991 16 076 11 370 13 603 20 509
Lead, tonnes 12 791 13 913 13 701 14 916 14 164 13 888 13 212 12 402
Gold, kg 611 830 700 701 876 853 709 918
Silver, kg 52 261 57 115 54 826 50 024 58 479 50 791 49 104 58 464
Metal production, Smelters
Zinc, tonnes 112 555 109 181 102 963 100 801 113 550 116 708 113 675 114 240
Copper, tonnes 83 697 88 931 71 710 68 059 76 783 85 804 65 474 70 012
Lead, tonnes 2 255 3 964 5 391 2 735 2 269 2 618 5 182 4 379
Lead alloys, tonnes (Bergsöe) 7 860 11 857 9 451 10 022 6 674 12 414 10 468 10 649
Gold, kg 3 717 3 964 3 632 3 151 4 060 4 185 3 778 2 515
Silver, kg 115 552 141 139 133 013 143 740 133 200 129 610 117 689 99 755
Aluminium fluoride, tonnes 7 879 9 613 10 542 8 898 6 097 7 624 7 051 3 206
Metal prices
Zinc, USD/tonne 1 773 1 189 1 174 1 476 1 757 2 211 2 288 2 018
Copper, USD/tonne 7 693 3 940 3 435 4 676 5 840 6 643 7 243 7 013
Lead, USD/tonne 1 912 1 251 1 160 1 506 1 925 2 292 2 219 1 944
Gold USD/troy oz 871 798 908 923 960 1 101 1 111 1 196
Silver USD/troy oz 15.09 10.21 12.60 13.76 14.69 17.57 16.93 18.33
Exchange rates
USD/SEK 6.31 7.79 8.40 7.92 7.29 7.00 7.19 7.29
EUR/USD 1.50 1.31 1.30 1.36 1.43 1.48 1.38 1.35
EUR/SEK 9.47 10.23 10.94 10.78 10.42 10.35 9.94 9.84
USD/NOK 5.36 6.79 6.87 6.50 6.12 5.68 5.86 5.96

1 Refers to cash flow before financing activities.

2 Net of interest-bearing provisions and liabilities minus financial assets including liquid assets divided by shareholders' equity.

3 Refers to metal content of concentrates.