AI assistant
Boliden — Interim / Quarterly Report 2014
May 5, 2015
2895_10-q_2015-05-05_0c69b974-920c-4826-bb35-eef80ef99cd7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | Apr-Mar | 2014 |
| Revenues | 10,407 | 8,550 | 9,614 | 38,747 | 36,891 |
| Operating profit ex. revaluation of process inventory |
1,102 | 385 | 1.134 | 3,322 | 2,605 |
| Operating profit | 1,205 | 265 | 1.158 | 3,698 | 2,759 |
| Profit after financial items | 1,146 | 210 | 1,090 | 3,407 | 2,471 |
| Net profit | 896 | 153 | 836 | 2,642 | 1,899 |
| Earnings per share, SEK | 3.27 | 0.56 | 3.06 | 9.65 | 6.94 |
| Free cash flow | 19 | $-432$ | 366 | 2,034 | 1,583 |
| Net debt | 8,150 | 9.172 | 8,283 | 8,150 | 8,283 |
| Return on capital employed, % | 11 | 8 | |||
| Return on shareholders' equity, % | 11 | 8 | |||
| Net debt/equity ratio, % | 33 | 40 | 35 | 33 | 35 |
- The operating profit, excluding the revaluation of process inventory, totalled SEK 1,102 m (385).
- The effect of a stronger USD and improved smelting terms outweighed the impact of lower metal prices.
- Several minor disruptions to Smelters' processes resulted in lower feed compared to preceding quarter's very strong production.
- Increased mined production and improved recovery levels at Garpenberg.
- Production levels fell at Aitik due to winter conditions and maintenance work.
- Appeal regarding diesel tax at Aitik was rejected. Boliden continues to pursue appeals.
First quarter revenues increased to SEK 10,407 m (8,550) due to a stronger USD and higher precious metal sales volumes.
| Quarter | ||||
|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | |
| Operating profit | 1,205 | 265 | 1,158 | |
| Revaluation of process inventory | 103 | $-120$ | 24 | |
| Operating profit ex. revaluation of process inventory | 1,102 | 385 | 1,134 | |
| Change | 717 | -32 | ||
| Analysis of change | ||||
| Volume effect | 217 | $-482$ | ||
| Prices and terms | 827 | 266 | ||
| Metal prices and terms | $-221$ | $-286$ | ||
| By-products, prices and terms | 14 | 21 | ||
| Realized metal and currency hedge | $-16$ | $-11$ | ||
| TC/RC terms | 54 | 24 | ||
| Metal premiums | 39 | 37 | ||
| Exchange rate effects | 956 | 481 | ||
| Costs (local currencies) | $-219$ | 130 | ||
| Depreciation | $-117$ | 37 | ||
| Other | 9 | 18 | ||
| Change | 717 | -32 |
The operating profit, excluding revaluation of process inventory, totalled SEK 1,102 m (385), corresponding to a substantial year on year improvement and on a par with the preceding quarter. A stronger USD had a positive effect on the first quarter profit and outweighed the effect of lower metal prices. The profit was also boosted by improved treatment charge terms and higher metal premiums. The year on year improvement in the profit was also due to an increase in mined production. The ramping up of production at Garpenberg and the acquisition of Kylylahti resulted not only in increased production, however, but in increased costs and depreciation. Mines' production fell, however, in comparison with the preceding quarter due to lower milled tonnage at Aitik and Garpenberg. Smelters' feed were also down on the very high production levels of the preceding quarter due to several minor process disruptions. Build-up of inventories in the quarter also contributed to a negative volume effect. The fall in production, coupled with lower energy prices, meant costs were lower than in the previous quarter.
The valuation of the process inventory was adjusted during the quarter to take into account the expansion of Garpenberg and the acquisition of Kylylahti. The change entails the valuation of a larger part of the inventory at internal cost, and the process inventory change of SEK 103 m (-120) was consequently ca. SEK 40 m lower than would otherwise have been the case.
The profit after financial items was SEK 1,146 m (210) and the net profit was SEK 896 m (153), corresponding to earnings per share of SEK 3.27 (0.56). The return on capital employed for the last 12 months totalled 11%.
| SEK m | 1-2015 | 1-2014 | 4-2014 |
|---|---|---|---|
| Cash flow from operating activities before change in working capital |
1,742 | 863 | 1,986 |
| Change in working capital | $-1.017$ | -421 | 96 |
| Cash flow from operating activities | 724 | 442 | 2,082 |
| Cash flow from investment activities | $-705$ | -874 | $-1.716$ |
| Before financing (Free cash flow) | 19 | -432 | 366 |
The increase in working capital tied up during the quarter was due to high raw material stocks and to unusually low levels of working capital at the end of the fourth quarter.
Net financial items totalled SEK -59 m (-55). The average interest level on loans was 1.6% (1.7).
Boliden's net debt at the end of the quarter was SEK 8,150 m (9,172) and the net debt/equity ratio was 33% (40). The average term of total approved loan facilities at the period end was 3.1 years (2.4), and the average fixed interest term of utilised loans was 0.6 years (0.6). Boliden's current liquidity, in the form of liquid assets and unutilised binding credit facilities with a term of more than one year, totalled SEK 5,479 m (5,930) at the end of the first quarter.
As communicated in previous reports, an energy tax charge of SEK 212 m for use of incorrectly dyed diesel at the Aitik mine between April 2009 and October 2012 has been imposed on Boliden. Boliden appealed the Swedish Tax Agency ruling to the Administrative Court and then to the Administrative Court of Appeal in Sundsvall, which rejected Boliden's appeal during the quarter. Boliden has now requested that the Supreme Administrative Court grant leave to appeal so that the case can be heard in the highest instance. If appeal is not granted or in case of a negative outcome in the Supreme Administrative Court, Boliden intends to request to be released from its payment obligation for the levied tax with the Swedish Government. In June 2013, Boliden paid SEK 173 m (net after a review of Boliden's tax declarations for the tax years, 2010-2012, was granted). The payment has not been carried as an expense.
The average price of zinc in USD was 2% higher than during the first quarter last year but 7% lower than during the fourth quarter. The corresponding figures in SEK were 32% and 5% higher, respectively. Global metal demand increased during the first quarter by just over 1% and by just over 2% in China. Uncertainty about growth levels in China in 2015 continues. The positive price trend in comparison with other metals is being driven by an expectation that several mines will be closed and few new ones opened. Activity levels in the European metals market were lower than normal, but spot market metal premiums remained unchanged in comparison with the fourth quarter.
Global smelter production increased, year on year, primarily in China, where concentrate terms improved substantially from the low levels during the first half of 2014. Production continued to fall short of metal demand and stock levels consequently fell.
Global mined production increased during the past two quarters due to increased production in India and China, but was unable to meet demand for concentrate. Spot market treatment charges stabilised after an extended period of rises. Treatment charges in several benchmark contracts are expected to rise by just over USD 20 to around USD 245/tonne for concentrate in 2015.
The average price of copper in USD fell by 17% in comparison with the first quarter of last year and by 12% in comparison with the fourth quarter. The corresponding figures in SEK were 7% higher and 1% lower, respectively. The growth in demand for copper metal was low in comparison with the corresponding period last year, with an increase of just under 2% in mature economies and just under 1% in China. The weak price trend was due to low growth in demand and increased metals supply. The cost level for high-cost mines has fallen and, as a result, only a few copper mines have been closed due to the low price of copper. Activity levels by metal-consuming companies in Europe were low and spot premiums remained on a par with levels in December.
Global smelter production continued to increase and exceeded metal demand. The visible stock levels on exchanges in Europe, Asia and the USA fell in 2014, but have increased by 290 ktonnes since the turn of the year.
2014 saw extensive disruptions to production in new and expanded mines, and in Indonesia, trade restrictions were introduced for a large part of the year, hindering the export of copper concentrate. Production increased more rapidly in the world's copper mines in early 2015, and Indonesia resumed exports, but the supplies in the concentrate market were still scarcer than had previously been anticipated. Treatment charges in several benchmark contracts were raised, ahead of 2015, to USD 107/tonne (92) in the expectation of an increase in mined concentrate supplies. Low activity levels on the sport market and continued disruptions at mines brought about a slight fall in spot market treatment charges in comparison with the fourth quarter.
| 6.000 | |
|---|---|
| 14.000 | |
| 12,000 | |
| 0,000 | |
| 8,000 | |
| 6.000 | |
| 4,000 | |
| 2.000 | |
| ∩ | |
| $\tilde{\mathcal{N}}$ $\lambda^{\circ}$ $\sim$ $\hat{\mathcal{S}}$ $\mathcal{V}^{\triangleright}$ |
|
1 Data in the Market performance section was supplied by CRU Ltd in March/April 2015.
The average price of lead in USD fell by 14% year on year, and by 10% in comparison with the fourth quarter. The price of lead increased in SEK by 11%, year on year, and by 2% in comparison with the fourth quarter. Growth in demand was weaker than anticipated due to a generally weaker global demand for automotive batteries for the replacement market. Metal demand in China fell slightly, year on year. Global smelter production increased slightly, but levels of capacity utilisation in China were low due, in part, to seasonal factors.
Mined production fell, year on year. The smelting industry and mining industry have not, to date, reached any agreement on the new benchmark contract levels for 2015.
The average prices of gold and silver in USD fell by 6% and 18% respectively, year on year, but did rise in SEK by 22% and 5%, respectively. Compared to fourth quarter, prices of gold and silver in USD rose by 2% and 1%, respectively. The corresponding figures in SEK showed a 14% increase for both gold and silver. Geopolitical uncertainty, uncertainty about global economic growth, a strong USD, and low interest rates normally have a positive effect on gold and silver price trends.
Global supply of sulphuric acid fell due to maintenance shutdowns at a number of smelters and the spot market prices rose slightly. Demand continued to be healthy in Europe and prices remained unchanged from the fourth quarter.
Boliden's Business Area Mines comprises five mining areas: Aitik, Boliden, Garpenberg, Kylylahti and Tara. The Business Area also includes exploration, technological development, environmental technology and mined concentrate sales. The majority of Mines' sales are made to the Group's smelters on market terms.
- A stronger USD compensated for lower metal prices and higher treatment charge terms.
- Milled tonnage volumes at Aitik and Garpenberg fell in comparison with the previous quarter. Ramping up of production at Garpenberg is proceeding according to plan.
- Improvement programme implemented at Tara in order to increase production.
| SEK m | 1-2015 | 1-2014 | 4-2014 |
|---|---|---|---|
| Gross profit | 2,572 | 1,907 | 2,580 |
| Operating expenses | 1,496 | 1,278 | 1,505 |
| Depreciation | 597 | 484 | 617 |
| Operating profit | 482 | 147 | 461 |
| Investments | 549 | 731 | 1,458 |
| Capital employed | 19,531 | 18,488 | 19,615 |
| Quarter | ||||||
|---|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | |||
| Operating profit | 482 | 147 | 461 | |||
| Change | 335 | 21 | ||||
| Analysis of change | ||||||
| Volume effect | 318 | $-130$ | ||||
| Prices and terms | 324 | 115 | ||||
| Metal prices and terms | $-193$ | $-164$ | ||||
| Realized metal and currency hedge | $-16$ | $-11$ | ||||
| TC/RC terms | $-40$ | $-18$ | ||||
| Exchange rate effects | 572 | 308 | ||||
| Costs (local currencies) | $-201$ | 14 | ||||
| Depreciation | $-107$ | 21 | ||||
| Other | 1 | -0 | ||||
| Change | 335 | 21 |
Business Area Mines posted a substantial year on year improvement in operating profit and a slight improvement over the preceding quarter. The positive effect of exchange rates outweighed the impact of lower metal prices and higher treatment charge terms. The profit was, however, negatively impacted by lower milled tonnage volumes at Aitik and Garpenberg compared to the previous quarter. These lower volumes also resulted in lower costs and depreciation.
The ramping up of production at Garpenberg and the acquisition of Kylylahti resulted both in higher production levels and in higher costs and depreciation in comparison with the first quarter last year. The year on year increase in depreciation was also due to increased depreciation at Aitik.
| Quarter | ||||||
|---|---|---|---|---|---|---|
| 1-2015 | 1-2014 | % | 4-2014 | $\frac{1}{2}$ | ||
| Zinc, tonnes | 72,963 | 63,258 | 15 | 78,164 | $-7$ | |
| Copper, tonnes | 19,610 | 19,299 | 2 | 21,001 | $-7$ | |
| Lead, tonnes | 15,311 | 12,483 | 23 | 17.505 | $-13$ | |
| Gold, kg | 1,232 | 1.014 | 22 | 1,234 | -0 | |
| Silver, kg | 95,790 | 57,314 | 67 | 104.188 | -8 | |
| Tellurium, kg | 10,249 | 6,132 | 67 | 12,689 | $-19$ |
Aitik's production was affected by extensive maintenance work in the concentrator. Winter conditions also played their part and lessened the availability of the open pit mine's equipment. The milled tonnage volume at Aitik consequently fell to 8.5 Mtonnes. Higher copper grade was unable to compensate for the lower milled tonnage volume, resulting in a fall in production of copper in concentrate. Production of gold in concentrate, by contrast, increased due to a substantial rise in gold grade. The mineral composition resulted in low recovery levels for copper. The plans for 2015 and 2016 include continued production in areas where grades are slightly below the average for the mineral reserve as a whole. The milled tonnage volume for 2015 is expected to total 40 Mtonnes.
Milled tonnage volumes increased in the Boliden Area and the ore mix changed, resulting in increased production of zinc and lower production of copper in concentrate.
The ramping up of production at the Garpenberg mine continued according to plan. The ore stock used in 2014 resulted in throughput at the concentrator exceeding the current level of ore production. This ore stock was used up by the beginning of 2015, according to plan, and the milled tonnage volume is now determined by ore production. Milled tonnage volumes were consequently lower than in the preceding quarter. Recovery levels improved further as a result of the ongoing fine-tuning of the new concentrator. Higher recovery levels and improved zinc grade were unable to compensate for lower milled tonnage volumes, and the production of zinc in concentrate consequently fell. The production of silver in concentrate fell due, in part, to a lower silver grade in comparison with the previous quarter. The annual production rate is expected to total 2.5 Mtonnes by the end of 2015 for both milled tonnage volumes and ore production.
Kylylahti's milled tonnage volumes remained stable. Higher grades increased the production of copper and zinc in concentrate in comparison with the previous quarter.
Production at Tara continued to be negatively affected by the changeover to deeper parts of the mine, and previous quarters' delays in development work resulted in a slower extraction rate. An action plan that includes the supervision of subcontractors and negotiations aimed at reaching a three-year collective agreement has been put in place in order to increase production at the mine. The plan is to return to normal production levels during the latter part of 2015. Milled tonnage volumes increased slightly during the quarter in comparison with the preceding quarter, but lower grades resulted in a fall in the production of metal in concentrate.
The project is still in an early phase and is following the plan communicated in previous Interim Reports.
Boliden's exploitation concession application for the Laver deposit is currently being processed by the Mining Inspectorate of Sweden (see the Q3 2014 Interim Report for details). In March 2015, the County Council ruled on the issue, rejecting the application with reference to the area's environmental interest and its importance to the reindeer industry. Boliden has submitted a response to the ruling to the Mining Inspectorate and, if the Inspectorate is of the opinion that the concession should be approved, they will submit the matter to the Government for resolution.
Boliden's Business Area Smelters comprises the Kokkola and Odda zinc smelters, the Rönnskär and Harjavalta copper smelters, and the Bergsöe lead smelter. The Business Area includes also purchases of mined concentrate and recycling materials, and the sales of metals and by-products.
- A stronger USD, and improved treatment charges and metal premiums had a positive effect on the profit.
- A number of minor process disruptions resulted in lower feed compared to previous quarter's very strong production.
- Operating expenses fell in comparison with the previous quarter.
| SEK m | 1-2015 | 1-2014 | 4-2014 |
|---|---|---|---|
| Gross profit ex. revaluation of process inventory | 2,257 | 1,722 | 2,345 |
| Operating expenses | 1,338 | 1,295 | 1,388 |
| Depreciation | 255 | 240 | 269 |
| Operating profit ex. revaluation of process inventory | 681 | 199 | 681 |
| Operating profit | 783 | 79 | 705 |
| Investments | 156 | 135 | 268 |
| Capital employed | 16,503 | 16,134 | 15,592 |
| Quarter | |||||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | ||
| Operating profit | 783 | 79 | 705 | ||
| Revaluation of process inventory | 103 | $-120$ | 24 | ||
| Operating profit ex. revaluation of process inventory | 681 | 199 | 681 | ||
| Change | 482 | -1 | |||
| Analysis of change | |||||
| Volume effect | -35 | $-265$ | |||
| Prices and terms | 527 | 169 | |||
| Metal prices and terms | $-57$ | $-116$ | |||
| By-products, prices and terms | 14 | 21 | |||
| TC/RC terms | 94 | 42 | |||
| Metal premiums | 39 | 37 | |||
| Exchange rate effects | 438 | 184 | |||
| Costs (local currencies) | -6 | 56 | |||
| Depreciation | $-10$ | 15 | |||
| Other | 6 | 24 | |||
| Change | 482 | -1 |
Business Area Smelters' profits improved substantially, year on year, and were on a par with those in the preceding quarter. A stronger USD had a positive effect on the profits for the quarter and more than compensated for lower metal prices, affecting, amongst other things, the value of free metals. Higher treatment charges and metal premiums also contributed to the improvement in profits. Unusually low stock levels at the beginning of the quarter resulted in much of the new treatment charges terms for 2015 being realised in the quarter. A number of process disruptions at Kokkola and Rönnskär resulted in lower feed compared to previous quarter's very strong production. Costs fell in comparison with the preceding quarter due to the lower production levels, coupled with lower energy prices.
| Quarter | |||||
|---|---|---|---|---|---|
| 1-2015 | 1-2014 | % | 4-2014 | % | |
| Zinc, tonnes | 115,127 | 116,888 | -2 | 120,260 | $-4$ |
| Copper, tonnes | 86,395 | 90,798 | -5 | 88,298 | -2 |
| Lead, tonnes | 7,312 | 6,130 | 19 | 7.196 | 2 |
| Lead alloys, tonnes (Bergsöe) | 12,064 | 10,959 | 10 | 12,196 | -1 |
| Gold, kg | 4,926 | 4,032 | 22 | 4.159 | 18 |
| Silver, kg | 188,963 | 130,856 | 44 | 165,520 | 14 |
| Sulphuric acid, tonnes | 428,650 | 426.491 | 1 | 455.549 | -6 |
| Aluminium fluoride, tonnes | 7,778 | 8,956 | $-13$ | 10.566 | -26 |
The work on Rönnskär's action plan is proceeding according to plan. A change in the concentrate mix during the quarter resulted in a reduction in the capacity to handle impurities, and both secondary raw materials and intermediate stock feeds consequently fell and copper cathode production was, hence, negatively affected. A high precious metal content in the raw materials and an efficiently functioning precious metals process resulted in an increase in the production of precious metals.
Harjavalta's production levels were stable. Precious metal production increased due to improved process stability.
Process disruptions in Kokkola's hot acid leaching process resulted in a fall in both zinc and silver production. Work on determining the root cause of these disruptions and the appropriate remedial measures is now in progress. The silver recovery level continued to be lower than anticipated due to the process disruptions.
Odda's feed and production levels were stable and high.
Bergsöe's production of lead alloys was stable.
Maintenance shutdowns at the smelters in 2015 are expected to affect the operating profit to the tune of SEK -280 m, with SEK -180 m of this effect occurring in the second quarter, and SEK -80 m and SEK -20 m occurring in the third and fourth quarters, respectively. The increase in these figures from those previously communicated is due to improvements in prices and terms.
The average number of Boliden employees (full-time equivalents) during the quarter was 4,918 (4,943), of whom 2,988 (3,057) are employed in Sweden, 1,001 (942) in Finland, 607 (637) in Ireland, 303 (288) in Norway, and 19 (19) in other countries.
The sick leave rate during the first quarter was 4.7% (4.5), corresponding to a decrease in comparison with the fourth quarter when the sick leave rate was 5.2%. The Group's goal is for the sick leave rate not to exceed 3.0% by the end of 2018. Boliden is analysing short- and long-term sick leave rates and implementing measures such as rehabilitation and alternative types of work.
The accident frequency1 (number of accidents per one million hours worked) was 9.0 (6.3), corresponding to a decrease in comparison with the previous quarter. Boliden's goal is for all units to have zero accidents per month and efforts to reduce the number of accidents are being intensified. A safety culture survey was carried out in February and March 2015. The results are now being followed up and relevant measures put in place as part of a training programme for approximately 100 managers and in workplace meetings.
A fire broke out underground at Garpenberg on 3 March in a container where the cutting of rock bolts with oxyacetylene equipment resulted in the ignition of a small volume of combustible material that should not have been present in the container. 165 people were in the mine at the time, but no personal injuries were suffered and production recommenced later that same day.
Boliden's operations at all of its facilities are subject to licensing requirements and are conducted in accordance with applicable legislation in the various countries in which they operate.
Group-wide environmental goals have been established for the 2014-2018 period. The goals comprise environmental accidents, emissions and discharges of metals to air and water, and emissions of sulphur dioxide and carbon dioxide to air. The goals are followed up monthly.
Boliden's goal is to have zero environmental accidents. To achieve this goal, there must not only be efficient systems and stable processes at all points in the value chain, but a focused programme of work involving risk assessments, routines, advanced technical solutions, and successful implementation of requisite measures.
Odda reported a class A incident2 involving problems with the leakage of surface water into the municipal sewage system resulting in the discharge of metal-bearing water into the fjord via the municipal sewage system over a combined period of three weeks. The incident has been reported to the authorities and measures taken to prevent a recurrence. The impact on the external environment was adjudged not to be serious.
The monthly limit value, set in the permit, for total soluble substances in the internal waste tip for jarosite waste was exceeded at Kokkola. The effect on the external environment is adjudged to be minimal.
Boliden's goal is to stabilise its carbon dioxide intensity (tonnes of CO2 formed per tonne of metal produced) and is working with systematic reviews of energy usage and other CO2 emission sources in order to identify potential improvements and areas where efficiency could be improved. The initial goal is to stabilise the CO2 intensity and, in the longer term, to identify sustainable solutions that will reduce emissions. Boliden's work in this area is primarily focused on the operations' direct emissions and the new stabilisation goal has resulted in an increased focus on and monitoring of energy usage and CO2 emissions. The current CO2 intensity is 0.70, which is below the target value of 0.77.
Discharges of metals to water3 were slightly higher than the internal goals set by Boliden during the first quarter, primarily due to higher water levels. The internal goals for emissions of metals to air4 were also exceeded, primarily due to temporarily uncontrolled emissions in conjunction with start-up after a planned maintenance shutdown. The internal goal for sulphur dioxide emissions to air was achieved during the first quarter. 4 Zn, Cu, Pb, Ni, Cd, As, Hg ₂
1 Includes contractors
2 A serious incident that causes, or could potentially cause, a serious environmental impact and/or result in licensed limit values being exceeded.
3 Zn, Cu, Pb, Ni, Cd, As, Hg, Sb
The Parent Company, Boliden AB, conducts no operations and has no employees. The Income Statements and Balance Sheets for the Parent Company are presented on page 17.
The Group's and the Parent Company's significant risk 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 the demand for zinc, copper and other base metals. For further information on risks and risk management, please see Risk Management on pages 47-51 in Boliden's Annual Report for 2014. The company is of the opinion that no changes have occurred in this respect.
The Consolidated Accounts have 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 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, while the Parent Company accounts have been prepared in accordance with the Swedish Annual Accounts Act. The accounting principles and calculation methods applied and utilised have remained unchanged from those applied in the 2014 Annual Report.
The undersigned declare that the Interim Report gives a true and fair overview of the Parent Company's and the Group's operations, positions and results, and describes the material risks and uncertainty factors faced by the Parent Company and the companies that make up the Group.
Stockholm, 5 May 2015
Lennart Evrell President & CEO
17 July 2015 The Interim Report for the second quarter of 2015 23 October 2015 The Interim Report for the third quarter of 2015
11 February 2016 Fourth quarter and Year-end Report for 2015
Consolidated Income Statements
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | Apr-Mar | 2014 |
| Revenues | 10,407 | 8,550 | 9,614 | 38,747 | 36,891 |
| Cost of goods sold | $-8,892$ | $-8,010$ | $-8,109$ | $-33,787$ | $-32,905$ |
| Gross profit | 1,515 | 540 | 1,505 | 4,960 | 3,986 |
| Selling expenses | $-91$ | -84 | $-91$ | $-348$ | $-341$ |
| Administrative expenses | $-143$ | $-117$ | $-145$ | $-565$ | $-539$ |
| Research and development costs | -96 | $-85$ | $-114$ | $-406$ | $-395$ |
| Other operating income and expenses | 20 | 9 | 2 | 56 | 45 |
| Results from participations in associated companies | 0 | 2 | 1 | 3 | |
| Operating profit | 1,205 | 265 | 1,158 | 3,698 | 2,759 |
| Financial income | 0 | 2 | 2 | З | |
| Financial expenses | $-59$ | $-57$ | $-69$ | $-293$ | $-291$ |
| Profit after financial items | 1,146 | 210 | 1,090 | 3,407 | 2,471 |
| Taxes | $-250$ | $-58$ | $-255$ | $-764$ | $-572$ |
| Net profit | 896 | 153 | 836 | 2,642 | 1,899 |
| Net profit attributable to | |||||
| The Parent Company's shareholders | 896 | 152 | 836 | 2,640 | 1,897 |
| Holdings with non-controlling interests | $\cup$ | O | 2 | 2 |
Earnings and shareholders' equity per share
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | Apr-Mar | 2014 |
| Earnings per share 1, SEK | 3.27 | 0.56 | 3.06 | 9.65 | 6.94 |
| Shareholders' equity per share, SEK | 90.22 | 84.54 | 87.63 | 90.22 | 87.63 |
| Number of shares | 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 | ||
| Number of own shares held | $\sim$ |
1 There are no potential shares and, as a result, no dilution effect.
Key ratios - the Group
| Quarter | 12 months | Full year | ||||
|---|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | Apr-Mar | 2014 | |
| Return on capital employed 1, % | 11 | 8 | ||||
| Return on shareholders' equity 2 , % | $\overline{\phantom{a}}$ | $\sim$ | 11 | 8 | ||
| Equity/assets ratio, % | 55 | 55 | 55 | 55 | 55 | |
| Net debt/equity ratio 3, % | 33 | 40 | 35 | 33 | 35 | |
| Net debt, SEK m | 8,150 | 9,172 | 8,283 | 8,150 | 8,283 |
1 Operating profit, divided by average capital employed.
2 Profit after tax, divided by average shareholders' equity.
3 Net of interest-bearing provisions and liabilities minus financial assets including liquid assets divi
Consolidated Statements of Comprehensive Income
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | Apr-Mar | 2014 |
| Profit for the period | 896 | 153 | 836 | 2,642 | 1,899 |
| Other comprehensive income | |||||
| Items that will be reclassified to the Income Statement | |||||
| Change in market value of derivative instruments | $-109$ | $-97$ | $-77$ | $-241$ | $-229$ |
| Fiscal effect on derivative instruments | 24 | 21 | 17 | 53 | 50 |
| Transfers to the Income Statement | 7 | $-11$ | -5 | $-15$ | -33 |
| Tax on transfers to the Income Statement | -2 | 5 | -1 | З | 7 |
| Sum cashflow hedging | -80 | -84 | -64 | -200 | -204 |
| The period's translation difference on overseas operations | $-100$ | 26 | 71 | 152 | 277 |
| Profit on hedging of net investments in overseas operations | 6 | $-27$ | $-103$ | $-328$ | $-362$ |
| Tax on the period's profit from hedging instruments | -2 | 6 | 23 | 72 | 80 |
| Sum translation exposure | $-95$ | 5 | $-10$ | $-104$ | -4 |
| Total for items that will be reclassified | $-174$ | $-79$ | $-74$ | $-304$ | -208 |
| Items that will not be reclassified to the Income Statement | |||||
| Revaluation of defined benefit pension plans Tax attributable to items that will not be reversed to the Income Statement |
$-17$ 4 |
-9 2 |
$-320$ 78 |
$-407$ 98 |
$-399$ 96 |
| Total for items that will not be reclassified | |||||
| $-13$ | $-7$ | $-242$ | $-308$ | -303 | |
| Total other comprehensive income | $-187$ | -86 | $-315$ | $-612$ | $-510$ |
| Total comprehensive income for the period | 708 | 66 | 520 | 2,030 | 1,389 |
| Total comprehensive income for the period attributable to: | |||||
| The Parent Company's shareholders | 708 | 66 | 520 | 2,028 | 1,387 |
| Holdings with non-controlling interests | O | O | O | 2 | 2 |
Consolidated Balance Sheets
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEK m | 2015 | 2014 | 2014 |
| Intangible fixed assets | 3,486 | 3,148 | 3,516 |
| Tangible fixed assets | 28,378 | 27,506 | 28,623 |
| Participations in associated companies | 19 | 18 | 19 |
| Other shares and participations | 27 | 24 | 26 |
| Deferred tax receivables | 39 | 70 | 17 |
| Long-term receivables | 93 | 97 | 94 |
| Total fixed assets | 32,041 | 30,862 | 32,295 |
| Inventories | 8,952 | 8,108 | 7,885 |
| Accounts receivable | 1,629 | 1,261 | 1,344 |
| Tax receivables | З | 182 | 92 |
| Interest-bearing receivables | 5 | 6 | З |
| Derivative instruments | 349 | 325 | 406 |
| Other current receivables | 829 | 827 | 976 |
| Liquid assets | 683 | 289 | 865 |
| Total current assets | 12,446 | 10,998 | 11,570 |
| Total assets | 44,488 | 41,861 | 43,865 |
| Shareholders' equity | 24,683 | 23,129 | 23,974 |
| Pension provisions | 1,451 | 1,049 | 1,468 |
| Other provisions | 1,874 | 1,593 | 1,875 |
| Deferred tax liabilities | 2,895 | 2,818 | 2,862 |
| Liability to credit institutions | 4,217 | 4,413 | 4,819 |
| Other interest-bearing liabilities | 16 | 5 | 19 |
| Total long-term liabilities | 10,453 | 9,878 | 11,043 |
| Liability to credit institutions | 3,149 | 3,997 | 2,845 |
| Other Interest-bearing liabilities | 5 | 2 | O |
| Accounts payable | 3,928 | 3,332 | 3,764 |
| Other provisions | 217 | 92 | 244 |
| Current tax liabilities | 142 | $\overline{4}$ | 77 |
| Derivative instruments | 360 | 149 | 425 |
| Other current liabilities | 1,554 | 1,278 | 1,493 |
| Total current liabilities | 9,352 | 8,854 | 8,847 |
| Total shareholders' equity and liabilities | 44,488 | 41,861 | 43,865 |
Consolidated Statements of Shareholders' Equity
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEK m | 2015 | 2014 | 2014 |
| Opening balance | 23,974 | 23.075 | 23,075 |
| Total comprehensive income for the period | 708 | 66 | 1,389 |
| Change of minority holdings | $-11$ | $-11$ | |
| Dividend | $-479$ | ||
| Closing balance | 24,683 | 23.129 | 23,974 |
| Total shareholders' equity attributable to: | |||
| The Parent Company's shareholders | 24,676 | 23.123 | 23,968 |
| Holdings with non-controlling interests | 5 |
On 31 March 2015, the hedging reserve, after fiscal effects, totalled SEK -17 m (183).
Consolidated Statements of Cash Flow
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | 4-2014 | Apr-Mar | 2014 |
| Operating activities | |||||
| Profit after financial items | 1,146 | 210 | 1,090 | 3,407 | 2,471 |
| Adjustments for items not included in the cash flow | |||||
| - Depreciation, amortisation and write-down of assets | 852 | 723 | 886 | 3,405 | 3,277 |
| - Provisions | $-18$ | $-7$ | $\overline{4}$ | -23 | $-12$ |
| - Revaluation of process inventory | $-103$ | 120 | -24 | $-376$ | $-154$ |
| - Other | $-85$ | $-27$ | 26 | $-98$ | -39 |
| Tax paid/received | $-50$ | $-156$ | 3 | $-136$ | $-242$ |
| Cash flow from operating activities before changes in working | |||||
| capital | 1,742 | 863 | 1,986 | 6,179 | 5,301 |
| Cash flow from changes in working capital | $-1,017$ | $-421$ | 96 | $-108$ | 488 |
| Cash flow from operating activities | 724 | 442 | 2,082 | 6,071 | 5,789 |
| Investment activities | |||||
| - Acquisition | $-718$ | $-718$ | $-718$ | ||
| - Acquisition of intangible fixed assets | -3 | $-1$ | $-1$ | $-12$ | -9 |
| - Acquisition of tangible fixed assets | $-702$ | $-866$ | -999 | $-3,317$ | $-3.482$ |
| - Divestment of tangible fixed assets | J. | З | З | З | |
| - Acquisition of financial fixed assets | 1 | -7 | -1 | 7 | $-1$ |
| - Other | O | ||||
| Cash flow from investment activities | -705 | -874 | $-1,716$ | $-4,037$ | $-4,206$ |
| Cash flow before financing activities (free cash flow) | 19 | -432 | 366 | 2,034 | 1,583 |
| Dividend | $\sim$ | $-479$ | $-479$ | ||
| Net borrowing/net amortisation | $-201$ | 111 | -70 | $-1,188$ | $-876$ |
| Cash flow from financing activities | $-201$ | 111 | -70 | $-1,666$ | $-1,355$ |
| Cash flow for the period | -181 | -321 | 296 | 368 | 228 |
| Liquid assets at the beginning of the period | 865 | 611 | 544 | 289 | 611 |
| Liquid assets in acquired companies | 23 | 23 | 23 | ||
| Exchange rate difference on liquid assets | $-1$ | 2 | 3 | З | |
| Liquid assets at period-end | 683 | 289 | 865 | 683 | 865 |
Income Statements the Parent Company
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2015 | 1-2014 | Apr-Mar | 2014 | |
| Dividends from subsidiaries | 464 | 464 | |||
| Write-downs of participations in Group companies | - | $-12$ | $-12$ | ||
| Profit after financial items | 451 | 451 | |||
| Taxes | |||||
| Profit for the period | 451 | 451 |
Boliden AB has no sums to report under Other comprehensive income.
Balance Sheets - the Parent Company
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEK m | 2015 | 2014 | 2014 |
| Participations in Group companies | 3.911 | 3.911 | 3,911 |
| Other shares and participations | 5 | 5 | 5 |
| Long-term financial receivables, Group companies | 8,838 | 8,365 | 8,338 |
| Current financial receivables, Group companies | 2,597 | 3,679 | 3,014 |
| Total assets | 15,352 | 15,961 | 15,269 |
| Shareholders' equity | 12,255 | 12,282 | 12,255 |
| Long-term liabilities to credit institutions | 500 | 500 | |
| Current liabilities to credit institutions | 2,597 | 3,679 | 2.514 |
| Total liabilities and shareholders' equity | 15.352 | 15.961 | 15.269 |
The Parent Company, Boliden AB, conducts no operations and has no employees.
Financial liabilities and assets at fair value
| 31 Mar - 2015, SEK m | Reported value | Fair value |
|---|---|---|
| Other shares and participations | 27 | 27 |
| Accounts receivable | 1,629 | 1,629 |
| Interest-bearing receivables | 2 | 2 |
| Derivative instruments | 349 | 349 |
| Liquid assets | 683 | 683 |
| Total assets | 2,689 | 2,689 |
| Liabilities to credit institutions | 7,366 | 7,376 |
| Other interest-bearing liabilities | 18 | 18 |
| Accounts payable | 3,928 | 3,928 |
| Derivative instruments | 360 | 360 |
| Total liabilities | 11,672 | 11,682 |
The fair value of derivatives is based on listed bid and ask prices on the closing day and on a discounting of estimated cash flows. Market prices for metals are taken from the trading location of metal derivatives, i.e. the London Metal Exchange (LME) and the London Bullion Market Association (LBMA). Discount rates are based on current market rates per currency and time to maturity for the financial instrument. Exchange rates are obtained from the Swedish Riksbank. When presenting the fair value of liabilities to credit institutions, the fair value is calculated as discounted agreed amortisations and interest payments at estimated market interest margins. On 31 March 2015, the interest terms of current loan agreements are adjudged to be on a par with market rates in the credit market. The fair value consequently corresponds, in every significant respect, to the reported value.
The reported value of accounts receivable and accounts payable is deemed to be the same as their fair value due to the short time to maturity, the fact that provisions are made for doubtful accounts receivable, and that any penalty interest will be debited. Boliden's financial instruments holdings, which are reported at fair value in the Balance Sheet, are all classified as level 2 items in the fair value hierarchy with the exception of a small amount of level 3 holdings in other shares and participations. See also under Accounting Principles in the Annual Report.
Sensitivity analysis
The following table contains an estimate of how changes in market terms affect the Group's operating profit (EBIT) over the next twelve-month period. The calculation is based on listings on 31 March 2015 and on Boliden's planned production volumes. The sensitivity analysis does not take into account the effects of metal price hedging, currency hedging, contracted TC/RC, or the revaluation of process inventory in the smelters.
| Change in metal prices, +10% |
Effect on operating profit, SEK m |
Change in USD. Effect on operating +10% profit, SEK m |
Change in TC/RC +10% |
Effect on operating profit, SEK m |
|
|---|---|---|---|---|---|
| Copper | 520 | USD/SEK | 1,290 | TC/RC Copper | 125 |
| Zinc | 710 | EUR/USD | 590 | TC Zinc | 60 |
| Lead | 115 | USD/NOK | 130 | TC Lead | $-15$ |
| Gold | 230 | ||||
| Silver | 190 |
Outstanding metal price and currency hedging
The following tables show Boliden's outstanding price and currency hedging contracts on 31 March 2015. The Boliden Group's production is fully exposed to changes in market prices.
| Metals | ||||
|---|---|---|---|---|
| 2016 | 2017 | 2018 | Total | |
| Gold | ||||
| Hedged volume, troy oz. | 36.450 | 47,000 | 29,000 | |
| Forward price, USD/troy oz. | 1.491 | 1.491 | 1.507 | |
| Market value, SEK m 1 | 97 | 124 | 78 | 300 |
1 Of which SEK 115 m and SEK 82 m for 2016 and 2017, respectively, corresponding to the estimated cash flow in June 2015, are recognised in revenue in the respective years.
Currencies
| 2016 | 2017 | 2018 | Total | |
|---|---|---|---|---|
| USD/SEK | ||||
| Hedged volume, USD m | 54 | 70 | 43 | |
| Forward rate, USD/SEK | 6.78 | 6.64 | 6.53 | |
| Market value, SEK m 1 | -99 | $-129$ | $-79$ | -308 |
1 Of which SEK -133 m and SEK -77 m for 2016 and 2017, respectively, corresponding to the estimated cash flow in June 2015, are recognised in revenue in the respective years.
Realised metal price and currency hedging
| Quarter | |||||
|---|---|---|---|---|---|
| 1-2015 | 1-2014 | 4-2014 | |||
| Result for respective period, SEK m | |||||
| Mines | -1 | 14 | 10 | ||
| Smelters | |||||
| The Group | -1 | 14 | 10 |
Quarterly information per segment
| SEK m | 2-2013 | 3-2013 | 4-2013 | 1-2014 | 2-2014 | 3-2014 | 4-2014 | 1-2015 |
|---|---|---|---|---|---|---|---|---|
| THE GROUP | ||||||||
| Revenues | 8,035 | 8.471 | 8,653 | 8,550 | 9,438 | 9,287 | 9.614 | 10,407 |
| Operating expenses | 2,770 | 2,484 | 2,604 | 2,581 | 2,851 | 2,531 | 2,970 | 2,855 |
| Depreciation | 723 | 699 | 726 | 724 | 815 | 852 | 886 | 852 |
| Operating profit ex. revaluation of process inventory |
370 | 603 | 548 | 385 | 374 | 711 | 1.134 | 1,102 |
| Operating profit | $-59$ | 681 | 486 | 265 | 478 | 858 | 1,158 | 1,205 |
| Investments | 1,510 | 1,151 | 1,294 | 868 | 907 | 720 | 1,727 | 706 |
| Capital employed | 33,328 | 33,644 | 34,451 | 34,870 | 34,315 | 34,311 | 35,087 | 35,828 |
| MINES | ||||||||
| Revenues | 2,163 | 2,139 | 1,959 | 2,038 | 2,385 | 2,272 | 2,623 | 2,509 |
| Gross profit | 2,196 | 2,044 | 2,131 | 1,907 | 2,284 | 2,197 | 2,580 | 2,572 |
| Operating expenses | 1,342 | 1,224 | 1,227 | 1,278 | 1,383 | 1,250 | 1,505 | 1,496 |
| Depreciation | 498 | 473 | 488 | 484 | 567 | 596 | 617 | 597 |
| Operating profit | 376 | 372 | 422 | 147 | 336 | 355 | 461 | 482 |
| Investments | 977 | 947 | 1,037 | 731 | 657 | 603 | 1,458 | 549 |
| Capital employed | 16,968 | 17,475 | 18,288 | 18,488 | 18,770 | 18,449 | 19,615 | 19,531 |
| SMELTERS | ||||||||
| Revenues | 7,577 | 8,320 | 8,440 | 8,399 | 9,112 | 9,129 | 9,253 | 10,048 |
| Gross profit ex. revaluation of process inventory |
1,598 | 1,774 | 1,726 | 1,722 | 1,822 | 1,979 | 2,345 | 2,257 |
| Operating expenses | 1,413 | 1,293 | 1,340 | 1,295 | 1,420 | 1,268 | 1,388 | 1,338 |
| Depreciation | 225 | 226 | 239 | 240 | 247 | 256 | 269 | 255 |
| Operating profit ex. revaluation of process inventory |
-30 | 262 | 149 | 199 | 174 | 464 | 681 | 681 |
| Operating profit | $-459$ | 340 | 87 | 79 | 277 | 610 | 705 | 783 |
| Investments | 530 | 203 | 254 | 135 | 250 | 116 | 268 | 156 |
| Capital employed | 15,957 | 15,781 | 15,791 | 16,134 | 15,441 | 15,784 | 15,592 | 16,503 |
| OTHER/ELIMINATIONS | ||||||||
| Revenues | $-1,705$ | $-1,988$ | $-1,746$ | $-1,887$ | $-2,058$ | $-2,114$ | $-2,262$ | $-2,150$ |
| Operating expenses | 15 | $-32$ | 37 | 9 | 48 | 13 | 77 | 21 |
| Depreciation | ä, | ÷, | ä, | ÷, | ä, | $\blacksquare$ | $\cup$ | |
| Operating profit, internal profit | 55 | $-27$ | 58 | 52 | -84 | -95 | 62 | $-52$ |
| Operating profit, other | $-30$ | $-4$ | $-52$ | -13 | $-51$ | $-12$ | -70 | -8 |
| Investments | 3 | $\mathbf 1$ | $\overline{4}$ | 2 | $\bigcirc$ | 1 | 1 | 2 |
| Capital employed 1 | 403 | 387 | 372 | 249 | 104 | 79 | $-120$ | $-207$ |
1 Capital employed reported under Other refers primarily to market valuation of financial derivatives and internal profits.
Consolidated quarterly data
| 2-2013 | 3-2013 | 4-2013 | 1-2014 | 2-2014 | 3-2014 | 4-2014 | 1-2015 | |
|---|---|---|---|---|---|---|---|---|
| Financial performance, the Group | ||||||||
| Revenues, SEK m | 8,035 | 8,471 | 8,653 | 8,550 | 9,438 | 9,287 | 9,614 | 10,407 |
| Operating profit before depreciation (EBITDA), SEK m |
664 | 1,380 | 1,212 | 989 | 1,293 | 1,709 | 2,044 | 2,057 |
| Operating profit ex. revaluation of process | ||||||||
| inventory, SEK m | 370 | 603 | 548 | 385 | 374 | 711 | 1,134 | 1,102 |
| Operating profit (EBIT) | $-59$ | 681 | 486 | 265 | 478 | 858 | 1,158 | 1,205 |
| Profit after financial items, SEK m | $-116$ | 629 | 421 | 210 | 385 | 785 | 1,090 | 1,146 |
| Net profit, SEK m | $-100$ | 498 | 388 | 153 | 296 | 615 | 836 | 896 |
| Earnings per share, SEK | $-0.37$ | 1.81 | 1.42 | 0.56 | 1.08 | 2.24 | 3.06 | 3.27 |
| Free cash flow 1, SEK m | $-1,477$ | 436 | $-206$ | $-432$ | 920 | 728 | 366 | 19 |
| Net debt/equity ratio 2 , % | 41 | 38 | 38 | 40 | 39 | 35 | 35 | 33 |
| Metal content, Mines 3 | ||||||||
| Zinc, tonnes | 71,558 | 63,045 | 71,595 | 63,258 | 75,561 | 77,167 | 78,164 | 72,963 |
| Copper, tonnes | 20,417 | 20,963 | 21,333 | 19,299 | 21,436 | 16,691 | 21,001 | 19,610 |
| Lead, tonnes | 12.136 | 12,173 | 12,532 | 12,483 | 13,955 | 16,821 | 17,505 | 15,311 |
| Gold, kg | 1,025 | 986 | 1,119 | 1,014 | 1,118 | 1,013 | 1,234 | 1,232 |
| Gold, troy oz. | 32,953 | 31,688 | 35,960 | 32,598 | 35,942 | 32,584 | 39,666 | 39,620 |
| Silver, kg 4 | 75,533 | 67,162 | 60,102 | 57,314 | 79,644 | 82,179 | 104,188 | 95,790 |
| Silver, 'OOO troy oz. 4 | 2,428 | 2,159 | 1,932 | 1,843 | 2,561 | 2,642 | 3,350 | 3,080 |
| Tellurium, kg | 6,569 | 4,366 | 10,296 | 6,132 | 8,545 | 3,551 | 12,689 | 10,249 |
| Metal production, Smelters | ||||||||
| Zinc, tonnes | 105,896 | 115,170 | 119,908 | 116,888 | 115,877 | 114,599 | 120,260 | 115,127 |
| Copper, tonnes | 63,909 | 87,558 | 90,987 | 90,798 | 86,553 | 81,695 | 88,298 | 86,395 |
| Lead, tonnes | 5,836 | 4,747 | 7,195 | 6,130 | 6,515 | 4,893 | 7,196 | 7,312 |
| Lead alloys, tonnes (Bergsöe) | 11,329 | 8,156 | 12,780 | 10,959 | 13,234 | 7,585 | 12,196 | 12,064 |
| Gold, kg | 3,463 | 4,155 | 4,366 | 4,032 | 4,774 | 4,403 | 4,159 | 4,926 |
| Gold, troy oz. | 111,340 | 133,568 | 140,360 | 129,639 | 153,484 | 141,550 | 133,709 | 158,377 |
| Silver, kg | 112,122 | 160,423 | 142,880 | 130,856 | 169,920 | 154,820 | 165,520 | 188,963 |
| Silver, 'OOO troy oz. | 3,605 | 5,158 | 4,594 | 4,207 | 5,463 | 4,977 | 5,321 | 6,075 |
| Sulphuric acid, tonnes | 317,046 | 427,573 | 421,672 | 426,491 | 382,770 | 393,866 | 455,549 | 428,650 |
| Aluminium fluoride, tonnes | 8,305 | 6,375 | 10,787 | 8,956 | 8,992 | 6,756 | 10,566 | 7,778 |
| Metal prices in USD, average per quarter | ||||||||
| Zinc, USD/tonne | 1,840 | 1,859 | 1,907 | 2,029 | 2,073 | 2,311 | 2,235 | 2,080 |
| Copper, USD/tonne | 7,148 | 7,073 | 7,153 | 7,041 | 6,787 | 6,994 | 6,624 | 5,818 |
| Lead, USD/tonne | 2,053 | 2,102 | 2,111 | 2,106 | 2,096 | 2,181 | 2,000 | 1,806 |
| Gold, USD/troy oz. | 1,416 | 1,325 | 1,273 | 1,292 | 1,288 | 1,284 | 1,201 | 1,220 |
| Silver, USD/troy oz. | 23.14 | 21.32 | 20.82 | 20.48 | 19.62 | 19.76 | 16.50 | 16.71 |
| Metal prices in SEK, average per quarter | ||||||||
| Zinc, SEK/tonne | 12,074 | 12,183 | 12,408 | 13,120 | 13,678 | 16,048 | 16,557 | 17,338 |
| Copper, SEK/tonne | 46,892 | 46,357 | 46,548 | 45,514 | 44,773 | 48,571 | 49,057 | 48,503 |
| Lead, SEK/tonne | 13,470 | 13,774 | 13,739 | 13,613 | 13,824 | 15,147 | 14,814 | 15,055 |
| Gold, SEK/troy oz. | 9,290 | 8,286 | 8,352 | 8,500 | 8,916 | 8,897 | 10,167 | |
| Silver, SEK/troy oz. | 151.80 | 8,682 139.73 |
135.46 | 132.36 | 129.42 | 137.19 | 122.19 | 139.31 |
| Exchange rates, average per quarter | ||||||||
| USD/SEK | 6.56 | 6.55 | 6.51 | 6.46 | 6.60 | 6.94 | 7.41 | 8.34 |
| EUR/USD | 1.31 | 1.32 | 1.36 | 1.37 | 1.37 | 1.33 | 1.25 | 1.13 |
| EUR/SEK | 8.56 | 8.68 | 8.85 | 8.86 | 9.05 | 9.21 | 9.26 | 9.38 |
| USD/NOK | 5.83 | 5.99 | 6.05 | 6.10 | 5.98 | 6.25 | 6.85 | 7.76 |
1 Refers to cash flow before financing activities.
2 Net interest-bearing provisions and liabilities minus financial assets including liquid assets divided by shareholders' equity.
3 Refers to metal content in concentrates
4 Includes silver production at Tara that is not payable. See page 22 for details of Tara's production.
Quarterly data per unit - Mines
| 2-2013 | 3-2013 | 4-2013 | 1-2014 | 2-2014 | 3-2014 | 4-2014 | 1-2015 | |
|---|---|---|---|---|---|---|---|---|
| AITIK | ||||||||
| Milled ore, Ktonnes | 9,628 | 9,252 | 10,063 | 9,219 | 10,106 | 9,490 | 10,274 | 8,541 |
| Head grades | ||||||||
| Copper, % | 0.21 | 0.22 | 0.22 | 0.20 | 0.21 | 0.19 | 0.19 | 0.21 |
| Gold, g/tonne | 0.11 | 0.11 | 0.09 | 0.09 | 0.10 | 0.09 | 0.08 | 0.12 |
| Silver, g/tonne | 2.23 | 2.24 | 2.25 | 1.88 | 1.81 | 2.39 | 2.48 | 2.55 |
| Metal content | ||||||||
| Copper, tonnes | 18,733 | 18,537 | 19,564 | 16,653 | 19,063 | 15,240 | 16,736 | 15,299 |
| Gold, kg | 499 | 469 | 448 | 432 | 544 | 403 | 388 | 494 |
| Gold, troy oz. | 16,036 | 15,067 | 14,395 | 13,899 | 17,486 | 12,969 | 12,468 | 15,875 |
| Silver, kg | 13,506 | 14,820 | 14,177 | 11,555 | 13,990 | 13,852 | 15,457 | 14,535 |
| Silver, 'OOO troy oz. | 434 | 476 | 456 | 371 | 450 | 445 | 497 | 467 |
| THE BOLIDEN AREA | ||||||||
| Milled ore, Ktonnes | 447 | 461 | 441 | 468 | 445 | 504 | 445 | 479 |
| Of which, smelter slag | 62 | 121 | 59 | 62 | 61 | 63 | 59 | 64 |
| Head grades | ||||||||
| Zinc, % | 3.2 | 2.0 | 2.8 | 2.5 | 2.5 | 3.3 | 3.7 | 3.6 |
| Copper, % | 0.5 | 0.8 | 0.5 | 0.7 | 0.7 | O.4 | 0.6 | 0.5 |
| Lead, % | 0.4 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| Gold, g/tonne | 1.4 | 1.6 | 1.9 | 1.7 | 1.7 | 1.8 | 2.1 | 1.7 |
| Silver, g/tonne | 54 | 32 | 48 | 36 | 38 | 40 | 57 | 61 |
| Tellurium, g/tonne | 24 | 25 | 46 | 30 o | 37 | 15 | 56 | 47 |
| Metal content | ||||||||
| Zinc, tonnes | 11,575 | 5,218 | 9,716 | 9,350 | 8,662 | 12,918 | 13,850 | 13,926 |
| Copper, tonnes | 1,537 | 2,314 | 1,644 | 2,545 | 2,317 | 1,332 | 1,584 | 1,510 |
| Lead, tonnes | 534 | 191 | 457 | 360 | 294 | 370 | 599 | 751 |
| Gold, kg | 450 | 429 | 609 | 509 | 483 | 479 | 590 | 539 |
| Gold, troy oz. | 14,467 | 13,788 | 19,566 | 16,380 | 15,526 | 15,413 | 18,974 | 17,317 |
| Silver, kg | 15,845 | 7,079 | 13,474 | 10,092 | 10,035 | 10,643 | 16,651 | 18,263 |
| Silver, 'OOO troy oz. | 509 | 228 | 433 | 324 | 323 | 342 | 535 | 587 |
| Tellurium, kg | 6,569 | 4,366 | 10,296 | 6,132 | 8,545 | 3,551 | 12,689 | 10,249 |
Quarterly data per unit - Mines
| 2-2013 | 3-2013 | 4-2013 | 1-2014 | 2-2014 | 3-2014 | 4-2014 | 1-2015 | |
|---|---|---|---|---|---|---|---|---|
| GARPENBERG | ||||||||
| Milled ore, Ktonnes | 362 | 383 | 377 | 396 | 536 | 636 | 656 | 567 |
| Head grades | ||||||||
| Zinc, % | 5.4 | 5.6 | 4.9 | 5.1 | 5.4 | 5.1 | 5.0 | 5.3 |
| Copper, % | O.1 | 0.1 | O.1 | O.1 | O.1 | 0.1 | O.1 | 0.1 |
| Lead, % | 2.3 | 2.3 | 2.0 | 2.0 | 2.0 | 2.1 | 2.2 | 2.1 |
| Gold, g/tonne | O.3 | O.4 | O.3 | O.3 | O.3 | O.3 | O.4 | O.3 |
| Silver, g/tonne | 174 | 163 | 123 | 121 | 142 | 123 | 151 | 141 |
| Metal content | ||||||||
| Zinc, tonnes | 17,596 | 19,233 | 16,858 | 17,385 | 25,078 | 27,414 | 29,511 | 27,726 |
| Copper, tonnes | 148 | 111 | 124 | 101 | 56 | 119 | 136 | 147 |
| Lead, tonnes | 6,303 | 7,124 | 5,976 | 6,301 | 8,154 | 10,697 | 11,727 | 10,218 |
| Gold, kg | 76 | 88 | 62 | 72 | 91 | 131 | 174 | 121 |
| Gold, troy oz. | 2,450 | 2,833 | 1,999 | 2,318 | 2,930 | 4,202 | 5,599 | 3,888 |
| Silver, kg | 45,906 | 44,992 | 32,092 | 34,903 | 55,040 | 56,787 | 71,431 | 61,717 |
| Silver, 'OOO troy oz. | 1,476 | 1,446 | 1,032 | 1,122 | 1,770 | 1,826 | 2,297 | 1,984 |
| KYLYLAHTI 1 | ||||||||
| Milled ore, Ktonnes | 172 | 170 | ||||||
| Head grades | ||||||||
| Zinc, % | $\overline{a}$ | 0.5 | 0.7 | |||||
| Copper, % | ä, | 1.6 | 1.7 | |||||
| Gold, g/tonne | 0.7 | 0.6 | ||||||
| Metal content | ||||||||
| Zinc, tonnes | $\overline{a}$ | 335 | 476 | |||||
| Copper, tonnes | $\overline{a}$ | 2,546 | 2,654 | |||||
| Gold, kg | L. | 82 | 79 | |||||
| Gold, troy oz. | 2,624 | 2,540 | ||||||
| TARA | ||||||||
| Milled ore, Ktonnes | 624 | 617 | 665 | 563 | 616 | 579 | 529 | 542 |
| Head grades | ||||||||
| Zinc, % | 7.2 | 6.6 | 7.1 | 6.9 | 7.2 | 6.7 | 6.9 | 6.0 |
| Lead, % | 1.5 | 1.4 | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | 1.2 |
| Metal content | ||||||||
| Zinc, tonnes | 42,387 | 38,594 | 45,021 | 36,523 | 41,821 | 36,835 | 34,467 | 30,835 |
| Lead, tonnes | 5,299 | 4,858 | 6,099 | 5,822 | 5,507 | 5,754 | 5,179 | 4,342 |
| Silver, kg 2 | 276 | 270 | 359 | 765 | 579 | 897 | 192 | 692 |
| Silver, '000 troy oz. 2 | 9 | 9 | 12 | 25 | 19 | 29 | 6 | 22 |
1 Kylylahti was acquired on 1 October 2014. For details of historic quarterly information, see the Q3 Interim Report for 2014.
2 Silver production at Tara is not payable.
Quarterly data per unit - Smelters
| 2-2013 | 3-2013 | 4-2013 | 1-2014 | 2-2014 | 3-2014 | 4-2014 | 1-2015 | |
|---|---|---|---|---|---|---|---|---|
| RÖNNSKÄR | ||||||||
| Feed, tonnes | ||||||||
| Copper | ||||||||
| Copper concentrate | 129,013 | 158,724 | 161,366 | 168,284 | 170,701 | 136,858 | 185,446 | 168,861 |
| Secondary raw materials | 42,901 | 58,722 | 52,397 | 47,871 | 41,923 | 46,257 | 47,518 | 38,438 |
| Of which, electronics | 27,139 | 29,603 | 26,023 | 21,322 | 19,349 | 19,269 | 21,584 | 18,178 |
| Copper, total | 171,914 | 217,446 | 213,763 | 216,155 | 212,624 | 183,115 | 232,964 | 207,299 |
| Lead | ||||||||
| Lead concentrate | 8,084 | 9,332 | 9,562 | 9,760 | 10,591 | 9,294 | 10,345 | 12,671 |
| Secondary raw materials | 57 | 48 | 285 | 71 | 145 | 545 | 304 | 39 |
| Lead, total | 8,141 | 9,380 | 9,847 | 9,831 | 10.736 | 9,839 | 10,649 | 12,710 |
| Production | ||||||||
| Cathode copper, tonnes | 41,752 | 54,272 | 56,952 | 56,638 | 54,474 | 50,594 | 55,631 | 53,818 |
| Lead, tonnes | 5,836 | 4,747 | 7,195 | 6,130 | 6,515 | 4,893 | 7,196 | 7,312 |
| Zinc clinker, tonnes | 6,673 | 9,324 | 10,068 | 9,981 | 7,368 | 10,984 | 10,443 | 9,660 |
| Gold, kg | 2,481 | 3,434 | 3,358 | 3,057 | 3,770 | 3,276 | 2,943 | 3,595 |
| Gold, troy oz. | 79,748 | 110,403 | 107,953 | 98,273 | 121,199 | 105,333 | 94,614 | 115,563 |
| Silver, kg | 85,742 | 138,423 | 113,800 | 101,056 | 137,900 | 113,500 | 126,300 | 149,503 |
| Silver, 'OOO troy oz. | 2,757 | 4,450 | 3,659 | 3,249 | 4,434 | 3,649 | 4,061 | 4,807 |
| Sulphuric acid, tonnes | 115,563 | 135,344 | 149,420 | 153,259 | 142,274 | 114,043 | 154,357 | 142,192 |
| BERGSÖE | ||||||||
| Feed, tonnes | ||||||||
| Battery raw materials | 15,848 | 11,456 | 18,569 | 15,163 | 19,392 | 10,605 | 17,882 | 17,911 |
| Production, tonnes | ||||||||
| Lead alloys | 11,329 | 8,156 | 12,780 | 10,959 | 13,234 | 7,585 | 12,196 | 12,064 |
Quarterly data per unit - Smelters
| 2-2013 | 3-2013 | 4-2013 | 1-2014 | 2-2014 | 3-2014 | 4-2014 | 1-2015 | |
|---|---|---|---|---|---|---|---|---|
| HARJAVALTA | ||||||||
| Feed, tonnes | ||||||||
| Copper | ||||||||
| Copper concentrate | 72,224 | 139,126 | 135,707 | 137,291 | 125,500 | 142,769 | 145,687 | 134,933 |
| Secondary raw materials | 6,672 | 9,179 | 6,918 | 4,236 | 5,146 | 4,916 | 6,656 | 5,674 |
| Copper, total | 78,896 | 148,305 | 142,625 | 141,527 | 130,645 | 147,685 | 152,344 | 140,608 |
| Nickel concentrate | 59,553 | 71,135 | 63,521 | 65,743 | 39,258 | 63,892 | 70,254 | 74,309 |
| Production | ||||||||
| Cathode copper, tonnes | 22,157 | 33,286 | 34,035 | 34,160 | 32,079 | 31,101 | 32,667 | 32,577 |
| Gold, kg | 983 | 721 | 1,008 | 976 | 1,004 | 1,127 | 1,216 | 1,332 |
| Gold, troy oz. | 31,604 | 23,166 | 32,406 | 31,366 | 32,285 | 36,217 | 39,094 | 42,813 |
| Silver, kg | 26,380 | 22,000 | 29,080 | 29,800 | 32,020 | 41,320 | 39,220 | 39,460 |
| Silver, 'OOO troy oz. | 848 | 707 | 935 | 958 | 1,029 | 1,328 | 1,261 | 1,269 |
| Sulphuric acid, tonnes | 104,119 | 176,042 | 156,789 | 167,061 | 145,258 | 168,012 | 177,489 | 171,860 |
| KOKKOLA | ||||||||
| Feed, tonnes | ||||||||
| Zinc concentrate | 148,936 | 158,394 | 147,765 | 150,250 | 138,655 | 133,991 | 154,202 | 145,796 |
| Production, tonnes | ||||||||
| Zinc | 76,458 | 77,535 | 80,542 | 77,448 | 76,749 | 71,682 | 76,145 | 75,030 |
| Silver in concentrate, kg | 1,915 | 1,014 | 2,722 | 3,459 | ||||
| Silver in concentrate, 'OOO troy oz. | 62 | 33 | 88 | 111 | ||||
| Sulphuric acid | 74,494 | 84,289 | 83,115 | 76,192 | 63,542 | 83,622 | 90,881 | 84,012 |
| ODDA | ||||||||
| Feed, tonnes | ||||||||
| Zinc concentrate, incl. zinc clinker | 53,789 | 69,144 | 69,105 | 73,927 | 69,640 | 75,933 | 82,447 | 79,559 |
| Production, tonnes | ||||||||
| Zinc | 29,438 | 37,635 | 39,366 | 39,440 | 39,128 | 42,917 | 44,115 | 40,097 |
| Aluminium fluoride | 8,305 | 6,375 | 10,787 | 8,956 | 8,992 | 6,756 | 10,566 | 7,778 |
| Sulphuric acid | 22,870 | 31,898 | 32,348 | 29,979 | 31,696 | 28,189 | 32,822 | 30,586 |
Metals for modern life
Base metals such as copper and zinc are vital to the development of modern societies. Through the metals we produce Boliden helps improve the global standard of living while, at the same time, generating value for our owners. Boliden is one of the world's biggest zinc mining and smelting companies and is Europe's leading copper and nickel company. Two of the mines Aitik and Garpenberg - are world leaders in terms of productivity, and the Rönnskär smelter is the world's leading recycler of electronic materials.
Efficient and stable processes, financial strength and respect for people and the environment are the cornerstones of Boliden's long-term profitability and growth. Boliden's expertise throughout the value chain - from exploration of mineral resources to sales of pure metals - is central to the value creation, both in day-to-day operations and in new projects.
Boliden's 5,000 employees operate primarily in Sweden, Finland, Ireland and Norway and created revenues of approximately SEK 37 billion in 2014.