AI assistant
Boliden — Interim / Quarterly Report 2016
May 3, 2016
2895_10-q_2016-05-03_d4c7b98e-1f28-45cc-8973-175ffa12289f.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | Apr-Mar | 2015 |
| Revenues | 8,849 | 10,407 | 9,699 | 38,685 | 40,242 |
| Operating profit ex. revaluation of process inventory |
769 | 1,102 | 596 | 3,677 | 4,010 |
| Operating profit | 888 | 1,205 | 416 | 3,273 | 3,590 |
| Profit after financial items | 836 | 1,146 | 354 | 3,046 | 3,356 |
| Net profit | 656 | 896 | 288 | 2,402 | 2,641 |
| Earnings per share, SEK | 2.40 | 3.27 | 1.05 | 8.77 | 9.65 |
| Free cash flow | 210 | 19 | 36 | 2,756 | 2,565 |
| Net debt | 5,643 | 8,150 | 5,827 | 5,643 | 5,827 |
| Return on capital employed, % | $\qquad \qquad \blacksquare$ | ۰ | 9 | 10 | |
| Return on shareholders' equity, % | $\overline{\phantom{a}}$ | ۰ | 9 | 11 | |
| Net debt/equity ratio, % | 21 | 33 | 23 | 21 | 23 |
- The operating profit, excluding the revaluation of process inventory, totalled SEK 769 m (1,102).
- The downturn in profit from the previous year was primarily a consequence of lower metal prices.
-
The free cash flow was SEK 210 m (19).
-
The net debt/equity ratio was 21% (33).
- Competition authorities have approved the acquisition of the Kevitsa nickel-copper mine in northern Finland.
First quarter revenues fell to SEK 8,849 m (10,407) due to lower metal prices.
| Quarter | |||
|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 |
| Operating profit | 888 | 1,205 | 416 |
| Revaluation of process inventory | 119 | 103 | $-181$ |
| Operating profit ex. revaluation of process inventory | 769 | 1,102 | 596 |
| Change | -333 | 173 | |
| Analysis of change | |||
| Volume effect | 394 | -41 | |
| Prices and terms | $-610$ | 59 | |
| Metal prices and terms | $-525$ | 149 | |
| By-products, prices and terms | $-78$ | -26 | |
| Realized metal and currency hedge | 1 | -9 | |
| TC/RC terms | 39 | 49 | |
| Metal premiums | $-21$ | 9 | |
| Exchange rate effects | $-26$ | $-114$ | |
| Costs (local currencies) | -60 | 129 | |
| Depreciation | -53 | 23 | |
| Items affecting comparability | 45 | ||
| Other | -3 | -42 | |
| Change | -333 | 173 |
The operating profit, excluding revaluation of process inventory, totalled SEK 769 m (1,102). Higher production levels were able to partially compensate for lower metal prices. The increase in costs was partially volume-related. Depreciation increased as a result of production at Aitik taking place in capitalintensive areas and increased production at Tara and Kylylahti.
The quarter on quarter improvement in the profit was due to higher metal prices and lower costs mainly resulting from good process stability in Smelters. Lower levels of free metals coupled with seasonal reductions in mined production had a negative impact on the profit. Items affecting comparability in the fourth quarter of 2015 totalled SEK -45 m and included energy tax on diesel, changes to pension terms, and a correction in respect of internal profit elimination.
The profit after financial items was SEK 836 m (1,146) and the net profit was SEK 656 m (896), corresponding to earnings per share of SEK 2.40 (3.27). The return on capital employed for the past 12 months totalled 9%.
| Quarter | |||||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | ||
| Cash flow from operating activities before change in working capital |
1,458 | 1.742 | 1,390 | ||
| Change in working capital | $-449$ | $-1,017$ | $-143$ | ||
| Cash flow from operating activities | 1,009 | 724 | 1.247 | ||
| Cash flow from investment activities | $-799$ | -705 | $-1.211$ | ||
| Before financing (Free cash flow) | 210 | 19 | 36 |
The quarter on quarter improvement in the free cash flow was due to an improved profit and a lower level of investments. Working capital tied up increased due to increases in inventories and accounts receivable.
Net financial items during the quarter totalled SEK -51 m (-59). The average interest level of loans was 1.3% (1.6).
Boliden's net debt at the end of the quarter was SEK 5,643 m (8,150) and the net debt/equity ratio was 21% (33). The average term of total approved loan facilities at the period end was 2.2 years (3.1), and the fixed interest term of utilised loans was 0.3 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 6,800 m (5,479) at the end of the first quarter.
On 10 March, Boliden entered into an agreement with First Quantum to acquire the Kevitsa nickelcopper mine in northern Finland. The total consideration on a debt-free basis is USD 712 m. Adjustments will also be made for working capital and net debt at closing. The transaction will be financed with a committed 24 month bridge facility provided by Nordea. Boliden will evaluate a range of refinancing options for this bridge facility. Relevant competition authorities have approved the acquisition and closing of the deal is planned around 1 June 2016.
In 2015, nickel and copper each accounted for approximately 40% of Kevitsa's revenues, while gold, platinum and palladium accounted for the remaining share. In 2015, production totalled 8,805 tonnes of nickel, 17,204 tonnes of copper, 400 kg of gold, 992 kg of platinum, and 784 kg of palladium. The operating profit before depreciation in 2015 amounted to USD 42 m and the operating profit was USD -6 m. Kevitsa has 380 employees and around 200 contractors. For further information, see www.boliden.com and the press release no. 5/2016, dated 10 March 2016, and no. 9/2016, dated 29 April 2016.
The average price of zinc in USD was up 4%, quarter on quarter, but down 19%, year on year. The price in SEK was up 4% and down 18%, respectively.
Global demand for zinc remained unchanged, year on year, with demand slightly lower in China and slightly higher in mature economies. European spot market metal premiums have remained stable for some time now.
Global mined production fell, year on year, as large mines were closed in both Australia and Ireland in the latter half of 2015, and several mines also scaled back on production due to poor profitability. Production in China fell from last year's levels.
Concentrate production levels are estimated to have fallen short of demand by smelters and concentrate stocks declined. Spot market treatment charges fell from fourth quarter levels, particularly for concentrate imported by China. Realised contract treatment charges fell from fourth quarter levels due to the worsening of terms in the new benchmark contracts negotiated for 2016. Realised contract treatment charges are estimated to have fallen by around 17% and 23%, respectively, in relation to fourth and first quarter levels in 2015.
The price of copper in USD fell by an average of 4%, quarter on quarter, and by 20%, year on year. The price falls in SEK were 5% and 19%, respectively.
Global demand for copper increased slightly in comparison with the first quarter of last year. Copper demand increased slightly in Europe, and spot market metal premiums remained stable.
Global copper metal production fell slightly from last year's levels, but increased by just over 8% in China. Poor profitability resulted in a sharp fall in production in Africa due to the scaling back of production by a number of mines using direct leaching.
New and expanded mines resulted in a year on year increase in mined production, but there was a global concentrate shortfall. Spot market treatment charges fell from fourth quarter levels.
1 Data in the Market performance section was supplied by CRU Ltd in April 2016.
The price of nickel in USD fell by an average of 10%, quarter on quarter, and by 41%, year on year. The price in SEK fell by 10% and 40%, respectively.
Stainless steel is the biggest field of use for nickel, accounting for some 70% of global demand for the metal. The nickel raw material used in the production of stainless steel comes from recycled stainless steel scrap, complemented with newly produced nickel known as primary nickel. Primary nickel is mainly produced either in pure form or as ferronickel, which is an alloy of nickel and iron.
Global demand for primary nickel has remained unchanged, year on year. Stainless steel production fell slightly in comparison with last year, but the supply of nickel in stainless steel scrap declined. Production of traditional primary nickel increased slightly, but production of low grade ferronickel in China fell in comparison with the first quarter of last year and overall, the supply of primary nickel remained unchanged.
The price of lead in USD rose by an average of 4%, quarter on quarter, but fell by 3%, year on year. The price of lead in SEK was 3% higher and 2% lower, respectively.
Demand for and production of metal increased, year on year, and there was a balance between market supply and demand. Both Europe and the USA experienced mild winter conditions, and the replacement market for lead batteries was consequently weaker than normal. Global demand for lead batteries for new vehicles increased slightly during the first quarter.
Lead concentrate production tracks production in zinc mines, to some extent, as lead is a by-product metal for many zinc mines. Mined lead production fell slightly in comparison with the first quarter of last year, and there was a shortage of concentrate.
Gold and silver prices in USD rose quarter on quarter by 7% and 1%, respectively. In SEK, the price of gold rose by 6% and the price of silver remained unchanged. The prices in USD were 3% and 11% lower than in the first quarter of last year, and 2% and 10% lower in SEK, respectively.
Mined silver production depends on production by zinc and lead mines, where silver is a common by-product metal. Much of the aggregate gold and silver supply comes from recycling and from flows from financial operators and central banks. Interest in gold as an investment increased slightly during the first quarter as uncertainty about global economic trends continued. Interest in silver as an investment increased, but supply increases outpaced demand from the manufacturing industry.
Demand for sulphuric acid remained stable in the Nordic region. European contract prices and export market prices fell slightly in comparison with the fourth quarter.
Boliden 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.
- Increased production but lower metal prices, year on year
- The quarter on quarter improvement in the profit was primarily due to improved metal prices
- Good cost control
| Quarter | |||||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | ||
| Gross profit | 2,389 | 2.572 | 2.189 | ||
| Operating expenses | 1,487 | 1,496 | 1,533 | ||
| Depreciation | 658 | 597 | 677 | ||
| Operating profit | 242 | 482 | 31 | ||
| Investments | 512 | 549 | 688 | ||
| Capital employed | 19,189 | 19,531 | 19,209 |
| Quarter | ||||||
|---|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | |||
| Operating profit | 242 | 482 | 31 | |||
| Change | -239 | 211 | ||||
| Analysis of change | ||||||
| Volume effect | 168 | $-21$ | ||||
| Prices and terms | $-348$ | 216 | ||||
| Metal prices and terms | $-342$ | 241 | ||||
| Realized metal and currency hedge | 1 | -9 | ||||
| TC/RC terms | 56 | 35 | ||||
| Exchange rate effects | $-62$ | $-50$ | ||||
| Costs (local currencies) | 7 | 62 | ||||
| Depreciation | -62 | 20 | ||||
| Items affecting comparability | $-15$ | |||||
| Other | -3 | -50 | ||||
| Change | -239 | 211 |
Mines' operating profit totalled SEK 242 m (482). Production of metals in concentrate increased, but was unable to compensate in full for lower metal prices. The improved profit from treatment charges was due to new terms that came into force at the beginning of the year. Depreciation increased as a result of production at Aitik taking place in capital-intensive areas and increased production at Tara and Kylylahti.
The operating profit improved, quarter on quarter, primarily due to higher metal prices. Costs also fell, partially due to lower levels of mined production and partially due to the provision of SEK 40 m made in the previous quarter for the reclamation of the Boliden Area's decommissioned tailings pond. The reduction in depreciation was due to a lower milled volume at Aitik.
| Quarter | ||||||||
|---|---|---|---|---|---|---|---|---|
| 1-2016 | 1-2015 | % | 4-2015 | % | ||||
| Zinc, tonnes | 80 850 | 72963 | 11 | 77 700 | 4 | |||
| Copper, tonnes | 20884 | 19610 | 6 | 21 411 | -2 | |||
| Lead, tonnes | 15811 | 15311 | З | 17050 | $-7$ | |||
| Gold, kg | 1 3 9 5 | 1 2 3 2 | 13 | 1 399 | 0 | |||
| Silver, kg | 103 310 | 95 790 | 8 | 102 713 | $\mathbf{1}$ | |||
| Tellurium, kg | 10 131 | 10 249 | $-1$ | 9 254 | 9 |
Milled volume at Aitik totalled 8.8 Mtonnes (8.5). Winter weather caused a deterioration in the availability of equipment at the open pit mine in comparison with the previous quarter, and the milled volume was also impacted by maintenance work that took longer time than planned. Crusher availability continued to be low, and a decision on an investment in a new double surface crusher, that is currently scheduled to come on line in 2018, was made during the quarter. The crusher design will enable both improved availability and more efficient maintenance. For further information, please see press release no. 6/2016, dated 16 March 2016. Copper grade remained on a par with those in the previous quarter and the recovery level increased slightly. The plan for 2016 entails production in areas with grades slightly below the average for the mineral reserve as a whole.
Mined production in the Boliden Area improved, quarter on quarter, due to improvements in production stability. The Maurliden open pit mine was recommissioned in March. Higher milled volume meant that production of all metals in concentrate increased. Copper and zinc grades also increased.
The per annum milled volume rate at Garpenberg during the quarter was 2.5 Mtonnes. The rock stability problems that arose late last year resulted, as expected, in production in lower grade areas, and zinc and silver in concentrate production levels consequently fell. Zinc recovery level improved, quarter on quarter, as a result of ongoing fine-tuning work in the concentrator. The mine plan for 2016-2017 indicates zinc grades of 4.5% and silver grades of 120g/tonne.
Kylylahti's mined production was stable, with high milled volume. A slight fall in grades resulted, however, in a quarter on quarter fall in the production of copper in concentrate. Production of gold in concentrate increased due to higher grade.
The action programme at Tara continued to yield results and the milled volume increased. The scale of maintenance work carried out during the quarter was less than normal, and this too had a positive effect on milled volume. Production of zinc and lead in concentrate improved, quarter on quarter, lower grades notwithstanding.
Boliden Smelters comprises the Kokkola and Odda zinc smelters, the Rönnskär copper and lead smelter, the Harjavalta copper and nickel smelter, and the Bergsöe lead smelter. The Business Area also includes the recycling of metals from electronic scrap, purchases of mined concentrate, and the sales of metals and by-products.
- Good result
- Smelters' market terms continue to be good, but did worsen in comparison with the previous year
- Improved process stability yielded higher production levels and lower costs than in the previous quarter
| Quarter | |||||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | ||
| Gross profit ex. revaluation of process inventory | 2.241 | 2.257 | 2,216 | ||
| Operating expenses | 1,356 | 1,338 | 1,396 | ||
| Depreciation | 243 | 255 | 246 | ||
| Operating profit ex. revaluation of process inventory | 655 | 681 | 583 | ||
| Operating profit | 774 | 783 | 402 | ||
| Investments | 288 | 156 | 496 | ||
| Capital employed | 16,546 | 16,503 | 15,944 |
| Quarter | ||||||
|---|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | |||
| Operating profit | 774 | 783 | 402 | |||
| Revaluation of process inventory | 119 | 103 | $-181$ | |||
| Operating profit ex. revaluation of process inventory | 655 | 681 | 583 | |||
| Change | $-26$ | 72 | ||||
| Analysis of change | ||||||
| Volume effect | 208 | $-19$ | ||||
| Prices and terms | $-201$ | $-11$ | ||||
| Metal prices and terms | $-53$ | 70 | ||||
| By-products, prices and terms | $-78$ | $-26$ | ||||
| TC/RC terms | $-17$ | 15 | ||||
| Metal premiums | $-21$ | 9 | ||||
| Exchange rate effects | $-33$ | $-79$ | ||||
| Costs (local currencies) | -38 | 37 | ||||
| Depreciation | 9 | З | ||||
| Items affecting comparability | 60 | |||||
| Other | -4 | З | ||||
| Change | -26 | 72 |
Smelters' operating profit, excluding revaluation of process inventory, totalled SEK 655 m (681). Volumes of free metals and treatment charges increased due to higher production and that the nickel operation is now conducted in-house. Deteriorations in market terms, principally in the form of lower metal and by-product prices had a negative impact on the profit. Increased sales of sulphuric acid outside the Nordic region also had a negative effect on the profit. Metal premiums fell due to new yearly contracts and changes in the product mix. The increase in costs was mainly due to higher production. The worsening of the new treatment charge terms for 2016 is not yet fully reflected in the profit.
The quarter on quarter improvement in the profit was largely due to the lower costs that resulted from improved process stability. Feed volumes fell, quarter on quarter, at Harjavalta in comparison with the unusually high feed rate there which contributed to lower volumes of free metals. A weaker USD, coupled with lower prices and changes to the geographical mix for by-products had a negative impact on the profit, while a change to the raw materials mix resulted in higher treatment charges. A correction to the internal profit elimination (SEK -60 m) was also made in the preceding quarter.
| Quarter | |||||
|---|---|---|---|---|---|
| 1-2016 | 1-2015 | % | 4-2015 | % | |
| Zinc, tonnes | 117,600 | 115,127 | 2 | 114,614 | З |
| Copper, tonnes | 85,286 | 86,395 | -1 | 84,437 | $\mathbf 1$ |
| Lead, tonnes | 7,060 | 7.312 | -3 | 7.513 | -6 |
| Lead alloys, tonnes (Bergsöe) | 12,342 | 12,064 | 2 | 12,342 | |
| Nickel in matte, tonnes | 8,793 | 9,054 | -3 | ||
| Gold, kg | 4,500 | 4.926 | -9 | 4,588 | -2 |
| Silver, kg | 158,711 | 188,963 | $-16$ | 170,858 | $-7$ |
| Sulphuric acid, tonnes | 431,814 | 428,650 | 429,121 | $\mathbf 1$ | |
| Aluminium fluoride, tonnes | 8,969 | 7.778 | 15 | 10,070 | $-11$ |
Rönnskär's feed and copper production increased, quarter on quarter. The electronic materials feed also increased. The change in the raw materials mix resulted in a fall in silver production but an increase in gold production.
Harjavalta continued to have high levels of process stability. Copper feed was lower in comparison with the unusually high feed rate achieved in the previous quarter. Higher copper concentrate impurity levels resulted in a fall in copper production. Nickel matte production levels remained relatively stable, while precious metal production fell due to changes in the raw materials mix.
Kokkola's hot acid leaching process was further stabilised resulting in, amongst other things, a quarter on quarter increase in silver recovery levels. The improved stability also helped ensure that zinc production levels remained on a par with those in the previous quarter, lower feed notwithstanding.
Temporary interruptions to production at the beginning of the quarter restricted zinc production at Odda. Feed levels were, however, high towards the end of the quarter and production was stable. The expansion project that will see production increase to 200 ktonnes/year is proceeding according to plan.
Production of lead alloys at Bergsöe remained on a par with levels in the previous quarter.
Maintenance shutdowns at the smelters in 2016 are expected to impact the operating profit to the tune of SEK -215 m (-290), including SEK -165 m (-180) and SEK -50 m (-85) in the second and third quarters, respectively.
| ₂ | ||||
|---|---|---|---|---|
The average number of Boliden employees (full-time equivalents) increased to 5,164 during the quarter, primarily due to the insourcing of operations at Harjavalta and in the Boliden Area. Boliden is now, in response to the rising sick leave levels, focusing on actions to improve the situation.
Boliden regards health and safety as a top priority. The accident frequency1 (number of accidents per one million hours worked) was 7.7 (9.0). Increasing the safety of the contractors who work within Boliden's facilities is, therefore, a high priority issue for us, and we are, therefore, implementing an ongoing programme of seminars and training courses aimed at improving integration and educating contractors.
Levels of emissions of metals and sulphur dioxide to air, discharges of metals to water, and carbon dioxide intensity were all according to plan during the quarter to reach targets for 2018.
Boliden's goal is zero environmental accidents2. Two environmental accidents occurred during the quarter: Kokkola exceeded the monthly limit value for total soluble substances in the internal repository for jarosite waste, but as the limit was breached at an internal repository, the effect on the external environment is adjudged to be minimal. A trial designed to stabilise the leaching process has been launched.
The Boliden Area exceeded the limit on cadmium in outgoing water from the Maurliden mine. The impact on the recipient was short-term, as the outflow was shut off when elevated levels were demonstrated. The sampling work carried out once the outflow was reopened showed low levels.
₂
1 Includes contractors.
2 A serious incident that causes, or could potentially cause, significant environmental impact and/or result in licensed limit values being exceeded.
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.
Relevant competition authorities have approved Boliden's acquisition of the nickel- and copper mine Kevitsa in Finland. The external approvals required for closing the deal have been received and closing of the deal is planned around 1 June 2016. For more information, please see page 3.
The Group's and the 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 the demand for zinc, copper and other base metals. For further information on risks and risk management, please see Risk Management on pages 56-59 of Boliden's Annual Report for 2015.
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 for the Group has been prepared 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 have remained unchanged from those applied in the 2015 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, 3 May 2016
Lennart Evrell President & CEO
19 July 2016 The Interim Report for the second quarter of 2016
- 20 October 2016 The Interim Report for the third quarter of 2016
- 10 February 2017 The fourth quarter Interim and Year-End Report for 2016
Consolidated Income Statements
| Quarter | 12 months | Full year | ||||
|---|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | Apr-Mar | 2015 | |
| Revenues | 8,849 | 10,407 | 9,699 | 38,685 | 40,242 | |
| Cost of goods sold | $-7,627$ | -8,892 | $-8,947$ | $-34,087$ | $-35,353$ | |
| Gross profit | 1,222 | 1,515 | 752 | 4,597 | 4,890 | |
| Selling expenses | -93 | $-91$ | -88 | $-363$ | $-361$ | |
| Administrative expenses | $-144$ | $-143$ | $-153$ | $-570$ | $-569$ | |
| Research and development costs | $-114$ | $-96$ | $-156$ | $-514$ | $-496$ | |
| Other operating income and expenses | 16 | 50 | 58 | 117 | 121 | |
| Results from participations in associated companies | 0 | O | З | 5 | 5 | |
| Operating profit | 888 | 1,205 | 416 | 3,273 | 3,590 | |
| Financial income | 2 | О | 1 | 6 | 4 | |
| Financial expenses | $-54$ | $-59$ | -63 | $-232$ | $-238$ | |
| Profit after financial items | 836 | 1,146 | 354 | 3,046 | 3,356 | |
| Taxes | $-180$ | $-250$ | -65 | $-645$ | $-715$ | |
| Net profit | 656 | 896 | 288 | 2,402 | 2,641 | |
| Net profit attributable to | ||||||
| The Parent Company's shareholders | 656 | 896 | 288 | 2,400 | 2,640 | |
| Holdings with non-controlling interests | 0 | O | O | 2 |
Earnings and shareholders' equity per share
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | Apr-Mar | 2015 |
| Earnings per share 1, SEK | 2.40 | 3.27 | 1.05 | 8.77 | 9.65 |
| Dividend per share, SEK | 3.25 | ||||
| Shareholders' equity per share, SEK | 96.76 | 90.22 | 94.33 | 96.76 | 94.33 |
| 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 |
1 There are no potential shares and, as a result, no dilution effect.
Key ratios - the Group
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | Apr-Mar | 2015 |
| Return on capital employed 1, % | $\overline{\phantom{0}}$ | 9 | 1 O | ||
| Return on shareholders' equity 2 , % | $\overline{\phantom{a}}$ | $\overline{\phantom{a}}$ | 9 | 11 | |
| Equity/assets ratio, % | 61 | 55 | 60 | 61 | 60 |
| Net debt/equity ratio 3, % | 21 | 33 | 23 | 21 | 23 |
| Net debt, SEK m | 5,643 | 8,150 | 5,827 | 5,643 | 5.827 |
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 divid
Consolidated Statements of Comprehensive Income
| Quarter | 12 months | Full year | |||
|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | Apr-Mar | 2015 |
| Profit for the period | 656 | 896 | 288 | 2,402 | 2,641 |
| Other comprehensive income | |||||
| Items that will be reclassified to the Income Statement | |||||
| Change in market value of derivative instruments | $-101$ | $-109$ | 39 | 8 | $\bigcirc$ |
| Fiscal effect on derivative instruments | 55 | 24 | -9 | $-1$ | |
| Transfers to the Income Statement | 5 | 7 | -5 | 4 | 6 |
| Tax on transfers to the Income Statement | $-1$ | -2 | 1 | $-1$ | $-1$ |
| Sum cashflow hedging | $-75$ | -80 | 27 | 11 | 6 |
| The period's translation difference on overseas operations | 100 | $-100$ | $-228$ | $-179$ | $-378$ |
| Profit on hedging of net investments in overseas operations | $-23$ | 6 | 68 | 19 | 48 |
| Tax on the period's profit from hedging instruments | 5 | $-2$ | $-18$ | $-4$ | $-11$ |
| Sum translation exposure | 81 | $-95$ | $-178$ | $-164$ | $-340$ |
| Total for items that will be reclassified | 7 | $-174$ | $-151$ | $-154$ | $-335$ |
| Items that will not be reclassified to the Income Statement | |||||
| Revaluation of defined benefit pension plans | $-17$ | 62 | 206 | 189 | |
| Tax attributable to items that will not be reversed to the Income Statement |
4 | $-15$ | $-51$ | $-47$ | |
| Total for items that will not be reclassified | $-13$ | 47 | 155 | 143 | |
| Total other comprehensive income | $\overline{ }$ | $-187$ | $-105$ | 2 | $-192$ |
| Total comprehensive income for the period | 663 | 708 | 184 | 2,403 | 2,449 |
| Total comprehensive income for the period attributable to: | |||||
| The Parent Company's shareholders | 663 | 708 | 184 | 2,402 | 2,448 |
| Holdings with non-controlling interests | $\cup$ | O | O | 1 | 1 |
Consolidated Balance Sheets
| SEK m | 31 Mar 2016 |
31 Mar 2015 |
31 Dec 2015 |
|---|---|---|---|
| Intangible fixed assets | 3,398 | 3,486 | 3,366 |
| Tangible fixed assets | 28,553 | 28,378 | 28,372 |
| Participations in associated companies | 55 | 19 | 22 |
| Other shares and participations | 26 | 27 | 26 |
| Deferred tax receivables | 42 | 39 | 23 |
| Long-term receivables | 110 | 93 | 111 |
| Total fixed assets | 32,152 | 32,041 | 31,920 |
| Inventories | 8,165 | 8,952 | 7,748 |
| Accounts receivable | 1,567 | 1,629 | 1,236 |
| Tax receivables | 77 | 3 | 58 |
| Interest-bearing receivables | 5 | 5 | 2 |
| Derivative instruments | 220 | 349 | 264 |
| Other current receivables | 675 | 829 | 871 |
| Liquid assets | 856 | 683 | 923 |
| Total current assets | 11,563 | 12,446 | 11,102 |
| Total assets | 43,714 | 44,488 | 43,022 |
| Shareholders' equity | 26,470 | 24,683 | 25,807 |
| Pension provisions | 1,081 | 1,451 | 1,075 |
| Other provisions | 1,985 | 1,874 | 1,784 |
| Deferred tax liabilities | 3,006 | 2,895 | 2,965 |
| Liability to credit institutions | 2,501 | 4,217 | 2,484 |
| Other interest-bearing liabilities | 11 | 16 | 11 |
| Derivatinstrument | 26 | 20 | |
| Total long-term liabilities | 8,610 | 10,453 | 8,339 |
| Liability to credit institutions | 2,906 | 3,149 | 3,178 |
| Other interest-bearing liabilities | З | 5 | 4 |
| Accounts payable | 3,318 | 3,928 | 3.142 |
| Other provisions | 194 | 217 | 197 |
| Current tax liabilities | 617 | 142 | 613 |
| Derivative instruments | 91 | 360 | 302 |
| Other current liabilities | 1,506 | 1,554 | 1,439 |
| Total current liabilities | 8,634 | 9,352 | 8,875 |
| Total shareholders' equity and liabilities | 43,714 | 44,488 | 43,022 |
Consolidated Statements of Shareholders' Equity
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEK m | 2016 | 2015 | 2015 |
| Opening balance | 25,807 | 23,974 | 23,974 |
| Total comprehensive income for the period | 663 | 708 | 2,449 |
| Change of non-controlling interest | $\overline{\phantom{a}}$ | $\overline{\phantom{0}}$ | $-1$ |
| Dividend | $-615$ | ||
| Closing balance | 26,470 | 24.683 | 25,807 |
| Total shareholders' equity attributable to: | |||
| The Parent Company's shareholders | 26,464 | 24.676 | 25,801 |
| Holdings with non-controlling interests | 6 | 6 |
On 31 March 2016, the hedging reserve, after fiscal effects, totalled SEK -6 m [-17].
Consolidated Statements of Cash Flow
| Quarter | 12 months | Full year | ||||
|---|---|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | 4-2015 | Apr-Mar | 2015 | |
| Operating activities | ||||||
| Profit after financial items | 836 | 1,146 | 354 | 3,046 | 3,356 | |
| Adjustments for items not included in the cash flow: | ||||||
| - Depreciation, amortisation and write-down of assets | 902 | 852 | 923 | 3,572 | 3,522 | |
| - Provisions | З | $-18$ | $-160$ | $-165$ | $-185$ | |
| - Revaluation of process inventory | $-119$ | $-103$ | 181 | 404 | 420 | |
| - Other | $-11$ | $-85$ | 164 | 196 | 122 | |
| Tax paid/received | $-153$ | $-50$ | $-72$ | $-375$ | $-272$ | |
| Cash flow from operating activities before changes in working | ||||||
| capital | 1,458 | 1,742 | 1,390 | 6,679 | 6,963 | |
| Cash flow from changes in working capital | $-449$ | $-1,017$ | $-143$ | $-160$ | $-728$ | |
| Cash flow from operating activities | 1,009 | 724 | 1,247 | 6,520 | 6,235 | |
| Investment activities | ||||||
| - Acquisition | ||||||
| - Acquisition of intangible fixed assets | -2 | -3 | -8 | -18 | $-19$ | |
| - Acquisition of tangible fixed assets | $-797$ | $-702$ | $-1.177$ | $-3,723$ | $-3,628$ | |
| - Disposal of tangible fixed assets | O | $\Omega$ | ||||
| - Acquisition/disposal of financial fixed assets | 1 | 1 | -26 | $-23$ | $-23$ | |
| Cash flow from investment activities | -799 | -705 | $-1,211$ | $-3,763$ | $-3,670$ | |
| Cash flow before financing activities (free cash flow) | 210 | 19 | 36 | 2,756 | 2,565 | |
| Dividend | $-615$ | $-615$ | ||||
| Net borrowing/net amortisation | $-278$ | $-201$ | $-56$ | $-1,965$ | $-1,888$ | |
| Cash flow from financing activities | $-278$ | -201 | -56 | $-2,580$ | $-2,503$ | |
| Cash flow for the period | $-67$ | $-181$ | -20 | 176 | 63 | |
| Liquid assets at the beginning of the period | 923 | 865 | 947 | 683 | 865 | |
| Liquid assets in acquired companies | $\overline{\phantom{a}}$ | |||||
| Exchange rate difference on liquid assets | 0 | -1 | -4 | $-13$ | -5 | |
| Liquid assets at period-end | 856 | 683 | 923 | 857 | 923 |
Income Statements the Parent Company
| Quarter | 12 months | Full year | ||
|---|---|---|---|---|
| SEK m | 1-2016 | 1-2015 | Apr-Mar | 2015 |
| Dividends from subsidiaries | ||||
| Write-downs of participations in Group companies | ||||
| Profit after financial items | ||||
| Taxes | ||||
| Profit for the period | $\blacksquare$ | $\blacksquare$ |
Boliden AB has no sums to report under Other comprehensive income.
Balance Sheets - the Parent Company
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEK m | 2016 | 2015 | 2015 |
| Participations in Group companies | 3.911 | 3.911 | 3,911 |
| Other shares and participations | 5 | 5 | 5 |
| Long-term financial receivables, Group companies | 8,223 | 8,838 | 8,223 |
| Current financial receivables, Group companies | 2,109 | 2.597 | 2.154 |
| Total assets | 14,249 | 15.352 | 14,294 |
| Shareholders' equity | 11,640 | 12,255 | 11,640 |
| Long-term liabilities to credit institutions | 500 | 500 | 500 |
| Current liabilities to credit institutions | 2,109 | 2,597 | 2.154 |
| Total liabilities and shareholders' equity | 14.249 | 15.352 | 14.294 |
The Parent Company, Boliden AB, conducts no operations and has no employees.
Financial liabilities and assets at fair value
| 31 Mar - 2016, SEK m | Reported value | Fair value |
|---|---|---|
| Other shares and participations | 26 | 26 |
| Accounts receivable | 1,567 | 1,567 |
| Interest-bearing receivables | 2 | -2 |
| Derivative instruments | 220 | 220 |
| Liquid assets | 856 | 856 |
| Total assets | 2,671 | 2,671 |
| Liabilities to credit institutions | 5,407 | 5,409 |
| Other interest-bearing liabilities | 14 | 14 |
| Accounts payable | 3,318 | 3,318 |
| Derivative instruments | 117 | 117 |
| Total liabilities | 8,855 | 8,857 |
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 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 2016, 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.
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 2016 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 TC/RC + 10% |
Effect on operating profit, SEK m |
Change in USD. +10% |
Effect on operating profit, SEK m |
|---|---|---|---|---|---|
| Zinc | 610 | TC/RC Copper | 110 | USD/SEK | 1.150 |
| Copper | 450 | TC Zinc | 5C | EUR/USD | 540 |
| Gold | 240 | TC Lead | $-15$ | USD/NOK | 120 |
| Silver | 180 | ||||
| Lead | 95 |
Boliden has historically had a natural hedge as a result of the negative correlation that has existed between currency on the one hand and prices and treatment charges on the other. This is illustrated in the following graphs which show Boliden's total weighted price index together with a weighted currency index and a weighted metal price and TC index.
Outstanding metal price and
currency hedging
The following tables show Boliden's outstanding price and currency hedging contracts on 31 March 2016. The Boliden Group's production is otherwise fully exposed to market prices.
Metals
| 2016 | 2017 | Total | |
|---|---|---|---|
| Gold | |||
| Hedged volume, troy oz. | 35.249 | 29,000 | |
| Forward price, USD/troy oz. | 1.492 | 1.507 | |
| Market value, SEK m 1 | 74 | 63 | 138 |
1 Of which SEK 110 m and SEK 79 m for 2016 and 2017, respectively, were settled against cash in June 2015 and will be recognised as revenue in
the respective years. SEK 26 m was recognised in the first quarter of 2016 and
Currencies
| 2016 | 2017 | Total | |
|---|---|---|---|
| USD/SEK | |||
| Hedged volume, USD m | 53 | 43 | |
| Forward rate, USD/SEK | 6.66 | 6.59 | |
| Market value, SEK m 1 | -77 | -64 | -141 |
1 Of which SEK -112 m and SEK -75 m for 2016 and 2017, respectively, were settled against cash in June 2015 and will be recognised as revenue in
the respective years. SEK -28 m was recognised in the first quarter of 2016 a
Quarterly data per segment
| SEK m | 2-2014 | 3-2014 | 4-2014 | 1-2015 | 2-2015 | 3-2015 | 4-2015 | 1-2016 |
|---|---|---|---|---|---|---|---|---|
| THE GROUP | ||||||||
| Revenues | 9,438 | 9,287 | 9,614 | 10,407 | 10,373 | 9,764 | 9,699 | 8,849 |
| Operating expenses | 2,851 | 2,531 | 2,970 | 2,855 | 3,011 | 2,704 | 3,011 | 2,894 |
| Depreciation | 815 | 852 | 886 | 852 | 881 | 866 | 923 | 900 |
| Operating profit ex. revaluation of process | ||||||||
| inventory | 374 | 711 | 1,134 | 1,102 | 1,257 | 1,055 | 596 | 769 |
| Operating profit | 478 | 858 | 1,158 | 1,205 | 1,090 | 880 | 416 | 888 |
| Investments | 907 | 720 | 1,727 | 706 | 877 | 880 | 1,187 | 799 |
| Capital employed | 34,315 | 34,311 | 35,087 | 35,828 | 35,204 | 35,080 | 35,131 | 35,644 |
| MINES | ||||||||
| Revenues | 2,385 | 2,272 | 2,623 | 2,509 | 2,721 | 2,385 | 2,193 | 2,336 |
| Gross profit | 2,284 | 2,197 | 2,580 | 2,572 | 2,741 | 2,230 | 2,189 | 2,389 |
| Operating expenses | 1,383 | 1,250 | 1,505 | 1,496 | 1,462 | 1,350 | 1,533 | 1,487 |
| Depreciation | 567 | 596 | 617 | 597 | 627 | 619 | 677 | 658 |
| Operating profit | 336 | 355 | 461 | 482 | 657 | 260 | 31 | 242 |
| Investments | 657 | 603 | 1,458 | 549 | 594 | 563 | 688 | 512 |
| Capital employed | 18,770 | 18,449 | 19,615 | 19,531 | 19,557 | 19,210 | 19,209 | 19,189 |
| SMELTERS | ||||||||
| Revenues | 9.112 | 9,129 | 9,253 | 10,048 | 10,027 | 9,486 | 9,388 | 8,681 |
| Gross profit ex. revaluation of process | ||||||||
| inventory | 1,822 | 1,979 | 2,345 | 2,257 | 2,321 | 2,373 | 2,216 | 2,241 |
| Operating expenses | 1,420 | 1,268 | 1,388 | 1,338 | 1,484 | 1,317 | 1,396 | 1,356 |
| Depreciation | 247 | 256 | 269 | 255 | 254 | 247 | 246 | 243 |
| Operating profit ex. revaluation of process | ||||||||
| inventory | 174 | 464 | 681 | 681 | 604 | 825 | 583 | 655 |
| Operating profit | 277 | 610 | 705 | 783 | 437 | 650 | 402 | 774 |
| Investments | 250 | 116 | 268 | 156 | 281 | 315 | 496 | 288 |
| Capital employed | 15,441 | 15,784 | 15,592 | 16,503 | 15,758 | 16,009 | 15,944 | 16,546 |
| OTHER/ELIMINATIONS | ||||||||
| Revenues | $-2,058$ | $-2,114$ | $-2,262$ | $-2,150$ | $-2,375$ | $-2,107$ | $-1,882$ | $-2,168$ |
| Operating expenses | 48 | 13 | 77 | 21 | 65 | 37 | 81 | 50 |
| Depreciation | i. | $\bigcirc$ | O | O | ÷, | |||
| Operating profit, internal profit | -84 | -95 | 62 | $-52$ | 43 | -3 | 50 | $-100$ |
| Operating profit, other | $-51$ | $-12$ | $-70$ | -8 | $-47$ | $-26$ | -68 | $-29$ |
| Investments | O | 1 | $\mathbf 1$ | 5 | 5 | 5 | 5 | |
| Capital employed | 104 | 79 | $-120$ | $-207$ | $-111$ | $-140$ | -22 | $-91$ |
Consolidated quarterly data
| 2-2014 | 3-2014 | 4-2014 | 1-2015 | 2-2015 | 3-2015 | 4-2015 | 1-2016 | |
|---|---|---|---|---|---|---|---|---|
| Financial performance, the Group | ||||||||
| Revenues, SEK m | 9,438 | 9,287 | 9,614 | 10,407 | 10,373 | 9,764 | 9,699 | 8,849 |
| Operating profit before depreciation, SEK m | 1,293 | 1,709 | 2,044 | 2,057 | 1,970 | 1,746 | 1,339 | 1,788 |
| Operating profit ex. revaluation of process inventory, SEK m |
||||||||
| 374 | 711 | 1,134 | 1,102 | 1,257 | 1,055 | 596 | 769 | |
| Operating profit, SEK m | 478 | 858 785 |
1,158 | 1,205 | 1,090 | 880 | 416 | 888 836 |
| Profit after financial items, SEK m | 385 | 1,090 | 1,146 | 1,028 | 829 | 354 | ||
| Net profit, SEK m | 296 | 615 | 836 | 896 | 810 | 647 | 288 | 656 |
| Earnings per share, SEK | 1.08 | 2.24 | 3.06 | 3.27 | 2.96 | 2.36 | 1.05 | 2.40 |
| Free cash flow 1, SEK m | 920 | 728 | 366 | 19 | 1,557 | 953 | 36 | 210 |
| Net debt/equity ratio 2 , % | 39 | 35 | 35 | 33 | 28 | 24 | 23 | 21 |
| Metal content, Mines 3 | ||||||||
| Zinc, tonnes | 75,561 | 77,167 | 78,164 | 72,963 | 76,357 | 71,641 | 77,700 | 80,850 |
| Copper, tonnes | 21,436 | 16,691 | 21,001 | 19,610 | 22,182 | 21,713 | 21,411 | 20,884 |
| Lead, tonnes | 13,955 | 16,821 | 17,505 | 15,311 | 15,167 | 14,845 | 17,050 | 15,811 |
| Gold, kg | 1,118 | 1,013 | 1,234 | 1,232 | 1,175 | 1,115 | 1,399 | 1,395 |
| Gold, troy oz. | 35,942 | 32,584 | 39,666 | 39,620 | 37,768 | 35,853 | 44,987 | 44,847 |
| Silver 4 , kg | 79,644 | 82,179 | 104,188 | 95,790 | 113,872 | 106,114 | 102,713 | 103,310 |
| Silver 4 , 'OOO troy oz. | 2,561 | 2,642 | 3,350 | 3,080 | 3,661 | 3,412 | 3,302 | 3,321 |
| Tellurium, kg | 8,545 | 3,551 | 12,689 | 10,249 | 9,098 | 4,399 | 9,254 | 10,131 |
| Metal production, Smelters | ||||||||
| Zinc, tonnes | 115,877 | 114,599 | 120,260 | 115,127 | 117,651 | 121,203 | 114,614 | 117,600 |
| Copper, tonnes | 86,553 | 81,695 | 88,298 | 86,395 | 76,916 | 84,159 | 84,437 | 85,286 |
| Lead, tonnes | 6,515 | 4,893 | 7,196 | 7,312 | 6,839 | 4,468 | 7,513 | 7,060 |
| Lead alloys, tonnes (Bergsöe) | 13,234 | 7,585 | 12,196 | 12,064 | 12,638 | 8,117 | 12,342 | 12,342 |
| Nickel in matte 5 , tonnes | $\blacksquare$ | $\frac{1}{2}$ | $\sim$ | $\overline{\phantom{a}}$ | 8,061 | 9,054 | 8,793 | |
| Gold, kg | 4,774 | 4,403 | 4,159 | 4,926 | 3,802 | 4,292 | 4,588 | 4,500 |
| Gold, troy oz. | 153,484 | 141,550 | 133,709 | 158,377 | 122,221 | 138,002 | 147,502 | 144,662 |
| Silver, kg | 169,920 | 154,820 | 165,520 | 188,963 | 154,820 | 149,880 | 170,858 | 158,711 |
| Silver, 'OOO troy oz. | 5,463 | 4,977 | 5,321 | 6,075 | 4,977 | 4,819 | 5,493 | 5,103 |
| Sulphuric acid, tonnes | 382,770 | 393,866 | 455,549 | 428,650 | 389,110 | 418,051 | 429,121 | 431,814 |
| Aluminium fluoride, tonnes | 8,992 | 6,756 | 10,566 | 7,778 | 7,241 | 6,063 | 10,070 | 8,969 |
| Metal prices in USD, average per quarter | ||||||||
| Zinc, USD/tonne | 2.073 | 2,311 | 2,235 | 2,080 | 2,190 | 1,847 | 1,613 | 1,679 |
| Copper, USD/tonne | 6,787 | 6,994 | 6,624 | 5,818 | 6,043 | 5,259 | 4,892 | 4,672 |
| Lead, USD/tonne | 2,096 | 2,181 | 2,000 | 1,806 | 1,942 | 1,714 | 1,681 | 1,744 |
| Nickel, USD/tonne | 18,465 | 18,576 | 15,799 | 14,338 | 13,008 | 10,561 | 9,437 | 8,499 |
| Gold, USD/troy oz. | 1,288 | 1,284 | 1,201 | 1,220 | 1,192 | 1,125 | 1,105 | 1,180 |
| Silver, USD/troy oz. | 19.62 | 19.76 | 16.50 | 16.71 | 16.39 | 14.91 | 14.77 | 14.85 |
| Metal prices in SEK, average per quarter | ||||||||
| Zinc, SEK/tonne | 13,678 | 16,048 | 16,557 | 17,338 | 18,439 | 15,661 | 13,706 | 14,195 |
| Copper, SEK/tonne | 44,773 | 48,571 | 49,057 | 48,503 | 50,889 | 44,595 | 41,576 | 39,509 |
| Lead, SEK/tonne | 13,824 | 15,147 | 14,814 | 15,055 | 16,355 | 14,531 | 14,290 | 14,746 |
| Nickel, SEK/tonne | 121,804 | 129,003 | 117,015 | 119,528 | 109,542 | 89,548 | 80,208 | 71,874 |
| Gold, SEK/troy oz. | 8,500 | 8,916 | 8,897 | 10,167 | 10,041 | 9,539 | 9,395 | 9,981 |
| Silver, SEK/troy oz. | 129.42 | 137.19 | 122.19 | 139.31 | 138.01 | 126.43 | 125.54 | 125.57 |
| Exchange rates, average per quarter | ||||||||
| USD/SEK | 6.60 | 6.94 | 7.41 | 8.34 | 8.42 | 8.48 | 8.50 | 8.46 |
| EUR/USD | 1.37 | 1.33 | 1.25 | 1.13 | 1.10 | 1.11 | 1.10 | 1.10 |
| EUR/SEK | 9.05 | 9.21 | 9.26 | 9.38 | 9.30 | 9.43 | 9.31 | 9.32 |
| USD/NOK | 5.98 | 6.25 | 6.85 | 7.76 | 7.76 | 8.21 | 8.52 | 8.64 |
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
Quarterly data per unit - Mines
| 2-2014 | 3-2014 | 4-2014 | 1-2015 | 2-2015 | 3-2015 | 4-2015 | 1-2016 | |
|---|---|---|---|---|---|---|---|---|
| AITIK | ||||||||
| Milled ore, Ktonnes | 10,106 | 9,490 | 10,274 | 8,541 | 9,475 | 8,986 | 9,359 | 8,755 |
| Head grades | ||||||||
| Copper, % | 0.21 | 0.19 | 0.19 | 0.21 | 0.21 | 0.22 | 0.21 | 0.21 |
| Gold, g/tonne | 0.10 | 0.09 | 0.08 | 0.12 | 0.10 | 0.11 | 0.13 | 0.12 |
| Silver, g/tonne | 1.81 | 2.39 | 2.48 | 2.55 | 2.58 | 2.63 | 2.03 | 2.60 |
| Metal content | ||||||||
| Copper, tonnes | 19,063 | 15,240 | 16,736 | 15,299 | 16,785 | 17,528 | 17,646 | 16,569 |
| Gold, kg | 544 | 403 | 388 | 494 | 437 | 518 | 594 | 516 |
| Gold, troy oz. | 17,486 | 12,969 | 12,468 | 15,875 | 14,060 | 16,648 | 19,083 | 16,574 |
| Silver, kg | 13,990 | 13,852 | 15,457 | 14,535 | 17,011 | 16,652 | 13,254 | 13,324 |
| Silver, 'OOO troy oz. | 450 | 445 | 497 | 467 | 547 | 535 | 426 | 428 |
| THE BOLIDEN AREA | ||||||||
| Milled ore, Ktonnes | 445 | 504 | 445 | 479 | 488 | 512 | 399 | 529 |
| Of which, smelter slag | 61 | 63 | 59 | 64 | 62 | 115 | 59 | 78 |
| Head grades | ||||||||
| Zinc, % | 2.5 | 3.3 | 3.7 | 3.6 | 4.1 | 3.6 | 4.1 | 4.2 |
| Copper, % | 0.7 | O.4 | 0.6 | 0.5 | 0.4 | 0.4 | O.4 | O.4 |
| Lead, % | 0.3 | 0.3 | O.4 | 0.4 | O.4 | 0.4 | 0.6 | 0.5 |
| Gold, g/tonne | 1.7 | 1.8 | 2.1 | 1.7 | 1.7 | 1.5 | 2.0 | 1.7 |
| Silver, g/tonne | 38 | 40 | 57 | 61 | 57 | 49 | 74 | 74 |
| Tellurium, g/tonne | 37 | 15 | 56 | 47 | 34 | 25 | 45 | 39 |
| Metal content | ||||||||
| Zinc, tonnes | 8,662 | 12,918 | 13,850 | 13,926 | 15,837 | 13,100 | 12,890 | 17,517 |
| Copper, tonnes | 2,317 | 1,332 | 1,584 | 1,510 | 1,390 | 1,252 | 916 | 1,548 |
| Lead, tonnes | 294 | 370 | 599 | 751 | 772 | 466 | 1,064 | 1,140 |
| Gold, kg | 483 | 479 | 590 | 539 | 470 | 305 | 586 | 629 |
| Gold, troy oz. | 15,526 | 15,413 | 18,974 | 17,317 | 15,109 | 9,806 | 18,826 | 20,238 |
| Silver, kg | 10,035 | 10,643 | 16,651 | 18,263 | 16,277 | 11,672 | 18,634 | 25,123 |
| Silver, 'OOO troy oz. | 323 | 342 | 535 | 587 | 523 | 375 | 599 | 808 |
| Tellurium, kg | 8,545 | 3,551 | 12,689 | 10,249 | 9,098 | 4,399 | 9,254 | 10,131 |
Quarterly data per unit - Mines
| 2-2014 | 3-2014 | 4-2014 | 1-2015 | 2-2015 | 3-2015 | 4-2015 | 1-2016 | |
|---|---|---|---|---|---|---|---|---|
| GARPENBERG | ||||||||
| Milled ore, Ktonnes | 536 | 636 | 656 | 567 | 598 | 590 | 612 | 628 |
| Head grades | ||||||||
| Zinc, % | 5.4 | 5.1 | 5.0 | 5.3 | 4.8 | 4.7 | 4.9 | 4.4 |
| Copper, % | 0.1 | O.1 | 0.1 | O.1 | O.1 | O.1 | O.1 | O.1 |
| Lead, % | 2.0 | 2.1 | 2.2 | 2.1 | 2.0 | 2.1 | 2.1 | 1.8 |
| Gold, g/tonne | O.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 |
| Silver, g/tonne | 142 | 123 | 151 | 141 | 171 | 161 | 150 | 133 |
| Metal content | ||||||||
| Zinc, tonnes | 25,078 | 27,414 | 29,511 | 27,726 | 26,758 | 25,489 | 27,712 | 25,852 |
| Copper, tonnes | 56 | 119 | 136 | 147 | 207 | 191 | 209 | 208 |
| Lead, tonnes | 8,154 | 10,697 | 11,727 | 10,218 | 10,442 | 10,462 | 11,016 | 9,478 |
| Gold, kg | 91 | 131 | 174 | 121 | 147 | 160 | 131 | 151 |
| Gold, troy oz. | 2,930 | 4,202 | 5,599 | 3,888 | 4,715 | 5,145 | 4,214 | 4,864 |
| Silver, kg | 55,040 | 56,787 | 71,431 | 61,717 | 79,642 | 77,018 | 69,955 | 63,993 |
| Silver, 'OOO troy oz. | 1,770 | 1,826 | 2,297 | 1,984 | 2,560 | 2,476 | 2,249 | 2,057 |
| KYLYLAHTI 1 | ||||||||
| Milled ore, Ktonnes | 172 | 170 | 192 | 188 | 183 | 188 | ||
| Head grades | ||||||||
| Zinc, % | $\sim$ | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | |
| Copper, % | 1.6 | 1.7 | 2.1 | 1.6 | 1.5 | 1.5 | ||
| Gold, g/tonne | 0.7 | 0.6 | 0.8 | 0.9 | 0.6 | 0.7 | ||
| Metal content | ||||||||
| Zinc, tonnes | $\overline{a}$ | 335 | 476 | 546 | 576 | 591 | 508 | |
| Copper, tonnes | $\overline{\phantom{a}}$ | 2,546 | 2,654 | 3,800 | 2,742 | 2,639 | 2,559 | |
| Gold, kg | $\overline{\phantom{a}}$ | 82 | 79 | 121 | 132 | 89 | 99 | |
| Gold, troy oz. | ÷, | 2,624 | 2,540 | 3,885 | 4,254 | 2,864 | 3,170 | |
| TARA | ||||||||
| Milled ore, Ktonnes | 616 | 579 | 529 | 542 | 537 | 508 | 610 | 646 |
| Head grades | ||||||||
| Zinc, % | 7.2 | 6.7 | 6.9 | 6.0 | 6.5 | 6.7 | 6.3 | 6.0 |
| Lead, % | 1.6 | 1.5 | 1.5 | 1.2 | 1.3 | 1.2 | 1.3 | 1.2 |
| Metal content | ||||||||
| Zinc, tonnes | 41,821 | 36,835 | 34,467 | 30,835 | 33,216 | 32,477 | 36,506 | 36,973 |
| Lead, tonnes | 5,507 | 5,754 | 5,179 | 4,342 | 3,953 | 3,917 | 4,970 | 5,192 |
| Silver, kg 2 | 579 | 897 | 192 | 692 | 95 | 182 | 304 | 384 |
| Silver, 'OOO troy oz. 2 | 19 | 29 | 6 | 55 | 3 | 6 | 10 | 12 |
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
| 2-2014 | 3-2014 | 4-2014 | 1-2015 | 2-2015 | 3-2015 | 4-2015 | 1-2016 | |
|---|---|---|---|---|---|---|---|---|
| RÖNNSKÄR | ||||||||
| Feed, tonnes | ||||||||
| Copper | ||||||||
| Copper concentrate | 170,701 | 136,858 | 185,446 | 168,861 | 163,673 | 156,045 | 153,639 | 164,557 |
| Secondary raw materials | 41,923 | 46,257 | 47,518 | 38,438 | 40,497 | 46,395 | 46,538 | 46,138 |
| Of which, electronics | 19,349 | 19,269 | 21,584 | 18,178 | 23,014 | 23,952 | 20,640 | 21,672 |
| Copper, total | 212,624 | 183,115 | 232,964 | 207,299 | 204,170 | 202,440 | 200,177 | 210,695 |
| Lead | ||||||||
| Lead concentrate | 10,591 | 9,294 | 10,345 | 12,671 | 8,971 | 4,887 | 11,573 | 11,144 |
| Secondary raw materials | 145 | 545 | 304 | 39 | 330 | 379 | 472 | 251 |
| Lead, total | 10,736 | 9,839 | 10,649 | 12,710 | 9,301 | 5,266 | 12,045 | 11,395 |
| Production | ||||||||
| Cathode copper, tonnes | 54,474 | 50,594 | 55,631 | 53,818 | 49,048 | 52,127 | 51,066 | 53,714 |
| Lead, tonnes | 6,515 | 4,893 | 7.196 | 7.312 | 6,839 | 4.468 | 7.513 | 7,060 |
| Zinc clinker, tonnes | 7,368 | 10,984 | 10,443 | 9,660 | 7,685 | 9,501 | 9,392 | 8,913 |
| Gold, kg | 3,770 | 3,276 | 2,943 | 3,595 | 2,950 | 3,208 | 3,470 | 3,701 |
| Gold, troy oz. | 121,199 | 105,333 | 94,614 | 115,563 | 94,836 | 103,124 | 111,548 | 118,971 |
| Silver, kg | 137,900 | 113,500 | 126,300 | 149,503 | 131,100 | 118,100 | 140,098 | 131,251 |
| Silver, '000 troy oz. | 4,434 | 3,649 | 4,061 | 4,807 | 4,215 | 3,797 | 4,504 | 4,220 |
| Sulphuric acid, tonnes | 142,274 | 114,043 | 154,357 | 142,192 | 142,412 | 124,464 | 123,467 | 135,159 |
| BERGSÖE | ||||||||
| Feed, tonnes | ||||||||
| Battery raw materials | 19,392 | 10,605 | 17,882 | 17,911 | 18,088 | 11,026 | 16,947 | 17,320 |
| Production, tonnes | ||||||||
| Lead alloys | 13,234 | 7,585 | 12,196 | 12,064 | 12,638 | 8,117 | 12,342 | 12,342 |
Quarterly data per unit - Smelters
| 2-2014 | 3-2014 | 4-2014 | 1-2015 | 2-2015 | 3-2015 | 4-2015 | 1-2016 | |
|---|---|---|---|---|---|---|---|---|
| HARJAVALTA | ||||||||
| Feed, tonnes | ||||||||
| Copper | ||||||||
| Copper concentrate | 125,500 | 142,769 | 145,687 | 134,933 | 96,639 | 139,688 | 156,677 | 143,145 |
| Secondary raw materials | 5,146 | 4,916 | 6,656 | 5,674 | 5,563 | 5,240 | 6,446 | 5,175 |
| Copper, total | 130,645 | 147,685 | 152,344 | 140,608 | 102,202 | 144,928 | 163,122 | 148,320 |
| Nickel concentrate | 39,258 | 63,892 | 70,254 | 74,309 | 65,739 | 69,907 | 72,032 | 73,911 |
| Production | ||||||||
| Cathode copper, tonnes | 32,079 | 31,101 | 32,667 | 32,577 | 27,868 | 32,032 | 33,371 | 31,572 |
| Nickel in matte 1 | $\blacksquare$ | 8,061 | 9,054 | 8,793 | ||||
| Gold, kg | 1,004 | 1,127 | 1,216 | 1,332 | 852 | 1,085 | 1,118 | 799 |
| Gold, troy oz. | 32,285 | 36,217 | 39,094 | 42,813 | 27,385 | 34,878 | 35,955 | 25,691 |
| Silver, kg | 32,020 | 41,320 | 39,220 | 39,460 | 23,720 | 31,780 | 30,760 | 27,460 |
| Silver, '000 troy oz. | 1,029 | 1,328 | 1,261 | 1,269 | 763 | 1,022 | 989 | 883 |
| Sulphuric acid, tonnes | 145,258 | 168,012 | 177,489 | 171,860 | 134,045 | 171,827 | 189,090 | 181,611 |
| KOKKOLA | ||||||||
| Feed, tonnes | ||||||||
| Zinc concentrate | 138,655 | 133,991 | 154,202 | 145,796 | 138,550 | 155,528 | 153,947 | 147,657 |
| Production, tonnes | ||||||||
| Zinc | 76,749 | 71,682 | 76,145 | 75,030 | 74,355 | 78,094 | 78,238 | 78,594 |
| Silver in concentrate, kg | 1,915 | 1,014 | 2,722 | 3,459 | 5,722 | 4,079 | 2,819 | 3,499 |
| Silver in concentrate, 'OOO troy oz. | 62 | 33 | 88 | 111 | 184 | 131 | 91 | 112 |
| Sulphuric acid | 63,542 | 83,622 | 90,881 | 84,012 | 80,199 | 90,411 | 88,411 | 85,478 |
| ODDA | ||||||||
| Feed, tonnes | ||||||||
| Zinc concentrate, incl. zinc clinker | 69,640 | 75,933 | 82,447 | 79,559 | 83,049 | 76,301 | 71,009 | 78,919 |
| Production, tonnes | ||||||||
| Zinc | 39,128 | 42,917 | 44,115 | 40,097 | 43,296 | 43,109 | 36,376 | 39,006 |
| Aluminium fluoride | 8,992 | 6,756 | 10,566 | 7,778 | 7,241 | 6,063 | 10,070 | 8,969 |
| Sulphuric acid | 31,696 | 28,189 | 32,822 | 30,586 | 32,454 | 31,349 | 28,154 | 29,566 |
1 The production of nickel is reported in the form of matte, as of the third quarter of 2015, as the operations are now conducted in-house and not, as previously, on a tolling basis.
Ntombi wants to expand her business. She couldn't without metals.
Women all over the world are empowered by starting companies of their own. Thanks to mobile communication, they can place orders, pay the bills and watch their business grow. But mobile phones cannot function without copper, gold and silver - metals that can be recycled and reused over and over again. Ntombi is in it for the long run, and so are our metals.
$Au$
Ąg