Boliden Statements
BO
Boliden Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
22 748
100
19 555
86
3 193
14
297
1.3
525
2.3
-1 622
-7.1
4 815
21.2
-296
-1.3
—
0
4 519
19.9
909
4
3 609
15.9
13.197
273.47
18 481
100
16 303
88.2
2 178
11.8
256
1.4
497
2.7
562
3
1 616
8.7
-204
-1.1
-1
-0.005
1 411
7.6
272
1.5
1 139
6.2
4.165
273.47
20 754
100
18 169
87.5
2 585
12.5
277
1.3
540
2.6
491
2.4
2 094
10.1
-2
-0.01
—
0
2 092
10.1
436
2.1
1 656
8
6.055
273.48
19 396
100
16 953
87.4
2 443
12.6
238
1.2
392
2
532
2.7
1 911
9.9
-244
-1.3
1
0.005
1 668
8.6
311
1.6
1 356
7
4.958
273.51
18 442
100
16 823
91.2
1 619
8.8
339
1.8
436
2.4
746
4
873
4.7
-234
-1.3
1
0.005
640
3.5
119
0.6
520
2.8
1.901
273.51
19 962
100
15 872
79.5
4 090
20.5
296
1.5
445
2.2
684
3.4
3 406
17.1
-205
-1.03
—
0
3 201
16
660
3.3
2 541
12.7
9.29
273.51
23 577
100
19 474
82.6
4 103
17.4
300
1.3
484
2.1
874
3.7
3 229
13.7
-6
-0.03
-1
-0.004
3 222
13.7
645
2.7
2 578
10.9
9.133
282.26
19 480
100
15 569
79.9
3 911
20.1
269
1.4
364
1.9
361
1.9
3 550
18.2
-147
-0.8
1
0.005
3 404
17.5
695
3.6
2 707
13.9
9.59
282.26
21 568
100
17 044
79
4 524
21
267
1.2
425
2
447
2.1
4 077
18.9
-93
-0.4
—
0
3 984
18.5
828
3.8
3 156
14.6
11.539
273.51
21 812
100
16 203
74.3
5 609
25.7
211
1
392
1.8
570
2.6
5 039
23.1
-48
-0.2
—
0
4 991
22.9
1 024
4.7
3 969
18.2
14.511
273.51
17 756
100
14 051
79.1
3 705
20.9
288
1.6
307
1.7
492
2.8
3 213
18.1
-64
-0.4
—
0
3 149
17.7
614
3.5
2 536
14.3
9.272
273.51
15 906
100
13 220
83.1
2 686
16.9
221
1.4
259
1.6
381
2.4
2 305
14.5
-61
-0.4
—
0
2 244
14.1
444
2.8
1 798
11.3
6.574
273.51
17 891
100
14 555
81.4
3 336
18.6
237
1.3
299
1.7
551
3.1
2 785
15.6
-59
-0.3
1
0.006
2 727
15.2
536
3
2 189
12.2
8.003
273.51
17 083
100
13 881
81.3
3 202
18.7
—
0
270
1.6
422
2.5
2 780
16.3
-61
-0.4
—
0
2 719
15.9
542
3.2
2 177
12.7
7.959
273.51
16 170
100
12 544
77.6
3 626
22.4
195
1.2
339
2.1
549
3.4
3 077
19
-63
-0.4
—
0
3 014
18.6
661
4.1
2 351
14.5
8.596
273.51
13 550
100
10 557
77.9
2 993
22.1
162
1.2
242
1.8
371
2.7
2 622
19.4
-62
-0.5
-1
-0.007
2 559
18.9
524
3.9
2 035
15
7.44
273.51
13 391
100
11 110
83
2 281
17
209
1.6
284
2.1
480
3.6
1 801
13.4
-76
-0.6
1
0.007
1 726
12.9
380
2.8
1 346
10.1
4.921
273.51
13 210
100
11 304
85.6
1 906
14.4
182
1.4
315
2.4
471
3.6
1 435
10.9
-66
-0.5
—
0
1 369
10.4
302
2.3
1 067
8.1
3.901
273.51
12 972
100
10 750
82.9
2 222
17.1
161
1.2
322
2.5
478
3.7
1 744
13.4
-77
-0.6
—
0
1 667
12.9
307
2.4
1 360
10.5
4.972
273.51
11 170
100
8 854
79.3
2 316
20.7
233
2.1
255
2.3
439
3.9
1 877
16.8
-76
-0.7
—
0
1 801
16.1
394
3.5
1 405
12.6
5.137
273.51
12 747
100
10 747
84.3
2 000
15.7
195
1.5
306
2.4
459
3.6
1 541
12.1
-63
-0.5
—
0
1 478
11.6
346
2.7
1 131
8.9
4.135
273.51
13 047
100
10 171
78
2 876
22
151
1.2
291
2.2
434
3.3
2 442
18.7
-51
-0.4
—
0
2 391
18.3
501
3.8
1 891
14.5
6.914
273.51
12 542
100
10 033
80
2 509
20
198
1.6
276
2.2
411
3.3
2 098
16.7
-57
-0.5
—
0
2 040
16.3
174
1.4
1 866
14.9
6.822
273.51
12 510
100
10 350
82.7
2 160
17.3
164
1.3
240
1.9
388
3.1
1 772
14.2
-64
-0.5
—
0
1 708
13.7
422
3.4
1 284
10.3
4.695
273.51
14 071
100
11 123
79
2 948
21
187
1.3
308
2.2
481
3.4
2 467
17.5
-66
-0.5
—
0
2 401
17.1
363
2.6
2 037
14.5
7.45
274
13 331
100
10 254
76.9
3 077
23.1
156
1.2
262
2
405
3
2 672
20
-58
-0.4
—
0
2 614
19.6
603
4.5
2 011
15.1
7.35
274
13 619
10 060
3 559
227
214
469
3 090
-60
—
3 030
782
2 248
8.22
274
11 628
9 461
2 167
135
167
308
1 859
-69
—
1 790
312
1 477
5.4
274
11 554
9 259
2 295
158
245
382
1 913
-71
1
1 843
382
1 460
5.34
274
12 730
10 208
2 522
139
243
373
2 149
-74
—
2 075
406
1 669
6.1
274
12 137
9 416
2 721
171
276
369
2 352
-85
—
2 267
440
1 827
6.68
274
9 733
7 855
1 878
112
226
351
1 527
-72
-1
1 454
318
1 136
4.15
274
9 596
8 306
1 290
133
258
379
911
-95
2
818
197
619
2.23
277
8 850
7 627
1 223
114
237
334
889
-52
-1
836
180
655
2.39
274
9 699
8 948
751
156
241
338
413
-60
1
354
65
289
1.06
274
9 764
8 587
1 177
111
200
299
878
-49
—
829
181
646
2.36
274
10 373
8 927
1 446
133
256
356
1 090
-62
—
1 028
218
810
2.96
274
10 406
8 892
1 514
96
233
309
1 205
-59
—
1 146
251
895
3.27
274
9 615
8 109
1 506
114
237
349
1 157
-67
—
1 090
255
836
3.06
274
9 287
8 179
1 108
83
182
250
858
-72
-1
785
170
614
2.24
274
9 438
8 607
831
113
261
353
478
-94
1
385
89
294
1.07
277
8 551
8 010
541
85
200
278
263
-52
—
211
58
154
0.56
274
8 653
7 933
720
90
149
232
488
-65
—
423
32
387
1.41
274
8 472
7 522
950
85
214
271
679
-51
—
628
130
497
1.79
277
8 035
7 800
235
123
199
294
-59
-57
—
-116
-16
-101
-0.37
274
9 249
8 226
1 023
107
241
328
695
-47
—
648
140
508
1.86
274