Stock Exchange release November 22, 2011 09:00:00 AM CET

Historical pro forma financials according to the new segment structure

Metso Corporation's stock exchange release on November 22, 2011 at 10:00 a.m. local time

In September 2011, Metso published a new segment structure, which will be effective as of 1 December 2011. The new reporting segments are Mining and Construction, Automation, and Pulp, Paper and Power. Valmet Automotive and our Recycling unit will be reported under Group Head Office and other.

Unaudited pro forma financials on a quarterly basis for 2010 and 2011 according to the new segment reporting structure are presented in the tables below. The attachment and the Metso website contain more comprehensive segment information.

The new segment structure will be implemented in the financial statements for 2011 to be published on February 9, 2012.

PRELIMINARY pro forma information by new reporting segment
ORDERS RECEIVED
EUR million 1-3/10 4-6/10 7-9/10 10-12/10 1-3/11 4-6/11 7-9/11
Mining and
Construction
559 604 643 651 841 1 185 840
Automation 177 177 174 167 220  225 180
Pulp, Paper and
 Power
588 830 540 625 666 1 353 794
Recycling 51 59 44 41 75  77 48
Valmet Automotive 11 17 20 36 68 66 71
Group Head Office and other - - - - - - -
Group Head Office and others total 62 76 64 77 143 143 119
Intra Metso -20 -16 -12 -22 -23 -23 -15
Metso total 1 366 1 671 1 409 1 498 1 847 2 883 1 918
NET SALES
EUR million 1-3/10 4-6/10 7-9/10 10-12/10 1-3/11 4-6/11 7-9/11
Mining and Construction 472 541 563 659 560  664 678
Automation 146 156 151 197 165  176 185
Pulp, Paper and Power 513 628 558 754 635  631 593
Recycling 38 45 47 60 33  50 59
Valmet Automotive 11 17 20 36 68 66 71
Group Head Office and other - - - - - - -
Group Head Office and others total 49 62 67 96 101 116 130
Intra Metso -10 -17 -14 -19 -17 -20 -25
Metso total 1 170 1 370 1 325 1 687 1 444 1 567 1 561
EBITA before non-recurring items
EUR million 1-3/10 4-6/10 7-9/10 10-12/10 1-3/11 4-6/11 7-9/11
Mining and Construction 39,5 64,8 74,9 85,6 56,7 68,9 74,9
Automation 16,2 11,2 20,2 24,6 22,4 17,2 27,9
Pulp, Paper and Power 33,7 52,7 41,1 40,4 54,3 61,5 54,6
Recycling 0,8 1,4 2,2 2,1 -0,3 0,5 3,6
Valmet Automotive -7,1 -1,4 0,7 3,2 2,7 2,8 1,5
Group Head Office and other 4,5 -3,7 -10,5 -6,1 -12,2 -11,1 0,5
Group Head Office and others total -1,8 -3,7 -7,6 -0,8 -9,8 -7,8 5,6
Metso total 87,6 125,0 128,6 149,8 123,6 139,8 163,0
EBITA before non-recurring items, % of net sales
% 1-3/10 4-6/10 7-9/10 10-12/10 1-3/11 4-6/11 7-9/11
Mining and Construction 8,4 12,0 13,3 13,0 10,1 10,4 11,0
Automation 11,1 7,2 13,4 12,5 13,6 9,8 15,1
Pulp, Paper and Power 6,6 8,4 7,4 5,4 8,6 9,7 9,2
Recycling 2,1 3,1 4,7 3,5 -0,9 1,0 6,1
Valmet Automotive -64,5 -8,2 3,5 8,9 4,0 4,2 2,1
Group Head Office and other n/a n/a n/a n/a n/a n/a n/a
Group Head Office and others total n/a n/a n/a n/a n/a n/a n/a
Metso total 7,5 9,1 9,7 8,9 8,6 8,9 10,4

Metso is a global supplier of sustainable technology and services for mining, construction, power generation, automation, recycling and the pulp and paper industries. We have about 29,000 employees in more than 50 countries. www.metso.com

Further information, please contact:

Harri Nikunen, CFO, Metso, tel. +358 20 484 3010
Juha Rouhiainen, VP, Investor Relations, Metso, tel. +358 20 484 3253

Metso Corporation

Harri Nikunen
CFO

Juha Rouhiainen
VP, Investor Relations

Distribution:
NASDAQ OMX Helsinki Ltd
Media
www.metso.com