XML 68 R47.htm IDEA: XBRL DOCUMENT v3.3.1.900
SEGMENT AND RELATED INFORMATION: (Tables)
12 Months Ended
Dec. 31, 2015
SEGMENT AND RELATED INFORMATION:  
Schedule of financial information relating to Company's segments

 

 

 

Year Ended December 31, 2015

 

 

 

(in millions)

 

 

 

Mexican 
Open-pit

 

Mexican 
IMMSA 
Unit

 

Peruvian 
Operations

 

Corporate, other 
and eliminations

 

Consolidated

 

Net sales outside of segments

 

$

2,703.9

 

$

320.7

 

$

2,021.3

 

$

 

$

5,045.9

 

Intersegment sales

 

 

67.6

 

 

(67.6

)

 

Cost of sales (exclusive of depreciation, amortization and depletion)

 

1,390.0

 

323.8

 

1,289.0

 

(75.2

)

2,927.6

 

Selling, general and administrative

 

50.5

 

6.4

 

41.4

 

1.1

 

99.4

 

Depreciation, amortization and depletion

 

265.0

 

34.8

 

228.1

 

(17.2

)

510.7

 

Exploration

 

7.8

 

9.6

 

11.9

 

19.5

 

48.8

 

Environmental reclamation

 

45.0

 

 

 

 

45.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

945.6

 

$

13.7

 

$

450.9

 

$

4.2

 

1,414.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Interest, net

 

 

 

 

 

 

 

 

 

(199.9

)

Other income (expense)

 

 

 

 

 

 

 

 

 

(25.3

)

Income taxes

 

 

 

 

 

 

 

 

 

(464.9

)

Equity earnings of affiliate

 

 

 

 

 

 

 

 

 

16.8

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

(4.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to SCC

 

 

 

 

 

 

 

 

 

$

736.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital investment (*)

 

$

820.5

 

$

39.2

 

$

285.2

 

$

105.1

 

$

1,250.0

 

Property and mine development, net

 

$

4,879.3

 

$

395.8

 

$

2,583.5

 

$

404.2

 

$

8,262.8

 

Total assets

 

$

7,459.8

 

$

787.5

 

$

3,962.6

 

$

383.3

 

$

12,593.2

 

 

(*) Corporate, other and eliminations includes $100.4 million purchase of the El Pilar mining property acquisition.

 

 

 

Year Ended December 31, 2014

 

 

 

(in millions)

 

 

 

Mexican 
Open-pit

 

Mexican 
IMMSA 
Unit

 

Peruvian 
Operations

 

Corporate, other 
and eliminations

 

Consolidated

 

Net sales outside of segments

 

$

2,954.6

 

$

351.3

 

$

2,481.8

 

$

 

$

5,787.7

 

Intersegment sales

 

 

90.4

 

 

(90.4

)

 

Cost of sales (exclusive of depreciation, amortization and depletion)

 

1,146.6

 

335.0

 

1,416.6

 

(57.7

)

2,840.5

 

Selling, general and administrative

 

37.2

 

16.3

 

44.8

 

5.1

 

103.4

 

Depreciation, amortization and depletion

 

225.5

 

33.4

 

198.4

 

(12.3

)

445.0

 

Exploration

 

3.9

 

29.5

 

13.6

 

27.7

 

74.7

 

Environmental reclamation

 

91.4

 

 

 

 

91.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

1,450.0

 

$

27.5

 

$

808.4

 

$

(53.2

)

2,232.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Interest, net

 

 

 

 

 

 

 

 

 

(123.3

)

Other income (expense)

 

 

 

 

 

 

 

 

 

(40.8

)

Income taxes

 

 

 

 

 

 

 

 

 

(754.6

)

Equity earnings of affiliate

 

 

 

 

 

 

 

 

 

23.9

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

(4.9

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to SCC

 

 

 

 

 

 

 

 

 

$

1,333.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

1,121.3

 

$

45.7

 

$

353.8

 

$

9.0

 

$

1,529.8

 

Property and mine development, net

 

$

4,418.5

 

$

389.0

 

$

2,513.6

 

$

115.3

 

$

7,436.4

 

Total assets

 

$

6,780.4

 

$

843.5

 

$

3,828.6

 

$

(58.6

)

$

11,393.9

 

 

 

 

Year Ended December 31, 2013

 

 

 

(in millions)

 

 

 

Mexican 
Open-pit

 

Mexican 
IMMSA 
Unit

 

Peruvian 
Operations

 

Corporate, other 
and eliminations

 

Consolidated

 

Net sales outside of segments

 

$

2,976.0

 

$

362.3

 

$

2,614.6

 

$

 

$

5,952.9

 

Intersegment sales

 

 

96.9

 

 

(96.9

)

 

Cost of sales (exclusive of depreciation, amortization and depletion)

 

1,308.9

 

320.8

 

1,358.6

 

(117.0

)

2,871.3

 

Selling, general and administrative

 

35.4

 

15.1

 

49.7

 

2.3

 

102.5

 

Depreciation, amortization and depletion

 

179.0

 

31.0

 

177.2

 

8.8

 

396.0

 

Exploration

 

3.2

 

27.2

 

10.2

 

10.4

 

51.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

1,449.5

 

$

65.1

 

$

1,018.9

 

$

(1.4

)

2,532.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Interest, net

 

 

 

 

 

 

 

 

 

(176.6

)

Other income (expense)

 

 

 

 

 

 

 

 

 

17.1

 

Income taxes

 

 

 

 

 

 

 

 

 

(769.3

)

Equity earnings of affiliate

 

 

 

 

 

 

 

 

 

20.9

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

(5.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to SCC

 

 

 

 

 

 

 

 

 

$

1,618.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

1,263.5

 

$

60.6

 

$

372.3

 

$

6.9

 

$

1,703.3

 

Property and mine development, net

 

$

3,579.9

 

$

378.2

 

$

2,451.4

 

$

66.7

 

$

6,476.2

 

Total assets

 

$

6,010.3

 

$

895.6

 

$

3,539.3

 

$

524.8

 

$

10,970.0

 

 

Schedule of sales value per segment

 

 

 

Year Ended December 31, 2015

 

 

 

(in millions)

 

Mexican
Open-pit

 

Mexican
IMMSA Unit

 

Peruvian
Operations

 

Corporate, Other
& Eliminations

 

Total
Consolidated

 

Copper

 

$

2,237.2

 

$

30.6

 

$

1,756.9

 

$

(30.6

)

$

3,994.1

 

Molybdenum

 

109.0

 

 

130.0

 

 

239.0

 

Silver

 

129.5

 

66.5

 

57.2

 

(26.5

)

226.7

 

Zinc

 

 

210.7

 

 

 

210.7

 

Other

 

228.2

 

80.5

 

77.2

 

(10.5

)

375.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,703.9

 

$

388.3

 

$

2,021.3

 

$

(67.6

)

$

5,045.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

 

 

(in millions)

 

Mexican
Open-pit

 

Mexican
IMMSA Unit

 

Peruvian
Operations

 

Corporate, Other
& Eliminations

 

Total
Consolidated

 

Copper

 

$

2,380.2

 

$

46.4

 

$

2,137.9

 

$

(46.4

)

$

4,518.1

 

Molybdenum

 

299.8

 

 

207.1

 

 

506.9

 

Silver

 

146.6

 

88.0

 

71.6

 

(33.0

)

273.2

 

Zinc

 

 

209.8

 

 

 

209.8

 

Other

 

128.0

 

97.5

 

65.2

 

(11.0

)

279.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,954.6

 

$

441.7

 

$

2,481.8

 

$

(90.4

)

$

5,787.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2013

 

 

 

(in millions)

 

Mexican
Open-pit

 

Mexican
IMMSA Unit

 

Peruvian
Operations

 

Corporate, Other
& Eliminations

 

Total
Consolidated

 

Copper

 

$

2,365.5

 

$

48.4

 

$

2,289.3

 

$

(48.4

)

$

4,654.8

 

Molybdenum

 

241.3

 

 

147.9

 

 

389.2

 

Silver

 

242.7

 

110.0

 

79.7

 

(38.7

)

393.7

 

Zinc

 

 

200.9

 

 

 

200.9

 

Other

 

126.5

 

99.9

 

97.7

 

(9.8

)

314.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,976.0

 

$

459.2

 

$

2,614.6

 

$

(96.9

)

$

5,952.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of net sales by countries

 

(in millions)

 

2015

 

2014

 

2013

 

Mexico

 

1,641.0 

 

1,708.9 

 

1,402.8 

 

United States

 

862.5 

 

1,059.3 

 

1,028.7 

 

Europe

 

745.1 

 

937.5 

 

1,206.1 

 

Japan

 

445.9 

 

447.8 

 

583.9 

 

Singapore

 

369.8 

 

299.0 

 

117.3 

 

Other Asian countries

 

189.3 

 

187.1 

 

111.9 

 

Brasil

 

276.4 

 

372.4 

 

471.0 

 

Chile

 

102.0 

 

401.5 

 

362.8 

 

Peru

 

324.3 

 

282.2 

 

324.8 

 

Other American countries

 

89.6 

 

92.0 

 

343.6 

 

 

 

 

 

 

 

 

 

Total

 

$

5,045.9 

 

$

5,787.7 

 

$

5,952.9 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of provisionally priced copper and molybdenum sales outstanding

 

Following are the provisionally priced copper and molybdenum sales outstanding at December 31, 2015:

 

 

 

Sales volume
(million lbs.)

 

Priced at
(per pound)

 

Month of settlement

 

Copper

 

164.3 

 

2.136 

 

January through March 2016

 

Molybdenum

 

12.1 

 

5.15 

 

January through April 2016

 

 

Schedule of provisional sales price adjustments included in accounts receivable and net sales

 

Provisional sales price adjustments included in accounts receivable and net sales were as follows at December, 31 (in millions):

 

 

 

At December 31,

 

 

 

2015

 

2014

 

Copper

 

$

(6.0

)

$

(9.6

)

Molybdenum

 

(0.1

)

(16.5

)

 

 

 

 

 

 

Total

 

$

(6.1

)

$

(26.1

)