XML 69 R48.htm IDEA: XBRL DOCUMENT v3.6.0.2
SEGMENT AND RELATED INFORMATION: (Tables)
12 Months Ended
Dec. 31, 2016
SEGMENT AND RELATED INFORMATION:  
Schedule of financial information relating to Company's segments

 

 

 

                                                                                                                                                                                    

 

 

Year Ended December 31, 2016

 

 

 

Mexican
Open-pit

 

Mexican
IMMSA
Unit

 

Peruvian
Operations

 

Corporate, other
and
eliminations

 

Consolidated

 

 

 

(in millions)

 

Net sales outside of segments

 

$

3.234.3

 

$

351.1

 

$

1,794.4

 

$

 

$

5,379.8

 

Intersegment sales

 

 

 

 

72.0

 

 

 

 

(72.0

)

 

 

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

 

 

1,523.2

 

 

304.1

 

 

1,280.2

 

 

(73.4

)

 

3,034.1

 

Selling, general and administrative

 

 

47.1

 

 

7.4

 

 

37.5

 

 

2.3

 

 

94.3

 

Depreciation, amortization and depletion

 

 

364.7

 

 

49.8

 

 

217.1

 

 

15.5

 

 

647.1

 

Exploration

 

 

5.2

 

 

5.0

 

 

13.0

 

 

16.9

 

 

40.1

 

Environmental reclamation

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

$

1,294.1

 

$

56.8

 

$

246.6

 

$

(33.3

)

 

1,564.2

 

​  

​  

​  

​  

​  

​  

​  

​  

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(283.6

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24.6

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(501.1

)

Equity earnings of affiliate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23.9

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2.3

)

​  

​  

Net income attributable to SCC

 

 

 

 

 

 

 

 

 

 

 

 

 

$

776.5

 

​  

​  

​  

​  

Capital investment

 

$

537.0

 

$

35.8

 

$

541.0

 

$

4.7

 

$

1,118.5

 

Property and mine development, net

 

$

5,136.8

 

$

448.7

 

$

2,949.3

 

$

231.7

 

$

8,766.5

 

Total assets

 

$

8.174.4

 

$

825.0

 

$

4,225.3

 

$

9.6

 

$

13,234.3

 

 

                                                                                                                                                                                    

 

 

Year Ended December 31, 2015

 

 

 

Mexican
Open-pit

 

Mexican
IMMSA
Unit

 

Peruvian
Operations

 

Corporate, other
and
eliminations

 

Consolidated

 

 

 

(in millions)

 

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

 

 

 

Mexican
Open-pit

 

Mexican
IMMSA
Unit

 

Peruvian
Operations

 

Corporate, other
and
eliminations

 

Consolidated

 

 

 

(in millions)

 

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

 

 

 

Schedule of sales value per segment

                                                                                                                                                                                    

 

 

Year Ended December 31, 2016

 

 

 

(in millions)

 

Mexican
Open-pit

 

Mexican
IMMSA Unit

 

Peruvian
Operations

 

Corporate, Other
& Eliminations

 

Total
Consolidated

 

Copper

 

$

2,663.1

 

$

32.0

 

$

1,557.7

 

$

(32.0

)

$

4,220.8

 

Molybdenum

 

 

144.0

 

 

 

 

124.0

 

 

 

 

268.0

 

Silver

 

 

182.3

 

 

82.1

 

 

61.5

 

 

(31.6

)

 

294.3

 

Zinc

 

 

 

 

234.4

 

 

 

 

 

 

234.4

 

Other

 

 

244.9

 

 

74.6

 

 

51.2

 

 

(8.4

)

 

362.3

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

3,234.3

 

$

423.1

 

$

1,794.4

 

$

(72.0

)

$

5,379.8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

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

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of net sales by countries

                                                                                                                                                                                    

(in millions)

 

2016

 

2015

 

2014

 

Mexico

 

$

1,409.7 

 

$

1,641.0 

 

$

1,708.9 

 

United States

 

 

1,050.0 

 

 

862.5 

 

 

1,059.3 

 

Europe

 

 

1,014.9 

 

 

745.1 

 

 

937.5 

 

Japan

 

 

409.8 

 

 

445.9 

 

 

447.8 

 

Singapore

 

 

652.8 

 

 

369.8 

 

 

299.0 

 

Peru

 

 

294.4 

 

 

324.3 

 

 

282.2 

 

Other Asian countries

 

 

185.5 

 

 

189.3 

 

 

187.1 

 

Brazil

 

 

196.0 

 

 

276.4 

 

 

372.4 

 

Chile

 

 

92.4 

 

 

102.0 

 

 

401.5 

 

Other American

 

 

74.3 

 

 

89.6 

 

 

92.0 

 

​  

​  

​  

​  

​  

​  

Total

 

$

5,379.8 

 

$

5,045.9 

 

$

5,787.7 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of provisionally priced copper and molybdenum sales outstanding

                                                                                                                                                                                    

 

 

Sales volume
(million lbs.)

 

Priced at
(per pound)

 

Month of settlement

Copper

 

 

81.4 

 

 

2.50 

 

January through February 2017

Molybdenum

 

 

8.1 

 

 

6.69 

 

January through March 2017

  

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,

 

 

 

2016

 

2015

 

Copper

 

$

6.2

 

$

(6.0

)

Molybdenum

 

 

(0.4

)

 

(0.1

)

​  

​  

​  

​  

Total

 

$

5.8

 

$

(6.1

)

​  

​  

​  

​  

​  

​  

​  

​