XML 66 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT AND RELATED INFORMATION: (Tables)
12 Months Ended
Dec. 31, 2017
SEGMENT AND RELATED INFORMATION:  
Schedule of financial information relating to Company's segments

                                                                                                                                                                                    

 

 

Year Ended December 31, 2017

 

 

 

(in millions)

 

 

 

Mexican
Open-pit

 

Mexican
IMMSA
Unit

 

Peruvian
Operations

 

Corporate, other
and
eliminations

 

Consolidated

 

Net sales outside of segments

 

$

3,972.7

 

$

437.7

 

$

2,244.1

 

$

 

$

6,654.5

 

Intersegment sales

 

 

 

 

71.0

 

 

 

 

(71.0

)

 

 

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

 

 

1,594.3

 

 

365.3

 

 

1,362.8

 

 

(69.6

)

 

3,252.8

 

Selling, general and administrative

 

 

47.9

 

 

7.9

 

 

36.2

 

 

1.1

 

 

93.1

 

Depreciation, amortization and depletion

 

 

401.0

 

 

56.2

 

 

203.6

 

 

10.3

 

 

671.1

 

Exploration

 

 

2.7

 

 

5.5

 

 

14.4

 

 

6.2

 

 

28.8

 

Environmental remediation

 

 

(10.2

)

 

 

 

 

 

 

 

(10.2

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

$

1,937.0

 

$

73.8

 

$

627.1

 

$

(19.0

)

 

2,618.9

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(300.5

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15.7

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,593.4

)

Equity earnings of affiliate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23.1

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3.9

)

​  

​  

Net income attributable to SCC

 

 

 

 

 

 

 

 

 

 

 

 

 

$

728.5

 

​  

​  

​  

​  

Capital investment

 

$

297.6

 

$

36.5

 

$

685.4

 

$

4.0

 

$

1,023.5

 

Property and mine development, net

 

$

5,004.5

 

$

366.9

 

$

3,389.8

 

$

338.4

 

$

9,099.6

 

Total assets

 

$

8,323.1

 

$

889.1

 

$

4,314.5

 

$

253.4

 

$

13,780.1

 

 

                                                                                                                                                                                    

 

 

Year Ended December 31, 2016

 

 

 

(in millions)

 

 

 

Mexican
Open-pit

 

Mexican
IMMSA
Unit

 

Peruvian
Operations

 

Corporate, other
and
eliminations

 

Consolidated

 

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 remediation

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

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

 

 

 

(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 remediation

 

 

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.

 

Schedule of sales value per segment

                                                                                                                                                                                    

 

 

Year Ended December 31, 2017

 

 

 

(in millions)

 

Mexican
Open-pit

 

Mexican
IMMSA
Unit

 

Peruvian
Operations

 

Corporate, Other &
Eliminations

 

Total
Consolidated

 

Copper

 

$

3,480.2

 

$

37.2

 

$

1,996.4

 

$

(37.3

)

$

5,476.5

 

Molybdenum

 

 

224.0

 

 

 

 

129.4

 

 

 

 

353.4

 

Silver

 

 

170.7

 

 

71.9

 

 

70.6

 

 

(26.9

)

 

286.3

 

Zinc

 

 

 

 

327.2

 

 

 

 

(0.6

)

 

326.6

 

Other

 

 

97.8

 

 

73.2

 

 

47.7

 

 

(7.0

)

 

211.7

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

3,972.7

 

$

509.5

 

$

2,244.1

 

$

(71.8

)

$

6,654.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

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

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of net sales by countries

        The geographic breakdown of the Company's sales for the three years ended December 31, 2017 were as follows (in millions):

                                                                                                                                                                                    

 

 

2017

 

2016

 

2015

 

The Americas:

 

 

 

 

 

 

 

 

 

 

Mexico

 

$

1,551.5

 

$

1,409.7

 

$

1,641.0

 

United States

 

 

1,162.5

 

 

1,050.0

 

 

864.0

 

Peru

 

 

374.3

 

 

294.4

 

 

324.3

 

Brazil

 

 

240.1

 

 

196.0

 

 

276.4

 

Chile

 

 

103.4

 

 

92.4

 

 

102.0

 

Other American countries

 

 

91.5

 

 

74.3

 

 

89.2

 

Europe:

 

 

 

 

 

 

 

 

 

 

Switzerland

 

 

602.4

 

 

398.1

 

 

294.9

 

Italy

 

 

332.4

 

 

343.8

 

 

324.1

 

Other European countries

 

 

480.0

 

 

273.1

 

 

125.4

 

Asia:

 

 

 

 

 

 

 

 

 

 

Singapore

 

 

1,051.3

 

 

652.7

 

 

312.8

 

Japan

 

 

479.5

 

 

409.8

 

 

335.0

 

Other Asian countries

 

 

185.6

 

 

185.5

 

 

356.8

 

​  

​  

​  

​  

​  

​  

Total

 

$

6,654.5

 

$

5,379.8

 

$

5,045.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of provisionally priced copper and molybdenum sales outstanding

                                                                                                                                                                                    

 

 

Sales volume
(million lbs.)

 

Priced at
(per pound)

 

Month of settlement

Copper

 

 

56.3

 

 

3.28

 

January through March 2018

Molybdenum

 

 

10.0

 

 

10.25

 

January through March 2018

 

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,

 

 

 

2017

 

2016

 

Copper

 

$

8.3

 

$

6.2

 

Molybdenum

 

 

14.6

 

 

(0.4

)

​  

​  

​  

​  

Total

 

$

22.9

 

$

5.8

 

​  

​  

​  

​  

​  

​  

​  

​