XML 94 R47.htm IDEA: XBRL DOCUMENT v3.22.4
SEGMENT AND RELATED INFORMATION: (Tables)
12 Months Ended
Dec. 31, 2022
SEGMENT AND RELATED INFORMATION:  
Schedule of financial information relating to Company's segments

Year Ended December 31, 2022

(in millions)

    

    

Mexican

    

    

Corporate, other

    

Mexican

IMMSA 

Peruvian 

and

Open-pit

Unit

Operations

eliminations

Consolidated

Net sales outside of segments

$

5,610.9

$

528.5

$

3,908.5

$

$

10,047.9

Intersegment sales

 

161.7

138.0

 

 

(299.7)

 

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

 

2,371.9

 

532.8

 

2,061.3

 

(316.9)

 

4,649.1

Selling, general and administrative

 

65.9

 

10.2

 

39.2

 

9.7

 

125.0

Depreciation, amortization and depletion

 

377.0

 

57.6

 

321.7

 

40.0

 

796.3

Exploration

 

3.1

 

5.4

 

18.5

 

14.7

 

41.7

Operating income

$

2,954.7

$

60.6

$

1,467.8

$

(47.3)

4,435.8

Less:

Interest, net

 

(305.1)

Other income (expense)

 

117.1

Income taxes

 

(1,596.1)

Equity earnings of affiliate

 

(3.7)

Non-controlling interest

 

(9.5)

Net income attributable to SCC

$

2,638.5

Capital investment

$

422.7

$

161.8

$

355.0

$

9.0

$

948.5

Property and mine development, net

$

4,512.6

$

678.5

$

3,659.3

$

746.2

$

9,596.6

Total assets

$

8,835.9

$

1,100.7

$

4,870.8

$

2,470.0

$

17,277.4

Year Ended December 31, 2021

(in millions)

    

    

Mexican

    

    

Corporate, other

    

Mexican

IMMSA 

Peruvian 

and

Open-pit

Unit

Operations

eliminations

Consolidated

Net sales outside of segments

$

6,109.0

$

454.3

$

4,370.8

$

$

10,934.1

Intersegment sales

 

145.9

 

 

(145.9)

 

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

 

1,953.5

 

440.9

 

1,662.0

 

(162.0)

 

3,894.4

Selling, general and administrative

 

62.8

 

10.0

 

40.1

 

12.3

 

125.2

Depreciation, amortization and depletion

 

392.6

 

54.8

 

321.0

 

37.6

 

806.0

Exploration

 

2.3

 

5.7

 

14.5

 

20.9

 

43.4

Operating income

$

3,697.8

$

88.8

$

2,333.2

$

(54.7)

6,065.1

Less:

Interest, net

 

(349.9)

Other income (expense)

 

(18.4)

Income taxes

 

(2,299.2)

Equity earnings of affiliate

 

13.6

Non-controlling interest

 

(14.1)

Net income attributable to SCC

$

3,397.1

Capital investment

$

463.6

$

98.3

$

320.9

$

9.5

$

892.3

Property and mine development, net

$

4,463.2

$

571.0

$

3,707.3

$

722.9

$

9,464.4

Total assets

$

8,559.8

$

998.2

$

4,932.7

$

3,806.9

$

18,297.6

Year Ended December 31, 2020

(in millions)

    

    

Mexican

    

    

Corporate, other

    

Mexican

IMMSA 

Peruvian 

and

Open-pit

Unit

Operations

eliminations

Consolidated

Net sales outside of segments

$

4,412.4

$

418.9

$

3,153.6

$

$

7,984.9

Intersegment sales

111.0

 

 

(111.0)

 

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

 

1,991.6

 

383.0

 

1,679.5

 

(124.3)

 

3,929.8

Selling, general and administrative

 

70.5

 

9.5

 

37.6

 

8.6

 

126.2

Depreciation, amortization and depletion

 

366.7

 

42.5

 

328.7

 

37.7

 

775.6

Exploration

2.5

 

8.6

 

9.4

 

12.1

 

32.6

Operating income

$

1,981.1

$

86.3

$

1,098.4

$

(45.1)

3,120.7

Less:

Interest, net

 

(347.4)

Other income (expense)

 

(27.5)

Income taxes

 

(1,174.4)

Equity earnings of affiliate

 

6.4

Non-controlling interest

 

(7.4)

Net income attributable to SCC

$

1,570.4

Capital investment

$

317.1

$

72.1

$

195.0

$

8.0

$

592.2

Property and mine development, net

$

4,470.5

$

548.2

$

3,735.1

$

704.9

$

9,458.7

Total assets

$

7,236.1

$

967.2

$

5,169.9

$

3,573.3

$

16,946.5

Schedule of opening and closing balances of receivables by reporting segment

The following table presents information regarding the opening and closing balances of receivables by reporting segment of the Company for the two years ended December 31, 2022 (in millions):

Mexican

    

Mexican

    

IMMSA

    

Peruvian

    

Corporate &

    

Open-Pit

Unit

Operations

Elimination

Consolidated

As of December 31, 2022:

 

  

 

  

 

  

 

  

 

  

Trade receivables

$

788.1

$

60.0

$

546.0

$

$

1,394.1

Related parties, current

 

31.1

 

0.1

 

0.1

 

2.0

 

33.3

As of December 31, 2021:

 

  

 

  

 

  

 

  

 

  

Trade receivables

$

656.0

$

51.2

$

651.5

$

$

1,358.7

Related parties, current

46.9

 

0.2

 

 

2.0

49.1

Schedule of sales value per segment

The following table presents information regarding the sales value by reporting segment of the Company’s significant products for the three years ended December 31, 2022 (in millions):

Year Ended December 31, 2022

    

Mexican

Mexican

    

IMMSA 

    

Peruvian

    

Corporate, Other &

    

Total

Open-pit

Unit

Operations

Eliminations

Consolidated

Copper

$

4,579.2

$

83.6

$

3,096.0

$

(220.0)

$

7,538.8

Molybdenum

 

705.3

 

 

487.4

 

 

1,192.7

Zinc

 

 

373.8

 

 

0.4

 

374.2

Silver

 

241.9

 

133.8

 

95.3

 

(68.4)

 

402.6

Other

 

246.3

 

75.3

 

229.8

 

(11.7)

 

539.7

Total

$

5,772.6

$

666.5

$

3,908.5

$

(299.7)

$

10,047.9

Year Ended December 31, 2021

    

Mexican

Mexican

    

IMMSA 

    

Peruvian

    

Corporate, Other &

    

Total

Open-pit

Unit

Operations

Eliminations

Consolidated

Copper

$

5,182.1

$

94.9

$

3,625.4

$

(74.1)

$

8,828.3

Molybdenum

 

538.4

 

 

514.7

 

 

1,053.1

Zinc

 

 

289.0

 

 

0.5

 

289.5

Silver

 

252.8

 

152.7

 

133.0

 

(64.1)

 

474.4

Other

 

135.7

 

63.6

 

97.7

 

(8.2)

 

288.8

Total

$

6,109.0

$

600.2

$

4,370.8

$

(145.9)

$

10,934.1

Year Ended December 31, 2020

    

Mexican

Mexican

    

IMMSA 

    

Peruvian

    

Corporate, Other &

    

Total

(in millions)

Open-pit

Unit

Operations

Eliminations

Consolidated

Copper

$

3,762.1

$

72.1

$

2,727.3

$

(48.4)

$

6,513.1

Molybdenum

 

275.2

 

 

235.1

 

 

510.3

Zinc

 

 

247.8

 

 

1.6

 

249.4

Silver

 

235.5

 

155.8

 

112.0

 

(55.5)

 

447.8

Other

 

139.6

 

54.2

 

79.2

 

(8.7)

 

264.3

Total

$

4,412.4

$

529.9

$

3,153.6

$

(111.0)

$

7,984.9

Schedule of net sales by countries

The geographic breakdown of the Company’s sales for the three years ended December 31, 2022 was as follows (in millions):

Year Ended December 31, 2022

Mexican 

Mexican 

IMMSA

Peruvian 

Corporate & 

    

Open-Pit

    

Unit

    

Operations

    

Elimination

    

Consolidated

The Americas:

Mexico

$

1,962.0

$

464.7

$

$

(138.0)

$

2,288.7

United States

 

1,486.2

 

54.0

 

370.2

 

 

1,910.4

Peru

 

162.2

 

 

614.5

 

(161.7)

 

615.0

Brazil

 

 

41.3

 

410.7

 

 

452.0

Chile

 

19.9

 

 

424.6

 

 

444.5

Other American countries

 

35.4

 

2.6

 

27.7

 

 

65.7

Europe:

 

 

 

 

 

Switzerland

 

693.7

 

44.6

 

739.5

 

 

1,477.8

Italy

 

2.1

 

19.3

 

240.0

 

 

261.4

Spain

 

420.7

 

 

37.5

 

 

458.2

Other European countries

 

124.3

 

31.1

 

207.4

 

 

362.8

Asia:

 

 

 

 

 

China

517.6

54.9

572.5

Singapore

 

103.9

 

8.4

 

176.1

 

 

288.4

Japan

 

88.0

 

 

528.2

 

 

616.2

Other Asian countries

 

156.6

 

0.5

 

77.2

 

 

234.3

Total

$

5,772.6

$

666.5

$

3,908.5

$

(299.7)

$

10,047.9

Year Ended December 31, 2021

Mexican

Mexican

IMMSA

Peruvian

Corporate &

    

Open-Pit

    

Unit

    

Operations

    

Elimination

    

Consolidated

The Americas:

Mexico

$

1,893.3

$

387.6

$

5.0

$

(145.9)

$

2,140.0

United States

 

1,648.1

 

52.3

 

233.1

 

1,933.5

Peru

 

 

(0.3)

 

586.6

 

586.3

Brazil

 

 

30.7

 

406.4

 

437.1

Chile

 

3.3

 

 

381.2

 

384.5

Other American countries

 

31.3

 

0.7

 

10.7

 

42.7

Europe:

 

 

 

Switzerland

1,097.2

 

55.1

 

544.7

 

1,697.0

Italy

0.7

 

8.8

 

298.3

 

307.8

Spain

410.2

 

 

91.8

 

502.0

Other European countries

275.8

 

45.5

 

410.9

 

732.2

Asia:

 

 

 

China

189.7

25.0

214.7

Singapore

441.9

 

19.4

 

496.5

 

957.8

Japan

23.6

 

 

605.5

 

629.1

Other Asian countries

93.9

 

0.4

 

275.1

 

369.4

Total

$

6,109.0

$

600.2

$

4,370.8

$

(145.9)

$

10,934.1

Year Ended December 31, 2020

Mexican

Mexican

IMMSA

Peruvian

Corporate &

    

Open-Pit

    

Unit

    

Operations

    

Elimination

    

Consolidated

The Americas:

Mexico

$

1,296.6

$

341.1

$

$

(111.0)

$

1,526.7

United States

 

1,182.8

 

27.2

 

153.4

 

1,363.4

Peru

 

 

13.0

 

322.0

 

335.0

Brazil

 

 

18.7

 

214.3

 

233.0

Chile

 

18.8

 

 

202.3

 

221.1

Other American countries

 

36.8

 

2.9

 

2.7

 

42.4

Europe:

 

 

 

Switzerland

898.2

 

69.9

 

475.2

 

1,443.3

Italy

0.1

 

9.5

 

262.0

 

271.6

Spain

199.4

 

 

 

199.4

Other European countries

199.9

 

40.2

 

281.6

 

521.7

Asia:

 

 

 

China

132.6

12.9

145.5

Singapore

319.9

 

6.9

 

536.9

 

863.7

Japan

46.9

 

 

532.6

 

579.5

Other Asian countries

80.4

 

0.5

 

157.7

 

238.6

Total

$

4,412.4

$

529.9

$

3,153.6

$

(111.0)

$

7,984.9

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, 

    

2022

    

2021

Copper

$

49.9

$

1.2

Molybdenum

 

167.2

 

(9.0)

Total

$

217.1

$

(7.8)

Schedule of provisionally priced copper and molybdenum sales outstanding

    

Sales volume

    

Priced at

    

(million lbs.)

(per pound)

Month of settlement

Copper

276.5

3.81

January through June 2023

Molybdenum

14.3

31.85

January through April 2023