XML 97 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENT AND RELATED INFORMATION: (Tables)
12 Months Ended
Dec. 31, 2024
SEGMENT AND RELATED INFORMATION:  
Schedule of financial information relating to Company's segments

Year Ended December 31, 2024

(in millions)

    

    

Mexican

    

    

Corporate, other

    

Mexican

IMMSA 

Peruvian 

Segment

and

Open-pit

Unit

Operations

Total

eliminations

Consolidated

Net sales to external customers

$

6,305.1

$

523.6

$

4,604.6

$

11,433.4

$

$

11,433.4

Intersegment sales

 

11.9

180.5

 

 

192.4

 

(192.4)

 

(0.0)

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

 

2,447.5

 

479.1

 

2,111.4

 

5,038.0

 

(196.5)

 

4,841.4

Selling, general and administrative

 

70.9

 

12.4

 

38.1

 

121.4

 

9.1

 

130.5

Depreciation, amortization and depletion

 

405.8

 

72.9

 

329.5

 

808.2

 

37.7

 

845.9

Exploration

 

8.7

 

10.5

 

33.2

 

52.4

 

8.5

 

60.9

Operating income

$

3,384.1

$

129.2

$

2,092.5

$

5,605.8

$

(51.1)

5,554.7

Less:

Interest, net

 

(202.7)

Other income (expense)

 

5.5

Income before income taxes

$

5,357.4

Capital investment

$

621.9

$

122.6

$

271.2

$

1,015.8

$

11.5

$

1,027.3

Property and mine development, net

$

4,735.4

$

801.0

$

3,759.7

$

9,296.1

$

587.2

$

9,883.3

Total assets

$

8,605.1

$

1,204.5

$

5,278.3

$

15,087.9

$

3,625.6

$

18,713.5

Year Ended December 31, 2023

(in millions)

    

    

Mexican

    

    

Corporate, other

    

Mexican

IMMSA 

Peruvian 

Segment

and

Open-pit

Unit

Operations

Total

eliminations

Consolidated

Net sales to external customers

$

5,562.3

$

479.2

$

3,854.3

$

9,895.8

$

$

9,895.8

Intersegment sales

 

151.6

 

 

151.6

 

(151.6)

 

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

 

2,325.1

 

545.6

 

1,974.7

 

4,845.4

 

(157.7)

 

4,687.7

Selling, general and administrative

 

70.1

 

10.4

 

38.4

 

118.9

 

8.3

 

127.2

Depreciation, amortization and depletion

 

386.1

 

70.4

 

338.7

 

795.2

 

38.4

 

833.6

Exploration

 

6.2

 

8.6

 

29.1

 

43.9

 

11.1

 

55.0

Operating income

$

2,774.8

$

(4.2)

$

1,473.4

$

4,244.0

$

(51.7)

4,192.3

Less:

Interest, net

 

(240.1)

Other income (expense)

 

3.6

Income before income taxes

$

3,955.8

Capital investment

$

521.8

$

147.7

$

322.7

$

992.2

$

16.4

$

1,008.6

Property and mine development, net

$

4,590.1

$

751.0

$

3,624.2

$

8,965.3

$

817.6

$

9,782.9

Total assets

$

8,695.6

$

1,166.1

$

4,635.5

$

14,497.2

$

2,228.1

$

16,725.3

Year Ended December 31, 2022

(in millions)

    

    

Mexican

    

    

Corporate, other

    

Mexican

IMMSA 

Peruvian 

Segment

and

Open-pit

Unit

Operations

Total

eliminations

Consolidated

Net sales to external customers

$

5,610.9

$

528.5

$

3,908.5

$

10,047.9

$

$

10,047.9

Intersegment sales

161.7

138.0

 

 

299.7

 

(299.7)

 

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

 

2,371.9

 

532.8

 

2,061.3

 

4,966.0

 

(316.9)

 

4,649.1

Selling, general and administrative

 

65.9

 

10.2

 

39.2

 

115.3

 

9.7

 

125.0

Depreciation, amortization and depletion

 

377.0

 

57.6

 

321.7

 

756.3

 

40.0

 

796.3

Exploration

3.1

 

5.4

 

18.5

 

27.0

 

14.7

 

41.7

Operating income

$

2,954.7

$

60.6

$

1,467.8

$

4,483.1

$

(47.3)

4,435.8

Less:

Interest, net

 

(305.1)

Other income (expense)

 

117.1

Income before income taxes

$

4,247.8

Capital investment

$

422.7

$

161.8

$

355.0

$

939.5

$

9.0

$

948.5

Property and mine development, net

$

4,512.6

$

678.5

$

3,659.3

$

8,850.4

$

746.2

$

9,596.6

Total assets

$

8,835.9

$

1,100.7

$

4,870.8

$

14,807.4

$

2,470.0

$

17,277.4

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, 2024 (in millions):

Mexican

    

Mexican

    

IMMSA

    

Peruvian

    

Segment

Corporate &

    

Open-Pit

Unit

Operations

Total

Elimination

Consolidated

As of December 31, 2024:

 

  

 

  

 

  

 

  

  

 

  

Trade receivables

$

623.0

$

59.7

$

506.9

$

1,189.6

$

$

1,189.6

Related parties, current

 

39.7

 

25.1

 

1.3

 

66.2

 

(52.7)

 

13.5

As of December 31, 2023:

 

  

 

  

 

  

 

  

 

  

 

  

Trade receivables

$

556.3

$

49.1

$

535.7

$

1,141.1

$

$

1,141.1

Related parties, current

25.7

 

0.9

 

0.8

 

27.4

 

(0.1)

27.3

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, 2024 (in millions):

Year Ended December 31, 2024

    

Mexican

Mexican

    

IMMSA 

    

Peruvian

Segment

    

Corporate, Other &

    

Total

(in millions)

Open-pit

Unit

Operations

Total

Eliminations

Consolidated

Copper

$

4,981.1

$

127.7

$

3,726.2

$

8,835.1

$

(81.4)

$

8,753.7

Molybdenum

 

674.5

 

 

571.9

 

1,246.4

 

 

1,246.4

Zinc

 

137.3

 

306.2

 

 

443.6

 

(8.7)

 

434.9

Silver

 

342.6

 

191.2

 

151.1

 

684.9

 

(96.9)

 

588.0

Other

 

181.5

 

78.9

 

155.4

 

415.8

 

(5.4)

 

410.4

Total

$

6,317.0

$

704.1

$

4,604.6

$

11,625.8

$

(192.4)

$

11,433.4

Year Ended December 31, 2023

    

Mexican

Mexican

    

IMMSA 

    

Peruvian

Segment

    

Corporate, Other &

    

Total

(in millions)

Open-pit

Unit

Operations

Total

Eliminations

Consolidated

Copper

$

4,442.2

$

89.1

$

3,129.1

$

7,660.4

$

(69.3)

$

7,591.1

Molybdenum

 

689.4

 

 

440.3

 

1,129.7

 

 

1,129.7

Zinc

 

 

300.9

 

 

300.9

 

0.5

 

301.4

Silver

 

233.7

 

158.3

 

100.2

 

492.2

 

(74.6)

 

417.6

Other

 

197.0

 

82.5

 

184.7

 

464.2

 

(8.2)

 

456.0

Total

$

5,562.3

$

630.8

$

3,854.3

$

10,047.4

$

(151.6)

$

9,895.8

Year Ended December 31, 2022

    

Mexican

Mexican

    

IMMSA 

    

Peruvian

Segment

    

Corporate, Other &

    

Total

(in millions)

Open-pit

Unit

Operations

Total

Eliminations

Consolidated

Copper

$

4,579.2

$

83.6

$

3,096.0

$

7,758.8

$

(220.0)

$

7,538.8

Molybdenum

 

705.3

 

 

487.4

 

1,192.7

 

 

1,192.7

Zinc

 

 

373.8

 

 

373.8

 

0.4

 

374.2

Silver

 

241.9

 

133.8

 

95.3

 

471.0

 

(68.4)

 

402.6

Other

 

246.3

 

75.3

 

229.8

 

551.4

 

(11.7)

 

539.7

Total

$

5,772.6

$

666.5

$

3,908.5

$

10,347.6

$

(299.7)

$

10,047.9

Schedule of net sales by countries

The geographic breakdown of the Company’s sales for the three years ended December 31, 2024, is attributed to countries based on location of customer, and is summarized as follows (in millions):

Year Ended December 31, 2024

Mexican 

Mexican 

IMMSA

Peruvian 

Segment

Corporate & 

    

Open-Pit

    

Unit

    

Operations

Total

    

Elimination

    

Consolidated

The Americas:

Mexico

$

2,481.5

$

503.0

$

33.9

$

3,018.4

$

(163.5)

$

2,854.9

United States

 

1,129.9

 

2.4

 

339.1

 

1,471.4

 

 

1,471.4

Peru

 

 

28.6

 

661.6

 

690.2

 

(28.9)

 

661.4

Brazil

 

 

39.4

 

474.1

 

513.5

 

 

513.5

Chile

 

 

 

452.3

 

452.3

 

 

452.3

Other American countries

 

43.1

 

 

27.1

 

70.2

 

 

70.2

Europe:

 

 

 

 

 

 

Switzerland

 

735.2

 

92.5

 

613.0

 

1,440.7

 

 

1,440.7

Italy

 

 

24.9

 

344.2

 

369.0

 

 

369.0

Spain

 

461.0

 

 

88.1

 

549.1

 

 

549.1

Other European countries

 

163.9

 

10.4

 

552.0

 

726.3

 

 

726.3

Asia:

 

 

 

 

 

 

China

921.8

3.5

257.8

1,183.1

1,183.1

Singapore

 

104.4

 

(0.6)

 

151.9

 

255.7

 

 

255.7

Japan

 

185.1

 

 

541.1

 

726.2

 

 

726.2

Other Asian countries

 

91.1

 

 

68.6

 

159.7

 

 

159.7

Total

$

6,317.0

$

704.1

$

4,604.6

$

11,625.8

$

(192.4)

$

11,433.4

Year Ended December 31, 2023

Mexican

Mexican

IMMSA

Peruvian

Segment

Corporate &

    

Open-Pit

    

Unit

    

Operations

Total

    

Elimination

    

Consolidated

The Americas:

Mexico

$

2,329.3

$

475.3

$

$

2,804.6

$

(133.5)

$

2,671.1

United States

 

1,086.6

 

18.3

 

515.4

 

1,620.3

 

1,620.3

Peru

 

 

18.4

 

394.6

 

413.0

 

(18.1)

394.9

Brazil

 

 

34.5

 

355.8

 

390.3

 

390.3

Chile

 

(8.4)

 

 

407.9

 

399.5

 

399.5

Other American countries

 

39.3

 

0.5

 

20.7

 

60.5

 

60.5

Europe:

 

 

 

 

Switzerland

520.2

 

29.8

 

535.4

 

1,085.4

 

1,085.4

Italy

1.1

 

18.9

 

394.4

 

414.4

 

414.4

Spain

397.0

 

 

75.9

 

472.9

 

472.9

Other European countries

163.5

 

24.4

 

219.8

 

407.7

 

407.7

Asia:

 

 

 

 

China

631.7

2

115.2

749.2

749.2

Singapore

155.5

 

8.1

 

200.7

 

364.3

 

364.3

Japan

160.3

 

 

508.0

 

668.3

 

668.3

Other Asian countries

86.2

 

0.3

 

110.5

 

197.0

 

197.0

Total

$

5,562.3

$

630.8

$

3,854.3

$

10,047.4

$

(151.6)

$

9,895.8

Year Ended December 31, 2022

Mexican

Mexican

IMMSA

Peruvian

Segment

Corporate &

    

Open-Pit

    

Unit

    

Operations

    

Total

Elimination

    

Consolidated

The Americas:

Mexico

$

1,962.0

$

464.7

$

$

2,426.7

$

(138.0)

$

2,288.7

United States

 

1,486.2

 

54.0

 

370.2

 

1,910.4

 

1,910.4

Peru

 

162.2

 

 

614.5

 

776.7

 

(161.7)

615.0

Brazil

 

 

41.3

 

410.7

 

452.0

 

452.0

Chile

 

19.9

 

 

424.6

 

444.5

 

444.5

Other American countries

 

35.4

 

2.6

 

27.7

 

65.7

 

65.7

Europe:

 

 

 

 

Switzerland

693.7

 

44.6

 

739.5

 

1,477.8

 

1,477.8

Italy

2.1

 

19.3

 

240.0

 

261.4

 

261.4

Spain

420.7

 

 

37.5

 

458.2

 

458.2

Other European countries

124.3

 

31.1

 

207.4

 

362.8

 

362.8

Asia:

 

 

 

 

China

517.6

54.9

572.5

572.5

Singapore

103.9

 

8.4

 

176.1

 

288.4

 

288.4

Japan

88.0

 

 

528.2

 

616.2

 

616.2

Other Asian countries

156.6

 

0.5

 

77.2

 

234.3

 

234.3

Total

$

5,772.6

$

666.5

$

3,908.5

$

10,347.6

$

(299.7)

$

10,047.9

Schedule of provisionally priced copper and molybdenum sales outstanding

Following are the provisionally priced copper and molybdenum sales outstanding at December 31, 2024:

    

Sales volume

    

Priced at

    

(million lbs.)

(per pound)

Month of settlement

Copper

149.0

3.96

January through April 2025

Molybdenum

13.0

21.08

January through April 2025

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, 

    

2024

    

2023

Copper

$

(27.5)

$

17.8

Molybdenum

 

(14.1)

 

18.2

Total

$

(41.6)

$

36.0