Wall Street Experts

Southern Copper Corporation

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 11 308.8 11 247.9 13 348.6 12 974.5 12 527.2 12 807.7 12 787.4 13 063.0 13 276.6 13 523.0 13 515.3 13 982.4 13 770.6 14 038.1 14 045.9 14 316.7 14 484.8 15 542.6 15 344.6 16 494.4 16 407.4 16 212.1 15 805.0 16 248.4 16 667.1 17 217.8 17 695.4 18 110.3 18 297.6 17 898.9 17 121.5 17 083.2 17 277.4 17 323.3 16 939.5 16 965.0 16 725.3 16 789.3 17 777.7 18 415.5 18 713.5 19 791.2
Aktywa trwałe 8 897.1 9 248.1 9 485.1 9 963.6 10 043.4 10 348.7 10 435.4 10 513.2 10 710.5 10 749.2 10 870.6 11 030.0 10 600.5 10 720.9 10 876.4 11 043.5 11 304.0 12 360.2 12 246.5 12 316.8 12 222.7 12 072.4 11 886.7 11 910.6 11 851.9 12 181.5 12 183.9 12 219.5 12 158.0 12 130.4 12 152.7 12 123.9 12 109.7 12 125.6 12 169.9 12 217.0 12 295.8 12 348.5 12 444.0 12 489.1 12 539.1 12 571.2
Rzeczowe aktywa trwałe netto 7 472.8 7 545.6 7 691.7 7 842.5 8 042.7 8 400.5 8 498.6 8 581.4 8 766.5 8 755.9 8 837.5 8 928.3 9 111.2 9 118.5 9 197.6 9 311.8 9 403.9 10 476.1 10 490.9 10 457.0 10 417.4 10 318.3 10 208.2 10 139.4 10 168.4 10 416.3 10 400.4 10 402.7 10 380.7 10 393.7 10 405.5 10 424.2 10 448.0 10 446.5 10 476.3 10 517.7 10 558.3 10 540.3 10 616.9 10 652.1 10 622.8 10 655.3
Wartość firmy 17.0 (109 668.2) (125 120.8) (202 702.1) 41.4 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 41.9 0.0 0.0 0.0 0.0 0.0
Wartości niematerialne i prawne 4.8 109 778.0 125 246.0 202 835.0 26.9 155.2 154.7 152.9 21.7 155.5 146.8 147.0 21.5 153.1 151.8 150.8 17.5 147.3 148.2 152.0 19.8 148.5 145.9 144.8 15.9 141.5 140.1 139.0 13.8 136.8 135.1 137.2 13.2 134.5 132.4 130.5 11.3 128.8 127.3 125.4 124.6 122.6
Wartość firmy i wartości niematerialne i prawne 109.9 109.8 125.2 132.9 200.7 155.2 154.7 152.9 154.2 155.5 146.8 147.0 152.5 153.1 151.8 150.8 147.7 147.3 148.2 152.0 148.4 148.5 145.9 144.8 143.0 141.5 140.1 139.0 138.1 136.8 135.1 137.2 134.7 134.5 132.4 130.5 53.2 128.8 127.3 125.4 124.6 122.6
Należności netto 573.1 501.2 481.1 419.9 464.1 567.0 505.2 664.3 668.5 769.8 743.1 976.8 976.4 1 009.7 963.3 943.0 908.1 1 035.4 935.7 918.6 911.8 789.7 937.7 1 036.8 1 136.6 1 324.4 1 506.6 1 579.8 1 446.6 1 255.2 1 146.4 1 154.7 1 473.8 1 326.7 1 157.3 1 211.1 1 228.3 1 395.0 1 704.0 1 589.4 1 243.8 1 605.0
Inwestycje długoterminowe 66.7 67.2 68.9 70.9 76.1 77.9 78.4 83.7 87.5 90.2 91.5 95.8 99.7 100.0 100.2 103.6 103.6 104.7 103.0 107.9 111.9 112.9 106.9 110.0 114.3 118.2 123.4 120.5 115.4 116.7 115.8 115.7 110.8 103.9 100.2 100.1 108.2 113.9 114.5 114.0 0.0 115.0
Aktywa obrotowe 2 411.7 1 999.8 3 863.5 3 010.9 2 483.8 2 459.0 2 352.2 2 549.8 2 566.1 2 773.8 2 644.7 2 952.4 3 170.1 3 317.2 3 169.5 3 273.2 3 180.8 3 182.4 3 098.1 4 177.6 4 184.7 4 139.7 3 918.3 4 337.8 4 815.2 5 036.3 5 511.5 5 890.8 6 139.6 5 768.5 4 968.8 4 959.3 5 187.7 5 197.4 4 769.6 4 748.0 4 429.5 4 440.8 5 333.7 5 926.4 6 174.4 7 220.0
Środki pieniężne i Inwestycje 740.3 276.0 2 145.7 1 386.6 878.0 658.6 550.7 612.3 597.3 751.4 728.9 829.0 1 055.3 1 124.7 1 083.2 1 203.8 1 058.4 950.5 871.0 1 936.9 2 005.8 2 092.3 1 839.5 2 176.1 2 594.4 2 683.2 2 940.1 3 210.5 3 488.9 3 253.7 2 355.7 2 184.8 2 278.0 2 440.4 2 199.3 2 214.2 1 750.8 1 581.5 2 204.4 2 973.6 3 503.4 4 334.5
Zapasy 766.0 842.9 826.5 804.8 857.2 931.3 979.4 972.6 1 010.4 979.9 975.4 997.4 1 041.9 1 049.8 1 003.5 1 007.6 1 032.7 1 035.6 1 068.6 1 062.2 1 068.5 1 079.4 1 039.0 977.3 950.2 880.7 893.9 912.5 972.9 1 029.9 1 071.6 1 053.3 1 013.9 981.8 985.3 975.5 1 016.9 1 014.4 1 017.2 990.5 1 048.9 966.1
Inwestycje krótkoterminowe 338.6 83.8 573.4 882.1 603.5 282.6 98.2 100.8 51.3 52.7 40.2 30.5 50.5 56.5 50.7 236.5 213.8 213.5 118.8 1.7 80.7 40.7 30.7 30.7 410.8 415.9 545.8 626.8 486.9 406.5 242.6 0.3 208.3 140.6 0.3 247.1 599.3 329.3 329.1 318.8 245.3 218.2
Środki pieniężne i inne aktywa pieniężne 401.7 192.2 1 572.3 504.5 274.5 376.0 452.5 511.5 546.0 698.7 688.7 798.5 1 004.8 1 068.2 1 032.5 967.3 844.6 737.0 752.2 1 935.2 1 925.1 2 051.6 1 808.8 2 145.4 2 183.6 2 267.3 2 394.3 2 583.7 3 002.0 2 847.2 2 113.1 2 184.5 2 069.7 2 299.8 2 199.0 1 967.1 1 151.5 1 252.2 1 875.3 2 654.8 3 258.1 4 116.3
Należności krótkoterminowe 546.9 470.9 548.9 542.8 646.6 704.2 559.6 549.4 584.2 342.1 548.3 565.1 659.8 640.0 621.4 688.5 673.4 587.3 630.8 575.0 598.3 597.8 554.8 566.8 594.6 549.0 560.8 611.2 591.9 693.7 671.5 662.6 657.6 662.6 610.1 618.5 652.6 748.5 647.2 609.3 615.2 684.4
Dług krótkoterminowy 200.0 250.0 200.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 131.6 528.6 467.0 468.4 469.4 139.4 141.2 141.2 142.6 144.0 145.2 373.6 374.4 451.7 376.9 154.6 152.4 149.8 143.6 156.0 154.0 653.3 651.0 499.8 500.0
Zobowiązania krótkoterminowe 1 178.6 1 047.8 1 015.5 974.8 916.7 982.7 798.7 935.1 999.1 989.5 800.8 979.8 1 168.3 1 179.8 1 006.2 1 207.9 1 216.3 1 123.4 1 385.4 1 432.2 1 476.5 1 387.2 891.8 1 161.7 1 374.7 1 374.9 1 452.1 1 789.1 2 250.0 1 725.8 1 508.4 1 484.8 1 235.7 1 247.3 1 060.6 1 284.1 1 388.5 1 340.0 1 898.2 2 139.4 2 228.9 1 944.4
Rozliczenia międzyokresowe 27.7 -0.0 (0.1) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 67.3 68.6 69.4 0.0 0.0 (19.7) 0.0 0.0 0.0 73.9 0.0 (75.9) 245.7 0.0 0.0 (74.9) (71.8) 278.3 65.3 364.8 0.0 0.0 0.0
Zobowiązania długoterminowe 4 293.6 4 530.4 6 491.4 6 447.7 6 311.3 6 416.8 6 396.1 6 393.4 6 406.6 6 409.5 6 382.3 6 372.5 6 452.9 6 468.9 6 470.6 6 478.3 6 655.6 7 726.4 7 170.6 8 191.9 8 072.7 8 061.7 8 043.6 8 017.5 8 016.4 8 264.6 8 270.5 8 167.8 7 839.8 7 952.5 7 926.1 7 970.4 7 894.8 7 887.6 7 916.3 7 872.7 7 855.6 7 843.4 7 319.3 7 286.7 7 246.5 8 210.1
Rezerwy z tytułu odroczonego podatku 91.2 370.9 384.6 338.2 171.3 228.4 204.6 196.0 204.8 195.0 165.0 155.1 55.6 38.4 37.1 37.7 223.1 206.5 210.0 205.1 178.3 183.2 156.2 140.4 159.4 144.2 168.7 118.4 118.3 144.9 119.0 132.2 161.2 171.7 191.1 145.0 132.2 149.9 158.8 133.5 124.5 130.8
Zobowiązania długoterminowe 4 293.6 4 530.4 6 491.4 6 447.7 6 311.3 6 416.8 6 396.1 6 393.4 6 406.6 6 409.5 6 382.3 6 372.5 6 452.9 6 468.9 6 470.6 6 478.3 6 655.6 7 726.4 7 170.6 8 191.9 8 072.7 8 061.7 8 043.6 8 017.5 8 016.4 8 264.6 8 270.5 8 167.8 7 839.8 7 952.5 7 926.1 7 970.4 7 894.8 7 887.6 7 916.3 7 872.7 7 855.6 7 843.4 7 319.3 7 286.7 7 246.5 8 210.1
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1 092.5 1 076.3 1 061.8 1 046.4 1 029.5 1 011.2 994.7 979.0 961.8 944.3 926.6 916.3 900.8 883.7 869.7 851.4 832.7 813.6 786.9 775.4 757.1 745.4 725.0 0.0 0.0
Zobowiązania ogółem 5 472.2 5 578.2 7 506.9 7 422.5 7 228.0 7 399.5 7 194.8 7 328.5 7 405.7 7 399.0 7 183.1 7 352.3 7 621.2 7 648.7 7 476.8 7 686.2 7 871.9 8 849.8 8 556.0 9 624.1 9 549.2 9 448.9 8 935.4 9 179.2 9 391.1 9 639.5 9 722.6 9 956.9 10 089.8 9 678.3 9 434.5 9 455.2 9 130.5 9 134.9 8 976.9 9 156.8 9 244.1 9 183.4 9 217.5 9 426.1 9 475.4 10 154.5
Kapitał (fundusz) podstawowy 3 353.5 3 350.8 3 351.3 3 347.3 3 358.6 3 362.5 3 363.8 3 366.1 3 367.0 3 369.3 3 372.0 3 377.3 3 382.1 3 388.9 3 391.5 3 400.6 3 402.6 8.8 8.8 3 424.4 3 433.7 3 419.3 3 427.0 3 434.5 3 450.3 3 448.3 8.8 3 469.0 3 462.9 3 477.1 8.8 3 486.7 3 498.5 3 506.5 3 523.6 3 523.4 8.8 8.8 8.8 8.8 5 034.8 8.8
Zyski zatrzymane 4 346.8 4 548.8 4 763.7 4 782.6 4 812.1 4 974.0 5 157.1 5 316.1 5 455.3 5 707.5 5 914.3 6 211.3 5 726.2 5 965.0 6 142.8 6 203.0 6 186.9 6 265.7 6 358.7 6 439.2 6 435.6 6 341.2 6 446.1 6 642.8 6 846.4 7 146.4 7 538.0 7 709.8 7 769.7 7 781.3 7 247.3 7 186.5 7 702.3 7 742.4 7 516.8 7 361.5 7 033.5 7 156.7 7 180.9 7 142.8 0.0 0.0
Kapitał własny 5 836.6 5 669.7 5 841.7 5 552.0 5 299.2 5 408.2 5 592.6 5 734.5 5 870.9 6 124.0 6 332.2 6 630.1 6 149.4 6 389.4 6 569.1 6 630.5 6 612.9 6 692.8 6 788.6 6 870.3 6 858.2 6 763.2 6 869.6 7 069.2 7 276.0 7 578.3 7 972.8 8 153.4 8 207.8 8 220.6 7 687.0 7 628.0 8 146.9 8 188.4 7 962.6 7 808.2 7 481.2 7 605.9 8 560.2 8 989.4 9 238.1 9 636.7
Udziały mniejszościowe 32.1 33.2 34.3 35.1 36.3 36.9 37.6 38.2 38.6 39.3 39.9 40.6 41.7 42.6 43.4 44.4 45.4 46.3 48.3 49.0 47.9 47.0 48.1 50.0 51.2 53.2 55.3 57.4 58.6 59.9 59.8 61.2 62.7 63.6 63.0 63.4 63.1 64.2 67.7 68.4 66.6 68.4
Pasywa 11 308.8 11 247.9 13 348.6 12 974.5 12 527.2 12 807.7 12 787.4 13 063.0 13 276.6 13 523.0 13 515.3 13 982.4 13 770.6 14 038.1 14 045.9 14 316.7 14 484.8 15 542.6 15 344.6 16 494.4 16 407.4 16 212.1 15 805.0 16 248.4 16 667.1 17 217.8 17 695.4 18 110.3 18 297.6 17 898.9 17 121.5 17 083.2 17 277.4 17 323.3 16 939.5 16 965.0 16 725.3 16 789.3 17 777.7 18 415.5 18 713.5 19 791.2
Inwestycje 405.3 151.0 642.2 953.1 679.6 360.5 176.6 184.5 138.8 142.9 131.7 126.3 150.2 156.5 150.9 340.1 317.4 318.2 221.8 109.6 192.6 153.6 137.6 140.7 525.1 534.1 669.2 747.3 602.3 523.2 358.4 116.0 319.1 140.6 0.3 247.1 707.5 443.2 443.6 432.8 245.3 333.2
Dług 4 206.0 4 256.3 6 152.2 5 950.9 5 951.5 5 952.1 5 952.9 5 953.5 5 954.2 5 954.9 5 955.6 5 956.3 5 957.1 5 957.8 5 958.5 5 959.3 5 960.1 7 053.4 7 038.0 7 934.6 7 918.6 7 901.9 7 484.1 7 467.5 7 452.6 7 435.5 7 490.2 7 400.7 7 390.0 7 374.7 7 433.1 7 343.1 7 102.6 7 008.5 6 991.6 6 968.9 7 030.0 7 012.6 7 001.9 6 982.4 6 935.1 7 967.7
Środki pieniężne i inne aktywa pieniężne 401.7 192.2 1 572.3 504.5 274.5 376.0 452.5 511.5 546.0 698.7 688.7 798.5 1 004.8 1 068.2 1 032.5 967.3 844.6 737.0 752.2 1 935.2 1 925.1 2 051.6 1 808.8 2 145.4 2 183.6 2 267.3 2 394.3 2 583.7 3 002.0 2 847.2 2 113.1 2 184.5 2 069.7 2 299.8 2 199.0 1 967.1 1 151.5 1 252.2 1 875.3 2 654.8 3 258.1 4 116.3
Dług netto 3 804.3 4 064.1 4 579.9 5 446.4 5 677.0 5 576.1 5 500.4 5 442.0 5 408.2 5 256.2 5 266.9 5 157.8 4 952.3 4 889.6 4 926.0 4 992.0 5 115.5 6 316.4 6 285.8 5 999.4 5 993.5 5 850.3 5 675.3 5 322.1 5 269.0 5 168.2 5 095.9 4 817.0 4 388.0 4 527.5 5 320.0 5 158.6 5 032.9 4 708.7 4 792.6 5 001.8 5 878.5 5 760.4 5 126.6 4 327.6 3 677.0 3 851.4
Ticker SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO SCCO
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD