Southern Copper Corporation Financial Ratios — SCCO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	59.11	44.07	31.43	23.51	13.31	14	12.2	24.35	22.21	22.38	44.19	32.51	31.29	40.71	42.9
Return on Assets (%)	28.86	20.98	15.14	11.91	6.14	6.01	5.39	10.99	9.68	9.42	19.28	14.83	14.26	19.06	21.62
Return on Capital (%)	36.5	25.82	18.6	14.32	8.09	8.22	6.84	13.79	12.31	11.96	23.6	18.38	17.59	23.26	26.22
Return on Invested Capital (%)	35.36	27.22	18.21	14.26	8.05	8.07	6.63	13.6	12.1	11.87	22.86	17.37	17.12	22.15	24.72
Gross Margin (%)	55.25	53.59	45.11	43.23	31.86	31.57	41.03	42.46	40.01	41.07	57.01	45.81	44.21	50.26	53.59
EBITDA Margin (%)	57.39	56.24	49.19	46.27	38.15	41.1	49.44	50.1	48.28	48.8	62.84	52.07	50.79	55.98	58.65
Operating Margin (%)	53.17	51.36	42.54	38.58	28.03	29.08	39.36	40.6	37.79	39.08	55.47	44.15	42.36	48.58	52.17
Incremental Operating Margin (%)	61.18	134.02	124.66	181.23	110.31	44.86	82.74	59.32	-67.87	52.58	99.84	183.85	160.09	88.61	72.84
Pretax Margin (%)	50.58	44.59	39.86	35.74	23.57	23.35	34.6	36.49	33.31	34.39	52.1	42.28	39.97	46.86	50.55
Profit Margin (%)	34.26	29.01	27.19	23.03	14.59	14.43	10.95	21.74	20.39	19.67	31.07	26.26	24.51	29.53	32.3
Net Income to Common Margin (%)	34.26	29.01	27.19	23.03	14.59	14.43	10.95	21.74	20.39	19.67	31.07	26.26	24.51	29.53	32.3
Effective Tax Rate (%)	32.02	36.35	32.42	36.48	39.09	39.9	69.2	40.69	38.96	42.77	40.36	37.57	38.4	36.87	36.41
Dvd Payout Ratio (%)	88.44	161.18	35.2	28.37	36.36	17.83	61.94	69.67	85.01	73.15	72.22	101.82	126.52	48.15	56.98
Sustainable Growth Rate (%)	6.83	-26.96	20.37	16.84	8.47	11.5	4.64	7.38	3.33	6.01	12.28	-0.59	-8.3	21.11	18.46

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,746	4,214	4,205	4,181	5,952	5,954	5,957	5,960	7,987	7,523	7,464	7,103	7,030	6,998	7,414
ST Debt	10	10	- -	200	- -	- -	- -	- -	468	71	374	77	78	582	86
LT Debt	2,736	4,204	4,205	3,981	5,952	5,954	5,957	5,960	7,519	7,453	7,090	7,025	6,952	6,416	7,327
Total Debt/EBITDA	0.7	1.12	1.44	1.56	3.09	2.69	1.81	1.68	2.27	1.93	1.09	1.36	1.4	1.09	0.94
Net Debt/EBITDA	0.48	0.47	0.86	1.43	2.95	2.45	1.51	1.44	1.43	1.12	0.52	0.8	1.02	0.47	0.31
Total Debt/EBIT	0.76	1.23	1.66	1.87	4.21	3.81	2.27	2.07	2.9	2.41	1.23	1.6	1.68	1.26	1.06
Net Debt/EBIT	0.52	0.51	1	1.71	4.01	3.46	1.89	1.78	1.82	1.4	0.58	0.94	1.22	0.54	0.35
EBITDA to Interest Expense	20.99	21.76	14.89	19.32	9.13	7.61	10.75	12.83	10.32	10.63	19.24	15.38	15.38	19.16	21.31
EBITDA-CapEx/Interest Expense	20.99	21.76	14.89	19.32	9.13	7.61	10.75	12.83	10.32	10.63	19.24	15.38	15.38	19.16	21.31
EBIT to Interest Expense	19.44	19.87	12.88	16.11	6.71	5.38	8.56	10.4	8.08	8.51	16.98	13.04	12.83	16.63	18.96
Interest Expense	186	172	197	139	211	291	306	277	341	367	357	340	327	334	369
Common Equity/Total Assets	49.8	45.89	50.32	50.94	41.79	44.07	44.32	45.97	41.51	42.63	44.54	46.79	44.35	49.01	51.62
Long-Term Debt/Equity (%)	67.78	87.78	75.6	68.21	112.31	101.42	96.87	90.13	109.63	102.43	86.38	86.23	92.93	69.45	65.98
Long-Term Debt/Capital (%)	40.34	46.69	43.05	39.74	52.9	50.35	49.21	47.4	50.65	50.36	45.24	46.07	47.91	39.52	39.57
Long-Term Debt/Total Assets (%)	33.93	40.49	38.24	34.94	47.26	44.99	43.23	41.72	45.83	43.98	38.75	40.66	41.57	34.29	34.27
Total Debt/Equity (%)	68.03	87.99	75.6	71.63	112.31	101.42	96.87	90.13	116.46	103.4	90.94	87.18	93.97	75.75	66.76
Total Debt/Capital (%)	40.49	46.81	43.05	41.74	52.9	50.35	49.21	47.4	53.8	50.84	47.63	46.58	48.45	43.1	40.03
Total Debt/Total Assets (%)	34.05	40.58	38.24	36.69	47.26	44.99	43.23	41.72	48.68	44.39	40.79	41.11	42.03	37.39	34.67
Net Debt to Equity	47.01	36.63	45.53	65.4	107.13	92.12	80.53	77.36	73.13	59.93	43.2	51.33	68.21	32.48	22.03
Net Debt/Capital (%)	31.98	26.81	31.28	39.54	51.72	47.95	44.61	43.62	38.82	34.57	27.98	31.73	38.2	23.12	17.21
EBITDA	3,914	3,751	2,928	2,678	1,925	2,211	3,290	3,556	3,517	3,896	6,871	5,232	5,026	6,401	7,870
EBITDA-CapEx	3,914	3,751	2,928	2,678	1,925	2,211	3,290	3,556	3,517	3,896	6,871	5,232	5,026	6,401	7,870
Operating Income (Loss)	3,625	3,425	2,532	2,233	1,414	1,564	2,619	2,881	2,753	3,121	6,065	4,436	4,192	5,555	7,002

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.38	3.03	2.4	0.62	0.95	0.6	0.9	0.87	1.36	1.87	1.55	1.84	1.26	1.56	2.29
Current Ratio	3.11	5.02	4.36	2.07	2.7	2.57	2.71	2.61	2.83	3.48	2.73	4.2	3.19	2.75	3.89
Quick Ratio	2.27	3.9	3.16	1.16	1.55	1.27	1.74	1.67	1.98	2.69	2.19	3.04	2.15	2.11	3.23
CFO/Avg Current Liab	1.95	2.17	2.27	1.41	0.86	0.96	1.82	1.87	1.42	1.95	2.36	1.61	2.72	2.43	2.16
Common Equity/Total Assets	49.8	45.89	50.32	50.94	41.79	44.07	44.32	45.97	41.51	42.63	44.54	46.79	44.35	49.01	51.62
Long-Term Debt/Equity (%)	67.78	87.78	75.6	68.21	112.31	101.42	96.87	90.13	109.63	102.43	86.38	86.23	92.93	69.45	65.98
Long-Term Debt/Capital (%)	40.34	46.69	43.05	39.74	52.9	50.35	49.21	47.4	50.65	50.36	45.24	46.07	47.91	39.52	39.57
Long-Term Debt/Total Assets (%)	33.93	40.49	38.24	34.94	47.26	44.99	43.23	41.72	45.83	43.98	38.75	40.66	41.57	34.29	34.27
Total Debt/Equity (%)	68.03	87.99	75.6	71.63	112.31	101.42	96.87	90.13	116.46	103.4	90.94	87.18	93.97	75.75	66.76
Total Debt/Capital (%)	40.49	46.81	43.05	41.74	52.9	50.35	49.21	47.4	53.8	50.84	47.63	46.58	48.45	43.1	40.03
Total Debt/Total Assets (%)	34.05	40.58	38.24	36.69	47.26	44.99	43.23	41.72	48.68	44.39	40.79	41.11	42.03	37.39	34.67
CFO/Total Liabilities	51.66	35.82	34.21	24.4	12.06	12.54	25.9	29.12	20.02	28.78	42.54	30.69	38.65	46.67	46.24
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	7.2	5.98	4.74	4.36	3.18	3.59	4.84	3.85	3.87	5.1	5.46	5.49	6.67	7.05	9.43

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.67	9.78	9.9	10.78	10.21	9.63	8.09	7.89	8.8	8.4	9.01	7.3	7.81	9.81	8.55
Days Sales Outstanding	37.75	37.34	36.87	33.85	35.77	37.9	45.11	46.26	41.46	43.47	40.52	50	46.75	37.2	42.71
Inventory Turnover	5.18	4.65	4.7	4.29	4.06	3.94	3.82	3.94	4.16	4.66	4.89	5.48	5.44	5.51	5.91
Days Inventory Outstanding	70.4	78.55	77.65	85.01	89.89	92.59	95.45	92.72	87.73	78.3	74.67	66.59	67.13	66.29	61.75
Accounts Payable Turnover	6.28	6.87	6.74	6.59	5.8	6.23	6.36	6.11	6.93	7.69	7.96	8.78	8.43	9.02	8.45
Accounts Payable Turnover Days	58.11	53.14	54.15	55.38	62.97	58.58	57.4	59.72	52.67	47.46	45.85	41.56	43.28	40.45	43.21
Cash Conversion Cycle	50.04	62.75	60.36	63.48	62.69	71.9	83.17	79.26	76.53	74.3	69.34	75.02	70.6	63.04	61.25
Inventory to Cash Days	-32.65	-41.22	-40.78	-51.16	-54.13	-54.69	-50.34	-46.46	-46.27	-34.83	-34.15	-16.59	-20.37	-29.09	-19.03
Inventories	636	696	694	836	857	1,010	1,042	1,033	1,068	950	973	1,014	1,017	1,049	1,058
Raw Materials	252	284	304	301	321	337	364	378	363	352	314	345	404	432	423
Work In Process	290	311	305	200	189	232	308	257	260	249	341	330	313	344	328
Finished Goods	93	101	84	84	104	130	49	70	87	51	59	78	69	56	68
Other Inventory	- -	- -	- -	250	243	311	321	328	358	298	260	260	231	217	239

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	26,068	32,885	24,636	23,537	20,817	25,359	37,681	24,435	33,737	51,716	49,005	47,963	68,354	73,995	119,701
- Cash & Cash Equivalents	848	2,459	1,673	364	274	546	1,005	845	1,925	2,184	3,002	2,070	1,152	3,258	4,305
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	21	24	28	32	36	39	42	45	48	51	59	63	63	67	67
+ Total Debt	2,746	4,214	4,205	4,181	5,952	5,954	5,957	5,960	7,987	7,523	7,464	7,103	7,030	6,998	7,414
Enterprise Value	27,465	34,529	26,988	27,047	25,926	30,755	42,625	29,382	39,766	56,696	53,039	52,850	73,696	77,556	122,272
Total Capital	6,782	9,003	9,767	10,018	11,251	11,825	12,106	12,573	14,845	14,799	15,672	15,250	14,511	16,236	18,518
Total Debt/Capital (%)	40.49	46.81	43.05	41.74	52.9	50.35	49.21	47.4	53.8	50.84	47.63	46.58	48.45	43.1	40.03
Total Debt / EV	0.1	0.12	0.16	0.15	0.23	0.19	0.14	0.2	0.2	0.13	0.14	0.13	0.1	0.09	0.06
EV/Sales	4.03	5.18	4.53	4.67	5.14	5.72	6.41	4.14	5.46	7.1	4.85	5.26	7.45	6.78	9.11
EV/EBITDA	7.02	9.21	9.22	10.1	13.47	13.91	12.96	8.26	11.31	14.55	7.72	10.1	14.66	12.12	15.54
EV/EBIT	7.58	10.08	10.66	12.11	18.33	19.66	16.28	10.2	14.44	18.17	8.74	11.91	17.58	13.96	17.46
EV/Cash Flow to Firm	12.45	16.34	13.55	18.73	25.72	28.01	20.58	12.25	18.76	18.94	11.77	17.53	19.53	16.74	24.52
EV/Free Cash Flow to Firm	12.45	16.34	13.55	18.73	25.72	28.01	20.58	12.25	18.76	18.94	11.77	17.53	19.53	16.74	24.52
Diluted Market Cap	26,221	32,992	24,854	23,988	21,320	25,379	37,680	24,433	33,738	51,717	49,006	47,963	68,353	73,058	120,796
Diluted Enterprise Value	28,139	34,771	27,414	27,837	27,033	30,825	42,674	29,594	39,848	57,108	53,526	53,059	74,294	76,864	123,972
EV per Share	29.94	37.84	29.94	30.84	30.96	36.87	51.1	35.22	47.67	67.96	63.57	63.35	88.33	92.96	146.55
TTM Sales	6,819	6,669	5,953	5,788	5,046	5,380	6,654	7,097	7,286	7,985	10,934	10,048	9,896	11,433	13,420
TTM EBITDA	3,914	3,751	2,928	2,678	1,925	2,211	3,290	3,556	3,517	3,896	6,871	5,232	5,026	6,401	7,870
TTM Operating Income	3,625	3,425	2,532	2,233	1,414	1,564	2,619	2,881	2,753	3,121	6,065	4,436	4,192	5,555	7,002
TTM Cash Flow to Firm	2,207	2,114	1,992	1,444	1,008	1,098	2,071	2,399	2,120	2,993	4,505	3,015	3,774	4,633	4,987
TTM Free Cash Flow to Firm	2,207	2,114	1,992	1,444	1,008	1,098	2,071	2,399	2,120	2,993	4,505	3,015	3,774	4,633	4,987

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	12.61	16.46	13.37	17.69	24.23	27.49	19.06	10.93	17.65	18.58	11.42	17.11	19.13	16.52	25.42
EV/EBIT	7.58	10.08	10.66	12.11	18.33	19.66	16.28	10.2	14.44	18.17	8.74	11.91	17.58	13.96	17.46
Enterprise Value	27,465	34,529	26,988	27,047	25,926	30,755	42,625	29,382	39,766	56,696	53,039	52,850	73,696	77,556	122,272
Low Price	21.27	26.39	23.32	24.71	22.28	20.51	30.56	27.99	27.61	22.3	52.28	40.38	57.94	73.43	73.37
EV/Sales	4.03	5.18	4.53	4.67	5.14	5.72	6.41	4.14	5.46	7.1	4.85	5.26	7.45	6.78	9.11
EV/EBITDA	7.02	9.21	9.22	10.1	13.47	13.91	12.96	8.26	11.31	14.55	7.72	10.1	14.66	12.12	15.54
Price/Earnings	11.22	17.05	15.36	18	28.95	32.68	51.72	15.83	22.71	32.93	14.43	18.18	28.18	21.64	27.87
Price/Earnings Average	12.98	14.92	16.75	19.14	31.58	27.96	41.94	23.62	19.22	21.62	15.44	17.59	24.63	24.13	20.38
Price/Earnings High	18.73	17.76	22.48	21.64	36.93	35.83	52.24	29.9	23.18	33.33	19.47	23.87	28.94	30.45	29.56
Price/Earnings Low	8.4	12.49	13.1	16.57	25.95	22.05	34.99	15.13	15.5	11.85	12.84	12.77	19.93	17.91	14.25
Price/Book Value	6.49	6.9	4.45	4.05	3.96	4.35	6.17	3.72	4.95	7.16	6.01	5.93	9.21	8.07	10.84
Price/Book Value Average	7.51	6.04	4.86	4.31	4.31	3.72	5	5.55	4.19	4.7	6.44	5.74	8.05	9	7.93
Price/Book Value High	10.83	7.19	6.52	4.88	5.05	4.77	6.23	7.02	5.06	7.24	8.12	7.79	9.46	11.36	11.5
Price/Book Value Low	4.86	5.05	3.8	3.73	3.54	2.93	4.17	3.56	3.38	2.58	5.35	4.17	6.52	6.68	5.55
Price/Tangible Book Value	6.53	6.94	4.47	4.08	4.01	4.4	6.23	3.75	5	7.22	6.05	5.97	9.28	8.11	10.89
Price/Tangible Book Value Average	7.56	6.07	4.87	4.34	4.37	3.76	5.06	5.6	4.23	4.74	6.48	5.78	8.11	9.05	7.97
Price/Tangible Book Value High	10.9	7.23	6.54	4.91	5.11	4.82	6.3	7.09	5.1	7.3	8.17	7.85	9.53	11.42	11.56
Price/Tangible Book Value Low	4.89	5.08	3.81	3.76	3.59	2.97	4.22	3.59	3.41	2.6	5.39	4.2	6.56	6.72	5.57
Price/Sales	3.85	4.95	4.18	4.14	4.23	4.72	5.66	3.44	4.63	6.48	4.48	4.77	6.91	6.39	9
Price/Sales Average	4.45	4.33	4.55	4.41	4.61	4.04	4.59	5.13	3.92	4.25	4.8	4.62	6.04	7.13	6.58
Price/Sales High	6.42	5.15	6.11	4.98	5.39	5.17	5.72	6.5	4.73	6.55	6.05	6.27	7.09	8.99	9.55
Price/Sales Low	2.88	3.62	3.56	3.82	3.79	3.18	3.83	3.29	3.16	2.33	3.99	3.35	4.88	5.29	4.6
Price/Cash Flow	12.61	16.46	13.37	17.69	24.23	27.49	19.06	10.93	17.65	18.58	11.42	17.11	19.13	16.52	25.42
Price/Cash Flow Average	14.58	14.41	14.58	18.82	26.43	23.52	15.46	16.3	14.94	12.2	12.22	16.56	16.72	18.43	18.59
Price/Cash Flow High	21.03	17.15	19.57	21.27	30.91	30.14	19.25	20.64	18.02	18.8	15.41	22.48	19.65	23.26	26.96
Price/Cash Flow Low	9.43	12.06	11.41	16.29	21.72	18.55	12.9	10.45	12.05	6.68	10.16	12.02	13.53	13.68	13
Price/Free Cash Flow Average	14.58	14.41	14.58	18.82	26.43	23.52	15.46	16.3	14.94	12.2	12.22	16.56	16.72	18.43	18.59
Price/Free Cash Flow High	21.03	17.15	19.57	21.27	30.91	30.14	19.25	20.64	18.02	18.8	15.41	22.48	19.65	23.26	26.96
Price/Free Cash Flow Low	9.43	12.06	11.41	16.29	21.72	18.55	12.9	10.45	12.05	6.68	10.16	12.02	13.53	13.68	13
EV/Sales Average	4.7	4.58	4.94	4.99	5.63	5.04	5.34	5.86	4.76	4.93	5.21	5.13	6.64	7.55	6.76
EV/Sales High	6.66	5.4	6.49	5.55	6.39	6.18	6.47	7.23	5.57	7.23	6.46	6.78	7.69	9.44	9.7
EV/Sales Low	3.14	3.88	3.96	4.41	4.83	4.19	4.58	4.02	4	3.01	4.4	3.86	5.49	5.69	4.8
EV/EBITDA Average	8.2	8.15	10.05	10.79	14.76	12.27	10.8	11.7	9.85	10.1	8.29	9.84	13.07	13.49	11.53
EV/EBITDA High	11.6	9.61	13.19	12.01	16.76	15.04	13.09	14.43	11.53	14.82	10.28	13.01	15.15	16.87	16.54
EV/EBITDA Low	5.48	6.89	8.05	9.53	12.66	10.2	9.27	8.02	8.29	6.16	7.01	7.41	10.8	10.17	8.18
EV/EBIT Average	8.85	8.92	11.62	12.94	20.09	17.35	13.57	14.44	12.59	12.61	9.39	11.61	15.66	15.54	12.96
EV/EBIT High	12.53	10.52	15.25	14.4	22.81	21.26	16.44	17.8	14.73	18.5	11.65	15.35	18.16	19.43	18.59
EV/EBIT Low	5.91	7.55	9.31	11.43	17.23	14.42	11.64	9.9	10.59	7.69	7.94	8.74	12.95	11.71	9.2
Last Price	28.42	36.04	27.33	26.84	24.86	30.4	45.17	29.29	40.44	61.99	58.74	57.49	81.93	88.69	143.47
High Price	47.42	37.54	40.01	32.27	31.71	33.33	45.62	55.3	41.29	62.73	79.28	75.5	84.14	124.83	152.19
Enterprise Value Average	32,074	30,553	29,433	28,888	28,418	27,140	35,548	41,603	34,664	39,338	56,981	51,501	65,670	86,342	90,735
Enterprise Value High	45,414	36,032	38,626	32,147	32,266	33,250	43,051	51,294	40,556	57,724	70,662	68,084	76,139	107,954	130,152
Enterprise Value Low	21,428	25,858	23,582	25,518	24,370	22,556	30,487	28,511	29,143	23,995	48,136	38,784	54,281	65,070	64,390

Shares Outstanding	917	912	901	877	837	834	834	834	834	834	834	834	834	834	834
Diluted Weighted Avg Shares	923	915	909	894	858	835	834	834	834	834	834	834	834	824	842
Basic Weighted Avg Shares	923	915	909	894	858	835	834	834	834	834	834	834	834	824	842
Revenue per Share	7.39	7.29	6.55	6.48	5.88	6.44	7.98	8.51	8.73	9.57	13.11	12.04	11.86	13.88	15.94
EBITDA per Share	4.24	4.1	3.22	3	2.24	2.65	3.94	4.26	4.22	4.67	8.24	6.27	6.02	7.77	9.35
Operating Income per Share	3.93	3.74	2.78	2.5	1.65	1.87	3.14	3.45	3.3	3.74	7.27	5.32	5.03	6.74	8.32
Basic EPS, GAAP	2.53	2.11	1.78	1.49	0.86	0.93	0.87	1.85	1.78	1.88	4.07	3.16	2.91	4.1	5.15
Basic EPS from Cont Ops	2.54	2.12	1.79	1.5	0.86	0.93	0.88	1.86	1.79	1.89	4.09	3.17	2.92	4.11	5.16
Diluted EPS, GAAP	2.53	2.11	1.78	1.49	0.86	0.93	0.87	1.85	1.78	1.88	4.07	3.16	2.91	4.1	5.15
Diluted EPS from Cont Ops	2.54	2.12	1.79	1.5	0.86	0.93	0.88	1.86	1.79	1.89	4.09	3.17	2.92	4.11	5.16
Dividend per Share	2.25	3.43	0.63	0.43	0.32	0.17	0.55	1.3	1.53	1.39	2.97	3.24	3.71	1.99	2.95
Cash Flow per Share	2.25	2.19	2.04	1.52	1.03	1.11	2.37	2.68	2.29	3.34	5.15	3.36	4.28	5.37	5.64
Free Cash Flow per Basic Share	2.25	2.19	2.04	1.52	1.03	1.11	2.37	2.68	2.29	3.34	5.15	3.36	4.28	5.37	5.64
Cash & Equivalents per Share	1.49	2.84	2.09	0.8	1.05	0.72	1.27	1.27	2.4	3.11	4.18	2.73	2.1	4.2	5.88
Book Value per Share	4.38	5.22	6.14	6.62	6.29	6.99	7.32	7.87	8.16	8.66	9.77	9.69	8.89	10.99	13.23
Tangible Book Value per Share	4.35	5.19	6.12	6.58	6.2	6.92	7.25	7.8	8.09	8.59	9.7	9.62	8.83	10.93	13.17

Southern Copper Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)