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 (%)	62.59	62.21	56.17	34.36	16.05	15.1	13.01	25.87	23.51	23.62	46.43	34.07	32.88	48.62	68.51
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 (%)	37.74	30.82	24.53	17.48	8.88	8.52	7.06	14.22	12.65	12.26	24.19	18.83	18.04	25.5	33.5
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 (%)	7.24	-38.06	36.4	24.61	10.21	12.41	4.95	7.84	3.52	6.34	12.9	-0.62	-8.72	25.21	29.47

Credit (USD)

MCP API Chat

	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	47.89	22.72	30.95	38.23	38.28	41.29	41.62	43.36	39.28	40.45	42.51	44.63	42.11	36.6	27.15
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 (%)	41.28	63.73	55.06	46.46	55.06	51.97	50.77	48.85	51.93	51.65	46.34	47.22	49.18	46.12	55.15
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 (%)	41.43	63.88	55.06	48.79	55.06	51.97	50.77	48.85	55.16	52.14	48.78	47.74	49.73	50.3	55.8
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 (%)	32.83	42.4	42.46	46.52	53.89	49.57	46.16	45.04	39.95	35.61	28.83	32.65	39.3	28.16	27.23
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)

MCP API Chat

	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	47.89	22.72	30.95	38.23	38.28	41.29	41.62	43.36	39.28	40.45	42.51	44.63	42.11	36.6	27.15
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 (%)	41.28	63.73	55.06	46.46	55.06	51.97	50.77	48.85	51.93	51.65	46.34	47.22	49.18	46.12	55.15
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 (%)	41.43	63.88	55.06	48.79	55.06	51.97	50.77	48.85	55.16	52.14	48.78	47.74	49.73	50.3	55.8
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	7.23	5.99	4.77	4.41	3.22	3.59	4.84	3.85	3.87	5.1	5.46	5.49	6.67	6.99	9.49

Working Capital (USD)

MCP API Chat

	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	8.53	8.16	8.82	9.49	8.6	8.82	8.09	7.28	7.73	7.8	8.47	6.88	7.32	9.25	8.22
Days Sales Outstanding	42.79	44.76	41.38	38.46	42.43	41.38	45.11	50.12	47.2	46.82	43.12	53.04	49.83	39.46	44.42
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	55.08	70.17	64.87	68.09	69.35	75.38	83.17	83.12	82.27	77.65	71.94	78.07	73.67	65.29	62.95
Inventory to Cash Days	-27.6	-33.8	-36.27	-46.55	-47.47	-51.21	-50.34	-42.6	-40.53	-31.48	-31.55	-13.54	-17.29	-26.83	-17.33
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)

MCP API Chat

	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	26,221	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
- 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	27,617	34,636	27,206	27,498	26,430	30,774	42,623	29,380	39,768	56,697	53,039	52,850	73,695	76,619	123,367
Total Capital	6,628	6,597	7,637	8,569	10,809	11,457	11,734	12,201	14,480	14,430	15,301	14,876	14,135	13,913	13,286
Total Debt/Capital (%)	41.43	63.88	55.06	48.79	55.06	51.97	50.77	48.85	55.16	52.14	48.78	47.74	49.73	50.3	55.8
Total Debt / EV	0.1	0.12	0.15	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	4.05	5.19	4.57	4.75	5.24	5.72	6.41	4.14	5.46	7.1	4.85	5.26	7.45	6.7	9.19
EV/EBITDA	7.06	9.23	9.29	10.27	13.73	13.92	12.96	8.26	11.31	14.55	7.72	10.1	14.66	11.97	15.68
EV/EBIT	7.62	10.11	10.74	12.32	18.69	19.67	16.28	10.2	14.45	18.17	8.75	11.91	17.58	13.79	17.62
EV/Cash Flow to Firm	12.52	16.39	13.66	19.04	26.21	28.03	20.58	12.24	18.76	18.94	11.77	17.53	19.53	16.54	24.74
EV/Free Cash Flow to Firm	12.52	16.39	13.66	19.04	26.21	28.03	20.58	12.24	18.76	18.94	11.77	17.53	19.53	16.54	24.74
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	29.93	37.84	29.92	30.77	30.82	36.86	51.1	35.22	47.67	67.96	63.57	63.35	88.33	93.01	146.52
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)

MCP API Chat

	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	7.62	10.11	10.74	12.32	18.69	19.67	16.28	10.2	14.45	18.17	8.75	11.91	17.58	13.79	17.62
Enterprise Value	27,617	34,636	27,206	27,498	26,430	30,774	42,623	29,380	39,768	56,697	53,039	52,850	73,695	76,619	123,367
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	4.05	5.19	4.57	4.75	5.24	5.72	6.41	4.14	5.46	7.1	4.85	5.26	7.45	6.7	9.19
EV/EBITDA	7.06	9.23	9.29	10.27	13.73	13.92	12.96	8.26	11.31	14.55	7.72	10.1	14.66	11.97	15.68
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	6.79	13.99	7.3	5.51	4.42	4.64	6.57	3.94	5.24	7.54	6.3	6.22	9.71	10.67	20.81
Price/Book Value Average	7.86	12.24	7.96	5.86	4.82	3.97	5.33	5.88	4.43	4.95	6.74	6.02	8.48	11.9	15.22
Price/Book Value High	11.33	14.57	10.69	6.62	5.64	5.09	6.64	7.45	5.35	7.63	8.5	8.17	9.97	15.01	22.07
Price/Book Value Low	5.08	10.24	6.23	5.07	3.96	3.13	4.45	3.77	3.57	2.71	5.61	4.37	6.86	8.83	10.64
Price/Tangible Book Value	6.54	6.93	4.49	4.14	4.08	4.37	6.19	3.73	4.96	7.16	6.01	5.93	9.2	7.95	10.93
Price/Tangible Book Value Average	7.56	6.06	4.89	4.4	4.45	3.74	5.02	5.56	4.2	4.7	6.44	5.73	8.04	8.87	7.99
Price/Tangible Book Value High	10.91	7.21	6.57	4.97	5.2	4.79	6.25	7.04	5.07	7.25	8.11	7.78	9.45	11.19	11.59
Price/Tangible Book Value Low	4.89	5.07	3.83	3.81	3.65	2.95	4.19	3.56	3.39	2.58	5.35	4.16	6.51	6.58	5.59
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	4.73	4.6	4.98	5.07	5.74	5.05	5.34	5.86	4.76	4.93	5.21	5.13	6.64	7.46	6.82
EV/Sales High	6.7	5.42	6.54	5.65	6.52	6.18	6.47	7.23	5.57	7.23	6.46	6.78	7.69	9.33	9.78
EV/Sales Low	3.16	3.89	3.99	4.48	4.92	4.2	4.58	4.02	4	3.01	4.4	3.86	5.49	5.62	4.84
EV/EBITDA Average	8.24	8.17	10.13	10.97	15.05	12.28	10.8	11.7	9.86	10.1	8.29	9.84	13.07	13.33	11.63
EV/EBITDA High	11.67	9.64	13.3	12.21	17.09	15.05	13.08	14.43	11.53	14.82	10.28	13.01	15.15	16.66	16.68
EV/EBITDA Low	5.5	6.91	8.12	9.68	12.89	10.21	9.27	8.02	8.29	6.16	7.01	7.41	10.8	10.04	8.25
EV/EBIT Average	8.9	8.95	11.72	13.15	20.48	17.36	13.57	14.44	12.59	12.61	9.4	11.61	15.66	15.36	13.07
EV/EBIT High	12.6	10.55	15.38	14.64	23.27	21.27	16.44	17.8	14.73	18.5	11.65	15.35	18.16	19.2	18.75
EV/EBIT Low	5.94	7.57	9.39	11.62	17.55	14.43	11.64	9.89	10.59	7.69	7.94	8.74	12.95	11.57	9.28
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	32,250	30,647	29,670	29,368	28,967	27,157	35,547	41,601	34,665	39,339	56,982	51,500	65,669	85,296	91,536
Enterprise Value High	45,669	36,144	38,945	32,690	32,908	33,271	43,049	51,291	40,558	57,725	70,662	68,084	76,138	106,634	131,314
Enterprise Value Low	21,543	25,937	23,767	25,933	24,820	22,569	30,486	28,509	29,145	23,995	48,137	38,784	54,280	64,294	64,950

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	1.48	2.83	2.07	0.79	1.02	0.72	1.27	1.27	2.4	3.11	4.18	2.73	2.1	4.25	5.83
Book Value per Share	4.18	2.58	3.74	4.87	5.62	6.55	6.88	7.43	7.72	8.22	9.32	9.24	8.44	8.31	6.9
Tangible Book Value per Share	4.35	5.2	6.09	6.49	6.1	6.96	7.3	7.86	8.15	8.65	9.77	9.7	8.9	11.15	13.13

Southern Copper Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)