| Excluding | Exceptional | Excluding | |||||
| exceptional | items | exceptional | Exceptional | ||||
| items | 2024 | items | items | ||||
| 2024 | (Note 4) | 2024 | 2023 | 2023 | 2023 | ||
| Note(s) | $m | $m | $m | $m | $m | $m | |
Revenue | 6, 7 | ||||||
Total operating costs | ( | ( | ( | ( | |||
Operating profit | 6, 4, 8 | ||||||
| Net share of results from associates and joint | |||||||
ventures | 18 | ( | ( | ||||
Operating profit and share of total results from associates and joint ventures | 8 | ||||||
Investment income | 10 | ||||||
Interest expense | 10 | ( | ( | ( | ( | ||
Other finance items | 4,10 | ( | |||||
Net finance income/(expense) | 10 | ( | ( | ||||
Profit before tax | |||||||
Income tax expense | 11 | ( | ( | ( | ( | ( | ( |
| Profit for the year | |||||||
| Attributable to: | |||||||
Non-controlling interests | 31 | ||||||
Owners of the parent | 12 | ||||||
US cents | US cents | US cents | US cents | US cents | US cents | ||
Basic and diluted earnings per share | 12 |
| 2024 | 2023 | ||
| Note | $m | $m | |
Profit for the year | |||
| Items that may be or were subsequently reclassified to profit or loss: | |||
| Losses on cash flow hedging | ( | ||
| Tax effects arising on cash flow hedges deferred in reserves | |||
| Currency translation adjustment | ( | ( | |
Total items that may be or were subsequently reclassified to profit or loss | ( | ( | |
| Items that will not be subsequently reclassified to profit or loss: | |||
Actuarial (losses)/gains on defined benefit plans | 27 | ( | |
Gains on fair value of equity investments | 19 | ||
Tax on items recognised directly in other comprehensive income | 28 | ( | ( |
Share of other comprehensive losses of associates and joint ventures, net of tax | 18 | ( | ( |
| Total items that will not be subsequently reclassified to profit or loss | |||
Total other comprehensive (expense)/income | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Non-controlling interests | 31 | ||
Owners of the parent |
| Equity | |||||||
| Other | Retained | attributable | Non-controlling | ||||
| Share | Share | reserves | earnings | to owners of | interests | Total | |
| capital | premium | (Note 30) | (Note 30) | the parent | (Note 31) | equity | |
| $m | $m | $m | $m | $m | $m | $m | |
At 1 January 2023 | |||||||
Profit for the year | |||||||
Other comprehensive income for the year | |||||||
Total comprehensive income for the year | |||||||
Dividends | ( | ( | ( | ( | |||
At 31 December 2023 | |||||||
Profit for the year | |||||||
Other comprehensive income/(expense) for the year | ( | ( | ( | ( | |||
| Total comprehensive income for the year | |||||||
Reclassification 1 | ( | ||||||
Capital increase 2 | |||||||
| Dividends | ( | ( | ( | ( | |||
| At 31 December 2024 | ( |
| 2024 | 2023 | ||
| Note | $m | $m | |
| Non-current assets | |||
Property, plant and equipment | 15 | ||
Inventories | 20 | ||
Investment in associates and joint ventures | 18 | ||
Trade and other receivables | 21 | ||
Equity investments | 19 | ||
Deferred tax assets | 28 | ||
| Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 21 | ||
Other financial asset | 18 | ||
| Current tax assets | |||
Liquid investments | 22 | ||
Cash and cash equivalents | 22 | ||
Total assets | |||
| Current liabilities | |||
Short-term borrowings and other financial liabilities | 23 | ( | ( |
Trade and other payables | 24 | ( | ( |
Short-term decommissioning and restoration provisions | 29 | ( | ( |
Derivative financial instruments | 25D | ( | |
| Current tax liabilities | ( | ( | |
( | ( | ||
| Non-current liabilities | |||
Medium and long-term borrowings and other financial liabilities | 23 | ( | ( |
Trade and other payables | 24 | ( | ( |
Derivative financial instruments | 25D | ( | |
Post-employment benefit obligations | 27 | ( | ( |
Decommissioning and restoration provisions | 29 | ( | ( |
Deferred tax liabilities | 28 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 30 | ||
Share premium | 30 | ||
Other reserves | 30 | ( | |
Retained earnings | 30 | ||
| Equity attributable to owners of the parent | |||
Non-controlling interests | 31 | ||
| Total equity |
| 2023 | |||
| $m | |||
Cash flow from operations | 32 | ||
Interest paid | ( | ( | |
| Income tax paid | ( | ( | |
| Net cash from operating activities | |||
| Investing activities | |||
Capital contributions to associates and joint ventures | 18 | ( | |
Dividends from associates and joint ventures | 18 | ||
| Investment in other financial assets | ( | ||
Acquisition of equity investments | 19 | ( | |
Proceeds from disposal of investment in joint venture | 17 | ||
| Proceeds from sale of property, plant and equipment | |||
| Purchases of property, plant and equipment | ( | ( | |
Net decrease/(increase) in liquid investments | 22 | ( | |
| Interest received | |||
| Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid to owners of the Parent | 13 | ( | ( |
Dividends paid to preference shareholders of the Company | 13 | ( | ( |
Dividends paid to non-controlling interests | 31 | ( | ( |
Capital increase from non-controlling interest 1 | |||
Proceeds from issue of other financial liabilities | 32 | ||
Proceeds from issue of new borrowings | 32 | ||
Repayments of borrowings | 32 | ( | ( |
Principal elements of lease payments | 32 | ( | ( |
Repayment of other financial liabilities | 32 | ( | |
| Net cash from/(used) in financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Net increase/(decrease) in cash and cash equivalents | 32 | ( | |
Effect of foreign exchange rate changes | 32 | ( | ( |
Cash and cash equivalents at end of the year | 22,32 |
| Income tax | |||||||||
Operating profit | Profit before tax | expenses | Earnings per share | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
$M | $M | $M | $M | $M | $M | cents per share | cents per share | ||
Before exceptional items | 1,637.3 | 1,782.8 | 1,648.7 | 1,798.4 | (628.4) | (624.3) | 62.8 | 72.0 | |
• | Reversal of impairment - Antucoya | 371.4 | – | 371.4 | – | (114.0) | – | 17.4 | – |
• | Fair value gain on other financial | ||||||||
| assets - Buenaventura | – | – | 51.0 | 167.1 | (12.7) | (41.8) | 3.9 | 12.7 | |
| After exceptional items | 2,008.7 | 1,782.8 | 2,071.1 | 1,965.5 | (755.1) | (666.1) | 84.1 | 84.7 |
| Exploration | Corporate | ||||||||
| Los | and | and other | Transport | ||||||
| Pelambres | Centinela | Antucoya | Zaldívar | evaluation | items | Mining | division | Total | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Revenue | 3,326.7 | 2,359.2 | 732.6 | – | – | – | 6,418.5 | 194.9 | 6,613.4 |
Operating cost excluding depreciation and loss on disposals and reversal of the provision against carrying value of assets1 1 | (1,465.5) | (1,228.9) | (456.8) | – | (52.7) | (72.8) | (3,276.7) | (125.6) | (3,402.3) |
| Depreciation | (544.1) | (854.9) | (117.7) | – | – | (10.2) | (1,526.9) | (41.3) | (1,568.2) |
| Loss on disposals | (3.6) | (1.9) | – | – | (0.1) | (5.6) | – | (5.6) | |
| Reversal of the provision against carrying | |||||||||
| value of assets (exceptional items) | – | – | 371.4 | – | – | – | 371.4 | – | 371.4 |
| Operating profit/(loss) | 1,313.5 | 273.5 | 529.5 | – | (52.7) | (83.1) | 1,980.7 | 28.0 | 2,008.7 |
| Net share of results from associates | |||||||||
| and joint ventures | – | – | – | 15.1 | – | 61.4 | 76.5 | (0.3) | 76.2 |
Total operating profit from subsidiaries, and share of total results | |||||||||
| from associates and joint ventures | 1,313.5 | 273.5 | 529.5 | 15.1 | (52.7) | (21.7) | 2,057.2 | 27.7 | 2,084.9 |
Investment income | 46.7 | 40.1 | 11.0 | – | – | 85.3 | 183.1 | 1.1 | 184.2 |
| Interest expense | (138.0) | (75.0) | (30.3) | – | – | (68.4) | (311.7) | (0.5) | (312.2) |
| Other finance items (excluding exceptional | |||||||||
| items) | 23.5 | 30.2 | 7.9 | – | – | 4.2 | 65.8 | (2.6) | 63.2 |
| Fair value gain on other financial assets – | |||||||||
exceptional items 2 | – | – | – | – | – | 51.0 | 51.0 | – | 51.0 |
| Profit/(loss) before tax | 1,245.7 | 268.8 | 518.1 | 15.1 | (52.7) | 50.4 | 2,045.4 | 25.7 | 2,071.1 |
Tax – excluding exceptional items | (432.0) | (67.1) | (30.9) | – | – | (91.8) | (621.8) | (6.6) | (628.4) |
| Tax – exceptional items | – | – | (114.0) | – | – | (12.7) | (126.7) | – | (126.7) |
| Profit/(loss) for the year | 813.7 | 201.7 | 373.2 | 15.1 | (52.7) | (54.1) | 1,296.9 | 19.1 | 1,316.0 |
Non-controlling interests | 327.8 | 52.1 | 108.0 | – | – | (1.3) | 486.6 | – | 486.6 |
Profit/(losses) attributable to the owners of the parent | 485.9 | 149.6 | 265.2 | 15.1 | (52.7) | (52.8) | 810.3 | 19.1 | 829.4 |
EBITDA 3 | 1,861.2 | 1,130.3 | 275.8 | 99.9 | (52.7) | 36.4 | 3,350.9 | 75.9 | 3,426.8 |
Capital expenditure (cash basis) 4 | 833.0 | 1,414.0 | 123.4 | – | – | 7.1 | 2,377.5 | 37.4 | 2,414.9 |
| Segment assets and liabilities | |||||||||
Segment assets | 7,886.3 | 8,145.7 | 2,281.2 | – | – | 2,110.5 | 20,423.7 | 435.1 | 20,858.8 |
| Investment in associates and joint | |||||||||
| ventures | – | – | – | 895.1 | – | 872.0 | 1,767.1 | 9.0 | 1,776.1 |
| Segment liabilities | (4,076.8) | (2,877.1) | (591.9) | – | – | (2,064.3) | (9,610.1) | (70.6) | (9,680.7) |
| Exploration and | Corporate | Transport | |||||||
| Los Pelambres | Centinela | Antucoya | Zaldívar | Evaluation 2 | and other items | Mining | division | Total | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Revenue | 2,923.8 | 2,532.5 | 672.3 | – | – | – | 6,128.6 | 195.9 | 6,324.5 |
| Operating cost excluding | (1,231.8) | (1,348.9) | (465.4) | – | (64.9) | (98.7) | (3,209.7) | (120.7) | (3,330.4) |
depreciation and loss on disposals 1 | |||||||||
Depreciation | (318.6) | (727.3) | (109.4) | – | – | (24.3) | (1,179.6) | (31.7) | (1,211.3) |
Operating profit/(loss) | 1,373.4 | 456.3 | 97.5 | – | (64.9) | (123.0) | 1,739.3 | 43.5 | 1,782.8 |
Net share of results from associates and joint ventures | – | – | – | (15.4) | – | – | (15.4) | 1.9 | (13.5) |
Total operating profit from subsidiaries, and share of total | 1,373.4 | 456.3 | 97.5 | (15.4) | (64.9) | (123.0) | 1,723.9 | 45.4 | 1,769.3 |
results from associates and j oint ventures | |||||||||
Investment income | 38.0 | 20.3 | 6.8 | – | – | 72.2 | 137.3 | 0.8 | 138.1 |
Interest expense | (4.3) | (20.3) | (30.7) | – | – | (49.2) | (104.5) | (1.1) | (105.6) |
| Other finance items (excluding | (0.2) | (0.2) | (0.4) | – | – | (1.9) | (2.7) | (0.7) | (3.4) |
| exceptional items) | |||||||||
| Fair value gain on other financial | – | – | – | – | – | 167.1 | 167.1 | – | 167.1 |
assets – exceptional items 2 | |||||||||
Profit/(loss) before tax | 1,406.9 | 456.1 | 73.2 | (15.4) | (64.9) | 65.2 | 1,921.1 | 44.4 | 1,965.5 |
Tax – excluding exceptional items | (465.2) | (143.1) | (14.6) | – | – | 13.7 | (609.2) | (15.1) | (624.3) |
Tax – exceptional items | – | – | – | – | – | (41.8) | (41.8) | – | (41.8) |
Profit/(loss) for the year | 941.7 | 313.0 | 58.6 | (15.4) | (64.9) | 37.1 | 1,270.1 | 29.3 | 1,299.4 |
Non-controlling interests | 372.5 | 89.5 | 5.5 | – | – | (3.2) | 464.3 | – | 464.3 |
Profit/(losses) attributable to the owners of the parent | 569.2 | 223.5 | 53.1 | (15.4) | (64.9) | 40.3 | 805.8 | 29.3 | 835.1 |
EBITDA 3 | 1,692.0 | 1,183.6 | 206.9 | 86.8 | (64.9) | (98.7) | 3,005.7 | 81.5 | 3,087.2 |
| Additions to non-current | |||||||||
| assets | |||||||||
Capital expenditure (cash basis) 4 | 897.1 | 1,044.6 | 121.6 | – | – | 15.5 | 2,078.8 | 50.4 | 2,129.2 |
| Segment assets and liabilities | |||||||||
Segment assets | 7,414.0 | 6,533.6 | 1,732.7 | – | – | 2,657.6 | 18,337.9 | 418.2 | 18,756.1 |
| Investment in associates and joint | – | – | – | 881.3 | – | – | 881.3 | 9.8 | 891.1 |
| ventures | |||||||||
Segment liabilities | (3,829.1) | (1,857.0) | (535.2) | – | – | (1,304.7) | (7,526.0) | (72.8) | (7,598.8) |
| 2024 | 2023 | ||
| $m | $m | ||
| Copper | |||
• | Los Pelambres | 2,710.0 | 2,381.1 |
• | Centinela Concentrates | 970.5 | 1,309.8 |
• | Centinela Cathodes | 896.1 | 692.6 |
• | Antucoya | 726.0 | 666.1 |
| Provision of shipping services | |||
• | Los Pelambres | 64.4 | 50.3 |
• | Centinela Concentrates | 24.3 | 35.3 |
• | Centinela Cathodes | 7.4 | 6.0 |
• | Antucoya | 6.6 | 6.2 |
| Gold | |||
• | Los Pelambres | 110.3 | 83.5 |
• | Centinela Concentrates | 336.5 | 323.4 |
| Molybdenum | |||
• | Los Pelambres | 387.4 | 373.2 |
• | Centinela Concentrates | 100.8 | 131.0 |
| Silver | |||
• | Los Pelambres | 54.6 | 35.7 |
• | Centinela Concentrates | 23.6 | 34.4 |
| Total Mining Division | 6,418.5 | 6,128.6 | |
Transport division | 194.9 | 195.9 | |
6,613.4 | 6,324.5 | ||
| 2024 | 2023 | ||
| $m | $m | ||
| Europe | |||
• | United Kingdom | 23.8 | 22.8 |
• | Switzerland | 367.8 | 386.5 |
• | Spain | 82.9 | – |
• | Germany | 160.8 | 200.0 |
• | Rest of Europe | 170.7 | 89.9 |
| Latin America | |||
• | Chile | 366.9 | 399.5 |
• | Rest of Latin America | 289.7 | 133.0 |
| North America | |||
• | United States | 470.1 | 441.7 |
| Asia | |||
• | Japan | 1,961.4 | 1,989.6 |
• | China | 1,292.2 | 1,417.3 |
• | Singapore | 336.2 | 450.2 |
• | South Korea | 436.7 | 391.1 |
• | Hong Kong | 236.2 | 204.7 |
• | Rest of Asia | 418.0 | 198.2 |
6,613.4 | 6,324.5 | ||
| 2024 | 2023 | |
| $m | $m | |
Chile | 16,392.2 | 14,017.3 |
Other | 8.7 | 9.5 |
16,400.9 | 14,026.8 |
| 2024 | 2023 | ||
| $m | $m | ||
Non-current assets per the balance sheet | 16,476.6 | 14,455.9 | |
| The above amounts by location reflect non-current assets per the balance sheet excluding: | |||
• | Deferred tax assets | (9.7) | (72.0) |
• | Account receivables | (54.4) | (68.5) |
• | Equity investments | (11.6) | (288.6) |
| Total of non-current assets above | (75.7) | (429.1) | |
Non-current assets by location of asset | 16,400.9 | 14,026.8 |
| 2024 | 2023 | |
| $m | $m | |
| Revenue from contracts with customers | ||
Sale of products | 6,306.4 | 6,016.2 |
Provision of shipping services associated with the sale of products 1 | 102.7 | 97.8 |
Transport division 2 | 194.9 | 195.9 |
| Provisional pricing adjustments in respect of copper, gold and molybdenum | 9.4 | 14.6 |
| Total revenue | 6,613.4 | 6,324.5 |
| Los | Los | Los | Los | ||||||||
| Pelambres | Centinela | Centinela | Antucoya | Pelambres | Centinela | Pelambres | Centinela | Pelambres | Centinela | Total | |
| Copper | Copper | Copper | Copper | Gold in | Gold in | Molybdenum | Molybdenum | Silver | Silver | Mining | |
| concentrate | concentrate | cathodes | cathodes | concentrate | concentrate | concentrate | concentrate | concentrate | concentrate | division | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | Sm | $m | |
| Provisionally priced | |||||||||||
| sales of products | 2,851.1 | 1,023.1 | 899.7 | 725.9 | 106.3 | 330.0 | 408.8 | 104.0 | 54.7 | 23.4 | 6,527.0 |
| Revenue from freight | |||||||||||
| services | 64.4 | 24.3 | 7.4 | 6.6 | – | – | – | – | – | – | 102.7 |
2,915.5 | 1,047.4 | 907.1 | 732.5 | 106.3 | 330.0 | 408.8 | 104.0 | 54.7 | 23.4 | 6,629.7 | |
| Effects of pricing | |||||||||||
| adjustments to previous | |||||||||||
| year invoices | |||||||||||
Reversal of mark-to- market adjustments at the end of the previous year | (45.1) | (16.2) | (0.3) | (0.2) | – | (2.6) | 1.0 | 0.4 | – | – | (63.0) |
| Settlement of sales | |||||||||||
invoiced in the previous year | 62.5 | 27.0 | (1.0) | (0.9) | (0.3) | 1.6 | 3.4 | 0.7 | (0.6) | . | 92.4 |
Total effect of adjustments to previous | |||||||||||
year invoices in the current year | 17.4 | 10.8 | (1.3) | (1.1) | (0.3) | (1.0) | 4.4 | 1.1 | (0.6) | – | 29.4 |
| Effects of pricing | |||||||||||
adjustments to current year invoices | |||||||||||
| Settlement of sales | |||||||||||
| invoiced in the current | |||||||||||
| year | 10.8 | 14.7 | (0.9) | 2.6 | 4.5 | 8.5 | 2.8 | 5.1 | 1.1 | 0.6 | 49.8 |
| Mark-to-market | |||||||||||
adjustments at the end of the current year | (40.1) | (22.0) | (1.4) | (1.4) | – | (0.4) | (4.0) | (0.5) | – | – | (69.8) |
Total effect of adjustments to current year invoices | (29.3) | (7.3) | (2.3) | 1.2 | 4.5 | 8.1 | (1.2) | 4.6 | 1.1 | 0.6 | (20.0) |
Total pricing adjustments | (11.9) | 3.5 | (3.6) | 0.1 | 4.2 | 7.1 | 3.2 | 5.7 | 0.5 | 0.6 | 9.4 |
Revenues before deducting treatment and refining charges | 2,903.6 | 1,050.9 | 903.5 | 732.6 | 110.5 | 337.1 | 412.0 | 109.7 | 55.2 | 24.0 | 6,639.1 |
| Treatment and refining | |||||||||||
| charges | (129.2) | (56.1) | – | – | (0.2) | (0.6) | (24.6) | (8.9) | (0.6) | (0.4) | (220.6) |
| Revenue net of tolling | |||||||||||
| charges | 2,774.4 | 994.8 | 903.5 | 732.6 | 110.3 | 336.5 | 387.4 | 100.8 | 54.6 | 23.6 | 6,418.5 |
| Los | Los | Los | Los | ||||||||
| Pelambres | Centinela | Centinela | Antucoya | Pelambres | Centinela | Pelambres | Centinela | Pelambres | Centinela | ||
| Copper | Copper | Copper | Copper | Gold in | Gold in | Molybdenum | Molybdenum | Silver | Silver | Total Mining | |
| concentrate | concentrate | cathodes | cathodes | concentrate | concentrate | concentrate | concentrate | concentrate | concentrate | division | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | Sm | $m | |
| Provisionally priced | |||||||||||
sales of products | 2,465.4 | 1,363.1 | 689.5 | 663.9 | 79.2 | 319.3 | 455.4 | 161.1 | 35.6 | 34.3 | 6,266.8 |
| Revenue from freight | |||||||||||
| services | 50.3 | 35.3 | 6.0 | 6.2 | – | – | – | – | – | – | 97.8 |
2,515.7 | 1,398.4 | 695.5 | 670.1 | 79.2 | 319.3 | 455.4 | 161.1 | 35.6 | 34.3 | 6,364.6 | |
| Effects of pricing | |||||||||||
adjustments to previous year invoices | |||||||||||
Reversal of mark-to- market adjustments at the end of the previous | |||||||||||
year | (38.0) | (19.9) | (0.8) | (0.8) | – | (2.7) | (12.6) | (7.6) | – | – | (82.4) |
| Settlement of sales | |||||||||||
invoiced in the previous year | 90.9 | 52.9 | 10.3 | 7.7 | 2.9 | 1.0 | 40.0 | 15.9 | 0.3 | 0.4 | 222.3 |
Total effect of adjustments to previous year invoices | |||||||||||
in the current year | 52.9 | 33.0 | 9.5 | 6.9 | 2.9 | (1.7) | 27.4 | 8.3 | 0.3 | 0.4 | 139.9 |
| Effects of pricing | |||||||||||
adjustments to current year invoices | |||||||||||
| Settlement of sales | |||||||||||
| invoiced in the current | |||||||||||
year | (52.2) | (19.0) | (6.7) | (4.9) | 1.5 | 3.9 | (84.1) | (27.3) | 0.3 | 0.2 | (188.3) |
| Mark-to-market | |||||||||||
adjustments at the end of the current year | 45.1 | 16.2 | 0.3 | 0.2 | – | 2.6 | (1.0) | (0.4) | – | – | 63.0 |
Total effect of adjustments to current | |||||||||||
| year invoices | (7.1) | (2.8) | (6.4) | (4.7) | 1.5 | 6.5 | (85.1) | (27.7) | 0.3 | 0.2 | (125.3) |
Total pricing adjustments | 45.8 | 30.2 | 3.1 | 2.2 | 4.4 | 4.8 | (57.7) | (19.4) | 0.6 | 0.6 | 14.6 |
Revenues before deducting treatment | |||||||||||
and refining charges | 2,561.5 | 1,428.6 | 698.6 | 672.3 | 83.6 | 324.1 | 397.7 | 141.7 | 36.2 | 34.9 | 6,379.2 |
| Treatment and refining | |||||||||||
charges | (130.1) | (83.5) | – | – | (0.1) | (0.7) | (24.5) | (10.7) | (0.5) | (0.5) | (250.6) |
| Revenue net of tolling | |||||||||||
charges | 2,431.4 | 1,345.1 | 698.6 | 672.3 | 83.5 | 323.4 | 373.2 | 131.0 | 35.7 | 34.4 | 6,128.6 |
| 2024 | 2023 | |
| $m | $m | |
Revenue | 6,613.4 | 6,324.5 |
Cost of sales | (4,109.0) | (3,666.4) |
| Gross profit | 2,504.4 | 2,658.1 |
Administrative and distribution expenses | (581.3) | (618.5) |
| Other operating income | 48.2 | 50.8 |
Other operating expenses 1 | (334.0) | (307.6) |
| Operating profit | 1,637.3 | 1,782.8 |
Net share of results from associates and joint ventures | 76.2 | (13.5) |
Total operating profit and share of total results from associates and joint ventures before exceptional items | 1,713.5 | 1,769.3 |
Exceptional item – Reversal of impairment | 371.4 | – |
Total operating profit and share of total results from associates and joint ventures after exceptional items | 2,084.9 | 1,769.3 |
| 2024 | 2023 | ||
| $m | $m | ||
| Foreign exchange losses | |||
• | included in net finance expense | (82.1) | (12.5) |
| Depreciation of property, plant and equipment | |||
• | owned assets | (1,404.6) | (1,127.7) |
• | leased assets | (163.6) | (83.6) |
| Loss on disposal of property, plant and equipment | (5.6) | - | |
| Cost of inventories recognised as an expense | (2,637.3) | (2,457.8) | |
| Employee benefit expense | (569.3) | (619.9) | |
| Decommissioning and restoration (operating expenses) | (0.8) | (12.8) | |
| Severance charges (see Note 27) | (25.4) | (25.7) | |
| Exploration and evaluation expense | (52.7) | (64.9) | |
| Auditor’s remuneration | (2.3) | (2.4) | |
| 2024 | 2023 | ||
| Group | $000 | $000 | |
| Fees payable to the Company’s auditor and their associates for the audit of the Parent Company and consolidated financial | |||
| statements | 854.0 | 1,685.0 | |
| Fees payable to the Company’s auditor and their associates for other services: | |||
• | The audit of the Company’s subsidiaries | 1,214.0 | 598.0 |
• | Audit-related assurance services 1 | 252.0 | 109.0 |
| 2,320.0 | 2,392.0 |
| 2024 | 2023 | ||
| Number | Number | ||
Los Pelambres | 1,369 | 1,154 | |
Centinela | 2,573 | 2,503 | |
| Antucoya | 925 | 914 | |
| Exploration and evaluation | 59 | 58 | |
Corporate and other • | Chile | 720 | 591 |
• | United Kingdom | 5 | 4 |
• | Other | 4 | 4 |
Mining and Corporate | 5,655 | 5,228 | |
Transport division | 1,360 | 1,402 | |
7,015 | 6,630 |
| 2024 | 2023 1 | |
| $m | $m | |
Wages and salaries | (627.3) | (674.9) |
Social security costs | (35.7) | (33.9) |
(663.0) | (708.8) |
| 2024 | 2023 | |
| $m | $m | |
Salaries and short-term employee benefits 1 | (18.4) | (18.0) |
Long-term incentive plan | (7.0) | (9.1) |
(25.4) | (27.1) |
| 2024 | 2023 | |
| $m | $m | |
| Investment income | ||
Interest income | 73.0 | 43.1 |
| Gains on liquid investments held at fair value through profit or loss | 111.2 | 95.0 |
184.2 | 138.1 | |
| Interest expense | ||
| Interest expense | (312.2) | (105.6) |
(312.2) | (105.6) | |
| Other finance items | ||
Unwinding of discount on provisions and adjustments to provision discount rates | (18.8) | (15.8) |
| Exceptional fair value gains (see Note 4) | 51.0 | 167.1 |
| Effects of changes in foreign exchange rates | 82.1 | 12.5 |
| Preference dividends | (0.1) | (0.1) |
114.2 | 163.7 | |
Net finance (expense)/income | (13.8) | 196.2 |
| 2024 | 2023 | ||
| $m | $m | ||
| Current tax charge | |||
• | Corporate tax (principally first category tax in Chile) | (385.8) | (472.8) |
• | Mining tax (royalty) | (206.0) | (109.3) |
• | Withholding tax | (71.1) | (4.5) |
• | Exchange rate | – | (0.2) |
(662.9) | (586.8) | ||
| Deferred tax charge | |||
• | Corporate tax (principally first category tax in Chile) | (83.3) | (3.7) |
• | Mining tax (royalty) | 76.4 | (2.7) |
• | Adjustment to deferred tax due to introduction of new royalty | – | (34.3) |
• | Deferred tax on exceptional items (see Note 4) | (126.7) | (41.8) |
• | Withholding tax | 41.4 | 3.2 |
(92.2) | (79.3) | ||
Total tax charge | (755.1) | (666.1) |
| Year ended | Year ended | |||||||
| 31 December 2024 | 31 December 2024 | Year ended | Year ended | |||||
| Excluding | Including | 31 December 2023 | 31 December 2023 Including | |||||
| exceptional items | exceptional items | Excluding exceptional items | exceptional items | |||||
$m | % | $m | % | $m | % | $m | % | |
Profit before tax | 1,648.7 | 2,071.1 | 1,798.4 | 1,965.5 | ||||
| Profit before tax multiplied by Chilean | ||||||||
| corporate tax rate of 27% | (445.1) | 27.0 | (559.2) | 27.0 | (485.6) | 27.0 | (530.7) | 27.0 |
| Mining tax (royalty) | (216.5) | 13.1 | (216.5) | 10.5 | (109.7) | 6.1 | (109.7) | 5.6 |
Deduction of mining tax (royalty) as an allowable expense in determination of first | ||||||||
| category tax | 55.8 | (3.4) | 55.8 | (2.7) | 29.5 | (1.6) | 29.5 | (1.5) |
| Items not deductible from first category | ||||||||
| tax | (3.9) | 0.2 | (3.9) | 0.2 | (21.4) | 1.2 | (21.4) | 1.1 |
| Adjustment in respect of prior years | 1.7 | (0.1) | 1.7 | (0.1) | 4.5 | (0.3) | 4.5 | (0.2) |
Adjustment to deferred tax in respect of mining royalty | 67.1 | (4.1) | 67.1 | (3.2) | (34.3) | 1.9 | (34.3) | 1.7 |
| Withholding tax | (29.7) | 1.8 | (29.7) | 1.4 | (1.4) | 0.1 | (1.4) | 0.1 |
| Tax effect of (loss)/profit of associates | ||||||||
| and joint ventures | 20.0 | (1.1) | 20.0 | (1.0) | (3.6) | 0.2 | (3.6) | 0.2 |
Impact of unrecognised tax losses on current tax | (77.8) | 4.7 | (77.8) | 3.8 | (2.3) | 0.1 | (2.3) | 0.1 |
| Reversal of the provision against carrying | ||||||||
| value of assets (exceptional items) | – | – | (13.7) | 0.7 | – | – | – | – |
| Difference in overseas tax rates | – | – | 1.1 | (0.1) | – | – | 3.3 | (0.2) |
Tax expense and effective tax rate for the year | 628.4 | 38.1 | 755.1 | 36.5 | (624.3) | 34.7 | (666.1) | 33.9 |
| 2024 | 2023 | |
| $m | $m | |
Profit for the period attributable to owners of the parent (excluding exceptional items) | 619.5 | 709.8 |
Exceptional items | 209.9 | 125.3 |
| Profit for the period attributable to owners of the parent (including exceptional items) from operations | 829.4 | 835.1 |
| 2024 | 2023 | |
| Number | Number | |
Ordinary shares in issue throughout each year | 985,856,695 | 985,856,695 |
| 2024 | 2023 | |
| Cents | Cents | |
Basic earnings per share (excluding exceptional items) from operations | 62.8 | 72.0 |
Basic earnings per share (exceptional items) from operations | 21.3 | 12.7 |
Basic earnings per share (including exceptional items) from operations | 84.1 | 84.7 |
| 2024 | 2023 | ||||
| 2024 | 2023 | Cents | Cents | ||
| $m | $m | per share | per share | ||
| Final dividend paid in June (proposed in relation to the previous year) | |||||
• | Ordinary | 239.6 | 497.9 | 50.5 | |
| Interim dividend paid in September | |||||
• | Ordinary | 77.9 | 115.3 | 7.9 | 11.7 |
317.4 | 613.2 | 32.2 | 62.2 |
| 2024 | 2023 | ||||
| 2024 | 2023 | Cents | Cents | ||
| $m | $m | per share | per share | ||
| Final dividend proposed in relation to the year | |||||
• | Ordinary | 231.7 | 239.6 | 23.5 | 24.3 |
| Accumulated | |||
| depreciation | |||
| Cost | and impairment | Net book value | |
| $m | $m | $m | |
At 31 December 2023 | 150.1 | (150.1) | – |
At 31 December 2024 | 150.1 | (150.1) | – |
| Wagons | Machinery, | |||||||||
| Mining | Stripping | Buildings and | Railway | and rolling | equipment | Assets under | Right-of- | |||
| Land | properties | costs | infrastructure | track | stock | and other | construction | use assets | Total | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
| Cost | ||||||||||
At 31 December 2022 | 61.9 | 672.0 | 3,535.3 | 5,978.9 | 134.7 | 207.4 | 7,241.3 | 4,322.7 | 531.1 | 22,685.3 |
Reclassification to opening balance 1 | (9.6) | (23.0) | – | (388.1) | (0.1) | 0.7 | 1,052.2 | (734.4) | 1.4 | (100.9) |
At 1 January 2023 | 52.3 | 649.0 | 3,535.3 | 5,590.8 | 134.6 | 208.1 | 8,293.5 | 3,588.3 | 532.5 | 22,584.4 |
Additions | 11.9 | – | 792.5 | 1.5 | 12.2 | 13.6 | 5.3 | 1,293.2 | 177.7 | 2,307.9 |
Additions – capitalised depreciation | – | – | 90.3 | – | – | – | – | – | – | 90.3 |
| Adjustment to capitalised | ||||||||||
decommissioning provisions | – | – | – | (27.2) | – | – | (4.7) | – | – | (31.9) |
Capitalisation of interest | – | – | – | – | – | – | – | 112.1 | – | 112.1 |
Reclassifications | (0.4) | – | – | 10.7 | – | – | (10.6) | (0.1) | – | (0.4) |
Reclassifications – restatement 2 | – | – | – | 1,071.4 | – | – | 390.9 | (1,378.1) | (84.2) | – |
Asset disposals | – | – | – | – | – | – | (1.9) | – | (0.7) | (2.6) |
At 31 December 2023 | 63.8 | 649.0 | 4,418.1 | 6,647.2 | 146.8 | 221.7 | 8,672.5 | 3,615.4 | 625.3 | 25,059.8 |
At 1 January 2024 | 63.8 | 649.0 | 4,418.1 | 6,647.2 | 146.8 | 221.7 | 8,672.5 | 3,615.4 | 625.3 | 25,059.8 |
Additions | – | 0.2 | 388.6 | – | – | – | – | 2,226.5 | 119.6 | 2,734.9 |
| Additions – capitalised depreciation | – | – | 87.9 | – | – | – | – | – | – | 87.9 |
| Adjustment to capitalised | ||||||||||
| decommissioning provisions | – | – | – | – | – | – | (13.1) | – | – | (13.1) |
| Capitalisation of interest | – | – | – | – | – | – | – | 67.1 | – | 67.1 |
| Reclassifications | (7.1) | – | – | 2,437.8 | 26.9 | 24.9 | 269.4 | (2,719.3) | (32.6) | – |
| Asset disposals | (0.9) | – | (2,197.4) | – | – | – | (7.7) | (1.4) | (120.8) | (2,328.2) |
At 31 December 2024 | 55.8 | 649.2 | 2,697.2 | 9,085.0 | 173.7 | 246.6 | 8,921.1 | 3,188.3 | 591.5 | 25,608.4 |
Accumulated depreciation and impairment | ||||||||||
At 31 December 2022 | (25.0) | (648.2) | (1,725.2) | (3,209.1) | (52.2) | (124.9) | (4,970.7) | – | (386.5) | (11,141.8) |
Reclassification to opening balance 1 | 25.5 | 43.0 | (192.0) | 459.7 | 0.3 | 4.8 | (235.5) | – | (4.9) | 100.9 |
At 1 January 2023 | 0.5 | (605.2) | (1,917.2) | (2,749.4) | (51.9) | (120.1) | (5,206.2) | – | (391.4) | (11,040.9) |
Charge for the year | – | (13.7) | (366.1) | (342.1) | (8.7) | (16.8) | (380.3) | – | (83.6) | (1,211.3) |
Depreciation capitalised in inventories | – | – | – | – | – | – | (41.2) | – | – | (41.2) |
Depreciation capitalised in property, plant and equipment | – | – | – | – | – | – | (90.3) | – | – | (90.3) |
Reclassifications – restatement | – | – | – | – | – | – | (83.0) | – | 83.0 | – |
Asset disposals | – | – | – | – | – | – | 1.9 | – | 0.7 | 2.6 |
At 31 December 2023 | 0.5 | (618.9) | (2,283.3) | (3,091.5) | (60.6) | (136.9) | (5,799.1) | – | (391.3) | (12,381.1) |
At 1 January 2024 | 0.5 | (618.9) | (2,283.3) | (3,091.5) | (60.6) | (136.9) | (5,799.1) | – | (391.3) | (12,381.1) |
Charge for the year | – | 1.8 | (692.3) | (371.0) | (11.6) | (19.9) | (311.6) | – | (163.6) | (1,568.2) |
| Depreciation capitalised in inventories | – | 0.9 | – | (184.4) | – | – | (154.9) | – | – | (338.4) |
Depreciation capitalised in property, plant and equipment | – | – | (87.9) | – | – | – | – | – | – | (87.9) |
| Reclassifications | – | – | – | – | – | – | (32.2) | – | 32.2 | – |
| Reverse of impairments | – | – | – | – | – | – | 371.4 | – | – | 371.4 |
| Asset disposals | – | – | 2,197.4 | – | – | – | 5.7 | – | 109.7 | 2,312.8 |
At 31 December 2024 | 0.5 | (616.2) | (866.1) | (3,646.9) | (72.3) | (156.8) | (5,920.7) | – | (412.9) | (11,691.4) |
| Net book value | ||||||||||
At 31 December 2024 | 56.3 | 33.0 | 1,831.1 | 5,438.1 | 101.5 | 89.8 | 3,000.4 | 3,188.3 | 178.5 | 13,917.0 |
At 31 December 2023 | 64.3 | 30.1 | 2,134.8 | 3,555.7 | 86.2 | 84.8 | 2,873.4 | 3,615.4 | 234.0 | 12,678.7 |
| Economic | Economic | |||||
| interest at | interest at | |||||
| Country of | Country of | Registered | 31 December | 31 December | ||
| incorporation | operations | office | Nature of business | 2024 | 2023 | |
| Direct subsidiaries of the Parent Company | ||||||
Antofagasta Railway Company plc | UK | Chile | 1 | Railway | 100% | 100% |
Andes Trust Limited (The) | UK | UK | 1 | Investment | 100% | 100% |
Andean LFMA Investment Limited | UK | Chile | 1 | Investment | 100% | 100% |
Alfa Estates Limited | Jersey | Jersey | 3 | Investment | 100% | 100% |
Andes Re Limited | Bermuda | Bermuda | 4 | Insurance | 100% | 100% |
| Indirect subsidiaries of the Parent Company | ||||||
Minera Los Pelambres SCM | Chile | Chile | 2 | Mining | 60% | 60% |
Minera Centinela SCM | Chile | Chile | 2 | Mining | 70% | 70% |
Minera Antucoya SCM | Chile | Chile | 2 | Mining | 70% | 70% |
Antofagasta Minerals S.A. | Chile | Chile | 2 | Mining | 100% | 100% |
Energía Andina Geothermal SpA | Chile | Chile | 2 | Energy | 100% | 100% |
MLP Transmisión S.A. | Chile | Chile | 2 | Energy | 100% | 100% |
Sociedad Contractual Minera El Encierro | Chile | Chile | 2 | Mining | 61.90% | 57.17% |
Northern Minerals Investment (Jersey) Limited | Jersey | Jersey | 3 | Investment | 100% | 100% |
Northern Metals (UK) Limited | UK | UK | 1 | Investment | 100% | 100% |
Northern Minerals Holding Co | USA | USA | 5 | Investment | 100% | 100% |
Duluth Metals Limited | Canada | Canada | 7 | Investment | 100% | 100% |
Twin Metals (UK) Limited | UK | UK | 1 | Investment | 100% | 100% |
Twin Metals (USA) Inc | USA | USA | 6 | Investment | 100% | 100% |
Twin Metals Minnesota LLC | USA | USA | 6 | Mining | 100% | 100% |
Franconia Minerals (US) LLC | USA | USA | 6 | Mining | 100% | 100% |
Duluth Metals Holdings (USA) Inc | USA | USA | 13 | Investment | 100% | 100% |
Duluth Exploration (USA) Inc | USA | USA | 14 | Investment | 100% | 100% |
DMC LLC (Minnesota) | USA | USA | 13 | Investment | 100% | 100% |
DMC (USA) LLC (Delaware) | USA | USA | 13 | Investment | 100% | 100% |
DMC (USA) Corporation | USA | USA | 13 | Investment | 100% | 100% |
Antofagasta Investment Company Limited | UK | Jersey | 1 | Investment | 100% | 100% |
Minprop Limited | Jersey | Jersey | 3 | Mining | 100% | 100% |
Antomin 2 Limited | BVI | BVI | 8 | Mining | 51% | 51% |
Antomin Investors Limited | BVI | BVI | 8 | Mining | 51% | 51% |
Minera Anaconda Peru S.A. | Peru | Peru | 10 | Mining | 100% | 100% |
Los Pelambres Holding Company Limited | UK | Jersey | 1 | Investment | 100% | 100% |
Los Pelambres Investment Company Limited | UK | Jersey | 1 | Investment | 100% | 100% |
Lamborn Land Co | USA | USA | 5 | Investment | 100% | 100% |
| Economic | Economic | |||||
| interest at | interest at | |||||
| Country of | Country of | Registered | 31 December | 31 December | ||
| incorporation | operations | office | Nature of business | 2024 | 2023 | |
Anaconda South America Inc | USA | USA | 15 | Investment | 100% | 100% |
El Tesoro (SPV Bermuda) Limited | Bermuda | Bermuda | 4 | Investment | 100% | 100% |
Antofagasta Minerals (Shanghai) Co. Limited | China | China | 16 | Agency | 100% | 100% |
Andes Investments Company (Jersey) Limited | Jersey | Jersey | 3 | Investment | 100% | 100% |
Bolivian Rail Investors Co Inc | USA | USA | 5 | Investment | 100% | 100% |
Inversiones Los Pelambres Chile Limitada | Chile | Chile | 2 | Investment | 100% | 100% |
Equatorial Resources SpA | Chile | Chile | 2 | Investment | 100% | 100% |
Minera Santa Margarita de Astillas SCM | Chile | Chile | 2 | Mining | 98.01% | 98.01% |
Minera Penacho Blanco SA | Chile | Chile | 2 | Mining | 66.6% | 66.6% |
Michilla Costa SpA | Chile | Chile | 2 | Logistics | 99.9% | 99.9% |
Minera Pampa Fenix SCM | Chile | Chile | 2 | Investment | 90.0% | 90.0% |
Minera Mulpun Limitada | Chile | Chile | 2 | Mining | 100% | 100% |
Fundación Minera Los Pelambres | Chile | Chile | 2 | Community development | 100% | 100% |
Inversiones Punta de Rieles Limitada | Chile | Chile | 12 | Investment | 100% | 100% |
Ferrocarril Antofagasta a Bolivia | Chile | Chile | 12 | Railway | 100% | 100% |
| Inversiones Mineras Northern Mines y Compañía | ||||||
Limitada | Chile | Chile | 12 | Investment | 100% | 100% |
The Andes Trust Chile SA | Chile | Chile | 12 | Investment | 100% | 100% |
Bosques Panguipulli S.A. | Chile | Chile | 12 | Forestry | 100% | 100% |
Servicios de Transportes Integrados Limitada | Chile | Chile | 12 | Road transport | 100% | 100% |
Inversiones Train Limitada | Chile | Chile | 12 | Investment | 100% | 100% |
Servicios Logisticos Capricornio Limitada | Chile | Chile | 12 | Transport | 100% | 100% |
Embarcadores Limitada | Chile | Chile | 12 | Transport | 100% | 100% |
FCAB Ingenieria y Servicios DOS Limitada | Chile | Chile | 12 | Transport | 100% | 100% |
Inmobiliaria Parque Estación S.A. | Chile | Chile | 12 | Real Estate | 100% | 100% |
Emisa Antofagasta SA | Chile | Chile | 12 | Transport | 100% | 100% |
| Buenaventura | ||||
| (i) | ATI (ii) | Zaldívar (iii) | Total | |
| 2024 | 2024 | 2024 | 2024 | |
| $m | $m | $m | $m | |
Balance at the beginning of the year | – | 9.8 | 881.3 | 891.1 |
Recognition of new investment | 814.1 | – | – | 814.1 |
Dividends received | (3.5) | (0.4) | – | (3.9) |
| Share of profit/(loss) from joint venture and associates | 61.4 | (0.3) | 15.1 | 76.2 |
| Share of other comprehensive loss of associates and joint ventures, net of tax | – | (0.1) | (1.3) | (1.4) |
| Balance at the end of the year | 872.0 | 9.0 | 895.1 | 1,776.1 |
| ATI (ii) | Zaldívar (iii) | Total | |
| 2023 | 2023 | 2023 | |
| $m | $m | $m | |
Balance at the beginning of the year | 7.3 | 897.3 | 904.6 |
Capital contribution | 0.6 | – | 0.6 |
Share of profit/(loss) from joint venture and associates | 1.9 | (15.4) | (13.5) |
Share of other comprehensive loss of associates and joint ventures, net of tax | – | (0.6) | (0.6) |
Balance at the end of the year | 9.8 | 881.3 | 891.1 |
| Buenaventura | ATI | ATI | ||
| 2024 | 2024 | 2024 | 2023 | |
| $m | $m | $m | $m | |
Current assets | 838.4 | 23.8 | 862.2 | 21.6 |
Non-current assets | 5,253.8 | 78.2 | 5,332.0 | 84.3 |
| Current liabilities | (479.7) | (12.8) | (492.5) | (13.6) |
Non-current liabilities | (1,008.5) | (59.1) | (1,067.6) | (62.1) |
| Net assets | 4,604.0 | 30.1 | 4,634.1 | 30.2 |
| Assets and liabilities above include: | ||||
| Cash and cash equivalents | 478.4 | 8.8 | 487.2 | 5.9 |
| Revenue | 1,154.6 | 64.3 | 1,218.9 | 65.9 |
Profit from continuing operations | 417.3 | 5.3 | 422.6 | 6.2 |
| Total comprehensive income | 417.3 | 5.3 | 422.6 | 6.2 |
| Buenaventura | ATI | Zaldivar | Total | ATI | Zaldivar | Total | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Group interest | |||||||
Net assets (100%) | 4,604.0 | 30.1 | 1,790.2 | 5,380.0 | 32.7 | 1,762.6 | 1,795.3 |
| Group’s ownership interest | 18.94% | 30.00% | 50.00% | - | 30.00% | 50.00% | - |
| Carrying value of Group’s interest | 872.0 | 9.0 | 895.1 | 1,578.3 | 9.8 | 881.3 | 891.1 |
| 2024 | 2023 | |
| $m | $m | |
Balance at the beginning of the year | 288.6 | 90.5 |
Acquisition | – | 60.7 |
Movements in fair value 1 | 29.7 | 137.0 |
| Reallocation to associates | (305.9) | – |
| Foreign currency exchange differences | (0.8) | 0.4 |
| Balance at the end of the year | 11.6 | 288.6 |
| 2024 | 2023 | |
| $m | $m | |
| Current | ||
Raw materials and consumables | 266.6 | 231.0 |
| Work-in-progress | 499.7 | 375.4 |
| Finished goods | 158.8 | 64.6 |
925.1 | 671.0 | |
| Non-current | ||
| Work-in-progress | 707.8 | 457.0 |
| Total | 1,632.9 | 1,128.0 |
Due in one year | Due after one year | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| $m | $m | $m | $m | $m | $m | |
| Trade receivables | 699.6 | 950.1 | – | – | 699.6 | 950.1 |
| Other receivables | 199.9 | 167.7 | 54.4 | 68.5 | 254.3 | 236.2 |
899.5 | 1,117.8 | 54.4 | 68.5 | 953.9 | 1,186.3 |
| 2024 | 2023 | |
| $m | $m | |
Balance at the beginning of the year | (1.2) | (1.0) |
Utilised in year | (0.1) | (0.3) |
| Foreign currency exchange difference | 0.1 | 0.1 |
Balance at the end of the year | (1.2) | (1.2) |
| Up to | More than | Total excluding | |||||
| 3 months | 3-6 months | 6 months | expected credit | Expected credit | |||
| Not due | past due | past due | past due | loss provision | loss provision | Total | |
| $m | $m | $m | $m | $m | $m | $m | |
2024 | 790.9 | 6.7 | 0.5 | 1.5 | 799.6 | (1.2) | 798.4 |
2023 1 | 1,056.2 | 13.9 | 0.5 | 4.2 | 1,074.8 | (1.2) | 1,073.6 |
| 2024 | 2023 | ||
| $m | $m | ||
Cash and cash equivalents | 2,189.2 | 644.7 | |
• | Cash on hand | 0.5 | 0.7 |
• | Mutual funds | 122.6 | – |
• | Term deposits | 1,146.9 | 226.3 |
• | Bank (on-demand deposits) | 919.2 | 417.7 |
| Liquid investments | 2,127.1 | 2,274.7 | |
4,316.3 | 2,919.4 |
| 2024 | 2023 | |
| $m | $m | |
US dollars | 4,190.6 | 2,895.3 |
Chilean pesos | 124.5 | 22.3 |
| Sterling | 0.7 | 1.2 |
| Other | 0.5 | 0.6 |
4,316.3 | 2,919.4 |
| 2024 | 2023 1 | |
| $m | $m | |
AAA | 1,769.8 | 2,075.1 |
AA+ | 122.6 | – |
| AA | 43.0 | – |
| AA- | 146.7 | 118.6 |
| A+ | 1,218.1 | 290.0 |
| A | 1,016.1 | 435.7 |
| Total cash, cash equivalents and liquid investments | 4,316.3 | 2,919.4 |
| 2024 | 2023 | |||
| Note | $m | $m | ||
| Borrowings | ||||
• | Senior loans | (2,584.8) | (2,412.6) | |
Los Pelambres | (i) | (1,887.6) | (2,067.2) | |
Centinela | (ii) | (572.6) | (166.3) | |
Antucoya | (iii) | (124.6) | (174.1) | |
| Transport division | – | (5.0) | ||
• | Subordinated debt | (205.5) | (187.6) | |
Antucoya | (iv) | (205.5) | (187.6) | |
• | Other loans | (670.0) | (265.0) | |
Los Pelambres | (v) | (475.0) | – | |
Centinela | (vi) | (195.0) | (265.0) | |
• | Bonds | (1,729.0) | (986.8) | |
Corporate | (vii) | (1,729.0) | (986.8) | |
(5,189.3) | (3,852.0) | |||
| Leases | ||||
• | Los Pelambres | (vii) | (19.2) | (45.2) |
• | Centinela | (ix) | (114.1) | (142.8) |
• | Antucoya | (x) | (13.4) | (17.4) |
• | Corporate | (xi) | (12.1) | (18.4) |
• | Transport division | (xii) | (0.9) | (0.9) |
(159.7) | (224.7) | |||
| Other financial liabilities | ||||
• | Centinela | (xiii) | (594.0) | – |
(594.0) | – | |||
| Preference shares | ||||
• | Corporate | (xiv) | (2.4) | (2.5) |
(2.4) | (2.5) | |||
Total | (5,945.4) | (4,079.2) | ||
| Chilean | 2024 | |||
| pesos | Sterling | US dollars | Total | |
| At 31 December 2024 | $m | $m | $m | $m |
Senior loans | – | – | (2,584.8) | (2,584.8) |
Bonds | – | – | (1,729.0) | (1,729.0) |
| Other loans (including short-term loans) | – | – | (875.5) | (875.5) |
| Other financial liabilities | – | – | (594.0) | (594.0) |
| Leases | (141.0) | (3.0) | (15.7) | (159.7) |
| Preference shares | – | (2.4) | – | (2.4) |
(141.0) | (5.4) | (5,799.0) | (5,945.4) |
| Chilean | 2023 | |||
| pesos | Sterling | US dollars | Total | |
| At 31 December 2023 | $m | $m | $m | $m |
Senior loans | – | – | (2,412.6) | (2,412.6) |
Bonds | – | – | (986.8) | (986.8) |
Other loans (including short-term loans) | – | – | (452.6) | (452.6) |
Leases | (174.8) | (3.5) | (46.4) | (224.7) |
Preference shares | – | (2.5) | – | (2.5) |
(174.8) | (6.0) | (3,898.4) | (4,079.2) |
| 2024 | |||
| Fixed | Floating | Total | |
| At 31 December 2024 | $m | $m | $m |
Senior loans | – | (2,584.8) | (2,584.8) |
Bonds | (1,729.0) | – | (1,729.0) |
| Other loans (including short-term loans) | (670.0) | (205.5) | (875.5) |
| Other financial liabilities | (594.0) | – | (594.0) |
| Leases | (159.7) | – | (159.7) |
| Preference shares | (2.4) | – | (2.5) |
(3,155.1) | (2,790.3) | (5,945.4) |
| 2023 | |||
| Fixed | Floating | Total | |
| At 31 December 2023 | $m | $m | $m |
Senior loans | (5.0) | (2,407.6) | (2,412.6) |
Bonds | (986.8) | – | (986.8) |
Other loans (including short-term loans) | – | (452.6) | (452.6) |
Leases | (224.7) | – | (224.7) |
Preference shares | (2.5) | – | (2.5) |
(1,219.0) | (2,860.2) | (4,079.2) |
| Within | Between | Between | After | 2024 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
| At 31 December 2024 | $m | $m | $m | $m | $m |
Senior loans | (549.9) | (596.9) | (908.1) | (529.9) | (2,584.8) |
Bonds | – | – | – | (1,729.0) | (1,729.0) |
| Other loans | (670.0) | – | (205.5) | – | (875.5) |
| Other financial liabilities | (6.1) | (12.2) | (47.3) | (528.4) | (594.0) |
| Leases | (96.5) | (28.5) | (34.5) | (0.2) | (159.7) |
| Preference shares | – | – | – | (2.4) | (2.4) |
(1,322.5) | (637.6) | (1,195.4) | (2,789.9) | (5,945.4) |
| Within | Between | Between | After | 2023 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
| At 31 December 2023 | $m | $m | $m | $m | $m |
Senior loans | (529.1) | (570.9) | (1,287.6) | (25.0) | (2,412.6) |
Bonds | – | – | – | (986.8) | (986.8) |
Other loans | (265.0) | – | (187.6) | – | (452.6) |
Leases | (107.8) | (73.0) | (42.6) | (1.3) | (224.7) |
Preference shares | – | – | – | (2.5) | (2.5) |
(901.9) | (643.9) | (1,517.8) | (1,015.6) | (4,079.2) |
| 2024 | 2023 | |
| $m | $m | |
Within 1 year | (105.2) | (121.0) |
Between 1 – 2 years | (30.8) | (79.0) |
| Between 2 – 5 years | (37.1) | (47.4) |
| After 5 years | – | – |
Total minimum lease payments | (173.1) | (247.4) |
Less amounts representing finance charges | 13.4 | 22.7 |
Present value of minimum lease payments | (159.7) | (224.7) |
Facility available | Drawn | Undrawn | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| $m | $m | $m | $m | $m | $m | |
| Revolving credit facility | (500.0) | (500.0) | – | - | (500.0) | (500.0) |
(500.0) | (500.0) | – | - | (500.0) | (500.0) |
Due in one year | Due after one year | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| $m | $m | $m | $m | $m | $m | |
| Trade creditors | (938.1) | (788.1) | – | - | (938.1) | (788.1) |
| Other creditors and accruals | (382.2) | (383.4) | (10.2) | (9.8) | (392.4) | (393.2) |
(1,320.3) | (1,171.5) | (10.2) | (9.8) | (1,330.5) | (1,181.3) |
| Derivative | |||||
At fair value | instruments at | ||||
At fair value through other | fair value, | Total | |||
through profit | comprehensive | designated as | Held at amortised 2024 | ||
and loss | income | hedges | cost | $m | |
| Financial assets | |||||
Equity investments | – | 11.6 | – | – | 11.6 |
| Trade and other receivables | 669.1 | – | – | 129.3 | 798.4 |
| Cash and cash equivalents | 124.3 | – | – | 2,064.9 | 2,189.2 |
| Liquid investments | 2,127.1 | – | – | – | 2,127.1 |
2,920.5 | 11.6 | – | 2,194.2 | 5,126.3 | |
| Financial liabilities | |||||
Borrowings and other financial liabilities | – | – | – | (5,945.4) | (5,945.4) |
| Derivative financial instruments | – | – | (25.5) | – | (25.5) |
| Trade and other payables | – | – | – | (1,177.4) | (1,177.4) |
– | – | (25.5) | (7,122.8) | (7,148.3) |
| Derivative | |||||
At fair value | instruments at | ||||
At fair value through other | fair value, | Total | |||
through profit | comprehensive | designated as | Held at | 2023 | |
and loss | income | hedges | amortised cost | $m | |
| Financial assets | |||||
Equity investments | - | 288.6 | - | - | 288.6 |
Trade and other receivables | 916.5 | - | - | 157.1 | 1,073.6 |
Other financial assets | 457.2 | - | - | - | 457.2 |
Cash and cash equivalents | 1.1 | - | - | 643.6 | 644.7 |
Liquid investments | 2,274.7 | - | - | - | 2,274.7 |
3,649.5 | 288.6 | - | 800.7 | 4,738.8 | |
| Financial liabilities | |||||
Borrowings and other financial liabilities | - | - | - | (4,079.2) | (4,079.2) |
Trade and other payables 1 | - | - | - | (1,029.2) | (1,029.2) |
- | - | - | (5,108.4) | (5,108.4) |
| 2024 | 2023 | |
| $m | $m | |
| Financial assets | ||
Trade and other receivables (non-current) per balance sheet | 54.4 | 68.5 |
| Trade and other receivables (current) per balance sheet | 899.5 | 1,117.8 |
| Total trade and other receivables per balance sheet | 953.9 | 1,186.3 |
Less: non-financial assets (including prepayments and VAT receivables) | (155.5) | (112.7) |
| Total trade and other receivables (financial assets) | 798.4 | 1,073.6 |
| Financial liabilities | ||
| Trade and other payables (current) per balance sheet | (1,320.3) | (1,171.5) |
| Trade and other payables (non-current) per balance sheet | (10.2) | (9.8) |
Total trade and other payables per balance sheet | (1,330.5) | (1,181.3) |
Less: non-financial liabilities (including employee benefit and VAT liabilities) 1 | 153.1 | 152.1 |
| Total trade and other payables (financial liabilities) | (1,177.4) | (1,029.2) |
| Total | ||||
| Level 1 | Level 2 | Level 3 | 2024 | |
| $m | $m | $m | $m | |
| Financial assets | ||||
Equity investments (a) | 11.6 | – | – | 11.6 |
| Trade and other receivables (b) | – | 669.1 | – | 669.1 |
| Cash and cash equivalents (d) | 124.3 | – | – | 124.3 |
| Liquid investments (e) | – | 2,127.1 | – | 2,127.1 |
135.9 | 2,796.2 | – | 2,932.1 |
| Total | ||||
| Level 1 | Level 2 | Level 3 | 2024 | |
| $m | $m | $m | $m | |
| Financial liabilities | ||||
Derivative financial instruments (f) | – | (25.5) | – | (25.5) |
– | (25.5) | – | (25.5) |
| Total | ||||
| Level 1 | Level 2 | Level 3 | 2023 | |
| $m | $m | $m | $m | |
| Financial assets | ||||
Equity investments (a) | 288.6 | - | - | 288.6 |
Trade and other receivables (b) | - | 916.5 | - | 916.5 |
Other financial assets (c) | - | 457.2 | - | 457.2 |
Cash and cash equivalents (d) | 1.1 | - | - | 1.1 |
Liquid investments (e) | - | 2,274.7 | - | 2,274.7 |
289.7 | 3,648.4 | - | 3,938.1 |
| Less than | Between | Between | After | 2024 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
| At 31 December 2024 | $m | $m | $m | $m | $m |
Senior loans | (729.1) | (3,572.4) | (380.8) | (337.6) | (5,019.9) |
| Other loans (including short-term loans and bond) | (84.2) | (1,263.5) | (766.9) | (192.1) | (2,306.7) |
Leases | (30.8) | (34.3) | (60.4) | (43.5) | (169.0) |
Preference shares 1 | (0.1) | (0.1) | (0.3) | (2.5) | (3.0) |
| Trade and other payables | (1,167.2) | (10.2) | – | – | (1,177.4) |
| Derivative financial instruments | (20.4) | (5.1) | – | – | (25.5) |
(2,031.8) | (4,885.6) | (1,208.4) | (575.7) | (8,701.5) |
| Less than | Between | Between | After | 2023 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
| At 31 December 2023 | $m | $m | $m | $m | $m |
| Senior loans | (704.8) | (705.8) | (1,460.0) | (25.9) | (2,896.5) |
| Other loans (including short-term loans and bond) | (305.0) | (40.0) | (306.8) | (1,122.2) | (1,774.0) |
Leases | (122.0) | (79.0) | (45.6) | (0.9) | (247.5) |
Preference shares 1 | (0.1) | (0.1) | (0.3) | (2.6) | (3.1) |
Trade and other payables | (1,019.4) | (9.5) | (0.3) | – | (1,092.2) |
(2,151.3) | (834.4) | (1,813.0) | (1,151.6) | (5,950.3) |
Nominal | Carrying amount | ||||||||
| Line item in the | Amount removed | ||||||||
| statement of | Change in the value | from cash flow | Amount removed | ||||||
| financial position | of hedging | hedge reserve to | from cost of hedging | ||||||
| where the hedging | instrument | Costs of hedging | initial cost of hedged | reserve to initial | Line item in balance | ||||
| Amount | Assets | Liabilities | instrument is | recognised in OCI | recognised in OCI | item | cost of hedged item | sheet affected by | |
| $m | $m | $m | included | $m | $m | $m | $m | the removal | |
| Foreign | |||||||||
| currency risk | |||||||||
| Foreign | 847.0 | – | (25.5) | Derivative | 25.5 | – | – | – | Property, plant |
| exchange | financial | and equipment | |||||||
| option contract | instruments | ||||||||
| (liabilities) |
| Hedging | Hedging | ||
| reserve | reserve | ||
| 2024 | 2023 | ||
| $m | $m | ||
Balance at 1 January | – | - | |
| Cash flow hedges | |||
• | Foreign currency risk - Derivative financial instruments | 25.5 | - |
| Amount included in the cost of non-financial items | |||
| Tax on movements on reserves during the year | (6.9) | - | |
| Balance at 31 December | 18.6 | - |
2024 | 2023 | |
Weighted average forecast share price at vesting date | $22.6 | $21.6 |
Expected volatility | 37.01% | 37.21% |
| Expected life of awards | 3 years | 3 years |
| Expected dividend yields | 4.60% | 5.32% |
| Discount rate | 1.48% | 2.93% |
| Restricted | Performance | Restricted | Performance | |
| Awards | Awards | Awards | Awards | |
| Number | Number | Number | Number | |
| 2024 | 2024 | 2023 | 2023 | |
Outstanding at 1 January | 459,508 | 997,018 | 438,519 | 1,176,947 |
Granted during the year | 238,893 | 392,428 | 291,060 | 468,967 |
| Cancelled during the year | (36,147) | (55,713) | (25,178) | (49,510) |
| Payments during the year | (197,647) | (238,993) | (244,893) | (599,386) |
| Outstanding at 31 December | 464,607 | 1,094,740 | 459,508 | 997,018 |
| Number of awards that have vested | 188,479 | – | 171,803 | – |
| 2024 | 2023 | |
| % | % | |
Average nominal discount rate 1 | 5.3% | 6.2% |
Average rate of increase in salaries | 1.7% | 1.9% |
| Average staff turnover | 3.2% | 3.2% |
| 2024 | 2023 | |
| $m | $m | |
Current service cost (charge to operating profit) | (25.4) | (25.7) |
Interest cost (charge to other finance items) | (8.1) | (7.2) |
| Foreign exchange credit to other finance items | 16.9 | 3.6 |
| Total charge to income statement | (16.6) | (29.3) |
| 2024 | 2023 | |
| $m | $m | |
Balance at the beginning of the year | (139.9) | (137.3) |
Current service cost | (25.4) | (25.7) |
| Actuarial (losses)/gains | (12.2) | 10.7 |
| Unwinding of discount on provisions | (8.1) | (7.2) |
| Paid in the year | 16.3 | 16.0 |
| Foreign currency exchange difference | 17.1 | 3.6 |
| Balance at the end of the year | (152.2) | (139.9) |
| 31 December 2023 | ||
Nominal discount rate | 5.25% | 6.52% |
Reference rate name | 20-year Chilean Central Bank Bonds | 20-year Chilean Central Bank Bonds |
Governmental or corporate rate | Governmental | Governmental |
Reference rating | AA–/AA+ | AA–/AA+ |
Corresponds to an issuance market (primary) or secondary market | Secondary | Secondary |
Issuance currency associated to the reference rate | Chilean peso | Chilean peso |
Date of determination of the reference interest rate | 08 November 2024 | 31 October 2023 |
Source of the reference interest rate | Bloomberg | Bloomberg |
| Accelerated | Temporary | ||||||
| capital | differences | Withholding | Short-term | Mining tax | |||
| allowances | on provisions | tax | differences | (royalty) | Tax losses | Total | |
| $m | $m | $m | $m | $m | $m | $m | |
At 1 January 2023 | (1,467.1) | 129.1 | (71.6) | (67.8) | (111.9) | 124.5 | (1,464.8) |
(Charge)/credit to income | (34.4) | 14.0 | 3.2 | (1.1) | (2.6) | 18.0 | (2.9) |
Adjustment due to introduction of new royalty | – | – | – | 50.8 | (85.1) | – | (34.3) |
Tax on exceptional items | – | – | – | (41.8) | – | – | (41.8) |
Reclassification | 95.3 | (77.1) | 1.8 | (30.0) | 11.3 | (1.3) | – |
Charge deferred in equity | – | (2.9) | – | (37.0) | (0.9) | – | (40.8) |
| At 31 December 2023 and 1 January 2024 | (1,406.2) | 63.1 | (66.6) | (126.9) | (189.2) | 141.2 | (1,584.6) |
(Charge)/credit to income | (95.0) | 13.6 | 41.4 | 80.7 | (15.2) | (58.4) | (32.9) |
| Adjustment due to introduction of new royalty | – | – | – | (24.6) | 91.7 | – | 67.1 |
Tax on exceptional items 1 | (114.0) | – | – | (12.7) | – | – | (126.7) |
Charge deferred in equity 2 | – | 2.9 | – | (9.4) | 0.6 | – | (5.9) |
At 31 December 2024 | (1,615.2) | 79.6 | (25.2) | (92.9) | (112.1) | 82.8 | (1,683.0) |
| 2024 | 2023 | |
| $m | $m | |
Net deferred tax assets | 9.7 | 72.0 |
Net deferred tax liabilities | (1,692.7) | (1,656.6) |
| Net deferred tax balances | (1,683.0) | (1,584.6) |
| 2024 | 2023 | |
| $m | $m | |
Balance at the beginning of the year | (441.1) | (488.2) |
Charge to operating profit in the year | (0.8) | (12.8) |
| Unwind of discount to net interest in the year | (10.8) | (10.2) |
| Adjustment to provision discount rates | 0.1 | 1.6 |
Capitalised adjustment to provision 1 | 13.0 | 31.9 |
| Utilised in year | 10.7 | 36.8 |
| Foreign currency exchange difference | 0.9 | (0.2) |
| Balance at the end of the year | (428.0) | (441.1) |
Short-term provisions | (5.9) | (15.2) |
| Long-term provisions | (422.1) | (425.9) |
| Total | (428.0) | (441.1) |
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | $m | $m | |
| Authorised | ||||
Ordinary shares of 5p each | 1,300,000,000 | 1,300,000,000 | 118.9 | 118.9 |
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | $m | $m | |
| Issued and fully paid | ||||
Ordinary shares of 5p each | 985,856,695 | 985,856,695 | 89.8 | 89.8 |
| 2024 | 2023 | |
| $m | $m | |
| Share premium | ||
At 1 January and 31 December | 199.2 | 199.2 |
Hedging reserves 1 | ||
At 1 January | – | – |
Change in fair value of hedging instruments 2 | (17.9) | – |
| Tax on the above | 4.8 | – |
| At 31 December | (13.1) | – |
Equity investment revaluation reserve 3 | ||
At 1 January | 108.4 | 8.4 |
| Gains on equity investment | 22.0 | 100.0 |
Reclassification 4 | (130.4) | – |
| At 31 December | – | 108.4 |
Foreign currency translation reserves 5 | ||
At 1 January | (3.9) | (3.4) |
| Currency translation adjustment | (1.2) | (0.5) |
| At 31 December | (5.1) | (3.9) |
Total other reserves per balance sheet | (18.2) | 104.5 |
| Retained earnings | ||
At 1 January | 8,558.4 | 8,333.5 |
| Parent and subsidiaries’ profit for the period | 753.2 | 848.6 |
| Equity-accounted units’ (loss)/profit after tax for the period | 76.2 | (13.5) |
Actuarial gains/(losses) 6 | (9.4) | 3.0 |
Reclassification 4 | 130.4 | – |
| Total comprehensive income for the year | 950.4 | 838.1 |
Dividends paid | (317.4) | (613.2) |
At 31 December | 9,191.4 | 8,558.4 |
| Share of | ||||||||
| profit/(loss) | ||||||||
| Non-controlling | At | for the financial | Capital | Share of | Hedging and | At 31 December | ||
| interest | 1 January 2024 | year | increase | dividends | actuarial gains | 2024 | ||
% | Country | $m | $m | $m | $m | $m | $m | |
Minera Los Pelambres SCM | 40.0 | Chile | 1,429.6 | 329.1 | – | (240.0) | (0.9) | 1,517.8 |
Minera Centinela SCM | 30.0 | Chile | 1,448.3 | 52.1 | 156.7 | – | (7.0) | 1,650.1 |
| Minera Antucoya SCM | 30.0 | Chile | 224.9 | 108.0 | – | – | – | 332.9 |
| Sociedad Contractual Minera El Encierro | 42.8 | Chile | (6.3) | (2.6) | 0.1 | – | – | (8.8) |
| Total | 3,096.5 | 486.6 | 156.8 | (240.0) | (7.9) | 3,492.0 |
| Share of | |||||||
| profit/(loss) | |||||||
| Non-controlling | At | for the financial | Share of | Hedging and | At 31 December | ||
| interest | 1 January 2023 | year | dividends | actuarial losses | 2023 | ||
% | Country | $m | $m | $m | $m | $m | |
Minera Los Pelambres SCM | 40.0 | Chile | 1,443.0 | 373.4 | (388.0) | 1.2 | 1,429.6 |
Minera Centinela SCM | 30.0 | Chile | 1,356.8 | 89.5 | – | 2.0 | 1,448.3 |
Minera Antucoya SCM | 30.0 | Chile | 219.3 | 5.5 | – | 0.1 | 224.9 |
Sociedad Contractual Minera El Encierro | 42.8 | Chile | (2.2) | (4.1) | – | – | (6.3) |
Total | 3,016.9 | 464.3 | (388.0) | 3.3 | 3,096.5 |
| Los Pelambres | Centinela | Antucoya | |
| 2024 | 2024 | 2024 | |
| $m | $m | $m | |
Non-controlling interest (%) | 40.0% | 30.0% | 30.0% |
Cash and cash equivalents | 497.4 | 825.2 | 149.3 |
Current assets 1 | 1,472.3 | 2,111.9 | 533,4 |
Non-current assets | 6,414.0 | 6,033.8 | 1,747.8 |
| Current liabilities | (1,541.5) | (935.1) | (160.2) |
| Non-current liabilities | (2,535.3) | (1,942.0) | (431.6) |
| Net cash from operating activities | 1,418.9 | 771.3 | 286.4 |
Net cash used in investing activities | (792.0) | (1,374.0) | (112.3) |
| Net cash (used in)/from financing activities | (332.5) | 1,238.2 | 41.6 |
| Los Pelambres | Centinela | Antucoya | |
| 2023 | 2023 | 2023 | |
| $m | $m | $m | |
Non-controlling interest (%) | 40.0% | 30.0% | 30.0% |
Cash and cash equivalents | 222.2 | 156.5 | 52.0 |
Current assets 1 | 1,320.8 | 1,256.7 | 340.2 |
Non-current assets | 6,093.2 | 5,276.8 | 1,392.8 |
Current liabilities | (970.8) | (926.8) | (160.1) |
Non-current liabilities | (2,858.4) | (930.3) | (375.1) |
Net cash from operating activities | 1,206.8 | 1,069.1 | 209.7 |
Net cash used in investing activities | (862.4) | (1,031.6) | (117.0) |
Net cash (used in)/from financing activities | (409.0) | 124.1 | (67.8) |
| 2024 | 2023 | |
| $m | $m | |
Profit before tax | 2,071.1 | 1,965.5 |
Depreciation | 1,568.2 | 1,211.3 |
| Net loss on disposals | 5.6 | – |
| Net finance expense/(income) – excluding exceptional items | 64.8 | (29.1) |
| Net share of loss/(profit) of associates and joint ventures | (76.2) | 13.5 |
| Exceptional items (see Note 4) | (422.4) | (167.1) |
| Increase in inventories | (166.5) | (31.6) |
| Decrease/(Increase) in debtors | 243.1 | (57.9) |
| (Decrease)/Increase in creditors | (10.7) | 137.0 |
| Decrease in provisions | (0.8) | (14.5) |
| Cash flow generated from operations | 3,276.2 | 3,027.1 |
| Movement | |||||||||
| between | At | ||||||||
| At | Amortisation of | Capitalisation of | maturity | 31 December | |||||
| 1 January 2024 | Cash flow | New leases | finance costs | interest | categories | Fair value gains | Exchange | 2024 | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | |
| Cash and cash | 644.7 | 1,550.1 | – | – | – | – | – | (5.6) | 2,189.2 |
| equivalents | |||||||||
Liquid investments | 2,274.7 | (148.5) | – | – | – | – | 0.9 | – | 2,127.1 |
| Total cash and cash | 2,919.4 | 1,401.6 | – | – | – | – | 0.9 | (5.6) | 4,316.3 |
| equivalents | |||||||||
| and liquid investments | |||||||||
| Borrowings due within | (794.1) | 154.0 | – | – | – | (579.8) | – | – | (1,219.9) |
| one year | |||||||||
| Borrowings due after one | (3,057.9) | (1,459.9) | – | (13.5) | (17.9) | 579.8 | – | – | (3,969.4) |
| year | |||||||||
| Other financial liabilities | – | 4.6 | – | – | – | (10.7) | – | – | (6.1) |
| due within one year | |||||||||
| Other financial liabilities | – | (598.6) | – | – | – | 10.7 | – | – | (587.9) |
| due after one year | |||||||||
| Leases due within one | (107.8) | 152.7 | – | – | – | (141.4) | – | – | (96.5) |
| year | |||||||||
Leases due after one year | (116.9) | – | (111.1) | – | – | 141.4 | – | 23.4 | (63.2) |
Preference shares | (2.5) | – | – | – | – | – | – | 0.1 | (2.4) |
Total borrowings and other liabilities from financing activities | (4,079.2) | (1,747.2) | (111.1) | (13.5) | (17.9) | – | – | 23.5 | (5,945.4) |
Net (debt) | (1,159.8) | (345.6) | (111.1) | (13.5) | (17.9) | – | 0.9 | 17.9 | (1,629.1) |
| Movement | |||||||||
| between | At | ||||||||
| At | Amortisation of | Capitalisation | maturity | 31 December | |||||
| 1 January 2023 | Cash flow | New leases | finance costs | of interest | categories | Other | Exchange | 2023 | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | |
| Cash and cash | 810.4 | (162.0) | – | – | – | – | – | (3.7) | 644.7 |
| equivalents | |||||||||
Liquid investments | 1,580.8 | 674.2 | – | – | – | – | 19.7 | – | 2,274.7 |
| Total cash and cash | 2,391.2 | 512.2 | – | – | – | – | 19.7 | (3.7) | 2,919.4 |
| equivalents | |||||||||
| and liquid investments | |||||||||
| Borrowings due within | (377.4) | 116.7 | – | – | – | (533.4) | – | – | (794.1) |
| one year | |||||||||
| Borrowings due after one | (2,765.4) | (797.2) | – | (12.7) | (16.0) | 533.4 | – | – | (3,057.9) |
| year | |||||||||
| Leases due within one | (55.1) | 81.2 | – | – | – | (133.9) | – | – | (107.8) |
| year | |||||||||
Leases due after one year | (76.6) | – | (178.6) | – | – | 133.9 | – | 4.4 | (116.9) |
Preference shares | (2.5) | – | – | – | – | – | – | – | (2.5) |
Total borrowings and other liabilities from financing activities | (3,277.0) | (599.3) | (178.6) | (12.7) | (16.0) | – | – | 4.4 | (4,079.2) |
Net debt | (885.8) | (87.1) | (178.6) | (12.7) | (16.0) | – | 19.7 | 0.7 | (1,159.8) |
| 2024 | 2023 | |
| $m | $m | |
Cash, cash equivalents and liquid investments | 4,316.3 | 2,919.4 |
Total borrowings and other financial liabilities | (5.945.4) | (4,079.2) |
| Net debt | (1,629.1) | (1,159.8) |
2024 | 2023 | |
Year-end rates | $1.254 = £1; | $1.275 = £1; |
| $1 = Ch$996.5 | $1 = Ch$877.12 | |
Average rates | $1.277 = £1; | $1.244 = £1; |
| $1 = Ch$944.1 | $1 = Ch$839.2 |