| Excluding | Exceptional | Excluding | |||||
| exceptional | items 2025 | exceptional | Exceptional | ||||
| items 2025 | (Note 4) | 2025 | items 2024 | items 2024 | 2024 | ||
| Note(s) | $m | $m | $m | $m | $m | $m | |
Revenue | 5, 6 | ||||||
Total operating costs | ( | ( | ( | ( | |||
Operating profit | 5, 4, 7 | ||||||
Net share of results from associates and joint ventures | 17 | ||||||
Operating profit and share of total results from associates | |||||||
and joint ventures | 7 | ||||||
Investment income | 9 | ||||||
Interest expense | 9 | ( | ( | ( | ( | ||
Other finance items | 4, 9 | ( | ( | ||||
Net finance (expense)/income | 9 | ( | ( | ( | ( | ||
Profit before tax | |||||||
Income tax expense | 10 | ( | ( | ( | ( | ( | |
Profit for the year | |||||||
| Attributable to: | |||||||
Non-controlling interests | 29 | ||||||
Owners of the parent | 11 | ||||||
Note | US cents | US cents | US cents | US cents | US cents | US cents | |
| Basic and diluted | |||||||
earnings per share | 11 |
| 2025 | 2024 | ||
| Note | $m | $m | |
Profit for the year | |||
| Items that may be or were subsequently reclassified to profit or loss: | |||
Gains /(losses) on cash flow hedging (including cost of 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) on defined benefit plans | 27 | ( | ( |
Gains on fair value of equity investments | 17 | ||
Tax on items recognised directly in other comprehensive income | 26 | ( | |
Deferred tax credit on equity investment 1 | 4 | ||
Share of other comprehensive losses of associates and joint ventures, net of tax | 16 | ( | ( |
Total items that will not be subsequently reclassified to profit or loss | |||
Total other comprehensive income/(expense) | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Non-controlling interests | 29 | ||
Owners of the parent |
| Equity attributable | Non-controlling | ||||||
| Other reserves | Retained earnings | to owners of | interests | Total | |||
| Share capital | Share premium | (Note 28) | (Note 28) | the parent | (Note 29) | equity | |
| $m | $m | $m | $m | $m | $m | $m | |
At 1 January 2024 | |||||||
Profit for the year | |||||||
Other comprehensive income for the year | ( | ( | ( | ( | |||
Total comprehensive income for the year | |||||||
Reclassification 1 | ( | ||||||
Capital increase 2 | |||||||
Dividends | ( | ( | ( | ( | |||
At 31 December 2024 | ( | ||||||
Profit for the year | |||||||
Other comprehensive income for the year | |||||||
Total comprehensive income for the year | |||||||
Acquisition of non-controlling 3 | ( | ( | ( | ||||
Capital increase 4 | |||||||
Dividends | ( | ( | ( | ( | |||
At 31 December 2025 | ( |
| 2025 | 2024 | ||
| Note | $m | $m | |
| Non-current assets | |||
Property, plant and equipment | 14 | ||
Inventories | 18 | ||
Investment in associates and joint ventures | 16 | ||
Trade and other receivables | 19 | ||
Equity investments | 17 | ||
Deferred tax assets | 26 | ||
| Current assets | |||
Inventories | 18 | ||
Trade and other receivables | 19 | ||
Derivative financial instruments | 16 | ||
Current tax assets | |||
Liquid investments | 20 | ||
Cash and cash equivalents | 20 | ||
Total assets | |||
| Current liabilities | |||
Short-term borrowings and other financial liabilities | 21 | ( | ( |
Trade and other payables | 22 | ( | ( |
Short-term decommissioning and restoration provisions | 27 | ( | ( |
Derivative financial instruments | 23D | ( | |
Current tax liabilities | ( | ( | |
( | ( | ||
| Non-current liabilities | |||
Medium and long-term borrowings and other financial liabilities | 21 | ( | ( |
Trade and other payables | 22 | ( | ( |
Derivative financial instruments | 23D | ( | |
Post-employment benefit obligations | 25 | ( | ( |
Decommissioning and restoration provisions | 27 | ( | ( |
Deferred tax liabilities | 26 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 28 | ||
Share premium | 28 | ||
Other reserves | 28 | ( | ( |
Retained earnings | 28 | ||
Equity attributable to owners of the parent | |||
Non-controlling interests | 29 | ||
Total equity |
| 2025 | 2024 | ||
| Note(s) | $m | $m | |
Cash flow from operations | 30 | ||
Interest paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Dividends from associates and joint ventures | 16 | ||
Proceeds from sale of property, plant and equipment | |||
Purchases of property, plant and equipment | 5 | ( | ( |
Net (increase)/decrease in liquid investments | 20 | ( | |
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid to owners of the Parent | 12 | ( | ( |
Dividends paid to preference shareholders of the Company | 12 | ( | ( |
Dividends paid to non-controlling interests | 29 | ( | ( |
Capital increase from non-controlling interest 1 | 29 | ||
Acquisition of non-controlling interest | 32 | ( | |
Proceeds from issue of other financial liabilities | 30 | ||
Proceeds from issue of new borrowings | 30 | ||
Repayments of borrowings | 30 | ( | ( |
Principal elements of lease payments | 30 | ( | ( |
Repayment of other financial liabilities | 30 | ( | ( |
Net cash from financing activities | |||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of the year | |||
Net increase in cash and cash equivalents | 30 | ||
Effect of foreign exchange rate changes | 30 | ( | ( |
Cash and cash equivalents at end of the year | 20, 30 |
Operating profit | Profit before tax | Income tax expenses | Earnings per share | |||||
| 2025 | 2024 | |||||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | cents per | cents per | |
| $M | $M | $M | $M | $M | $M | share | share | |
Before exceptional items | 3,373.6 | 1,637.3 | 3,159.5 | 1,648.7 | (1,142.7) | (628.4) | 129.3 | 62.8 |
| Fair value gain on other financial assets – | ||||||||
Buenaventura | – | – | – | 51.0 | – | (12.7) | – | 3.9 |
Reversal of impairment – Antucoya | – | 371.4 | – | 371.4 | – | (114.0) | – | 17.4 |
Reversal of deferred tax on fair value gains | – | – | – | – | 54.5 | – | 5.5 | – |
After exceptional items | 3,373.6 | 2,008.7 | 3,159.5 | 2,071.1 | (1,088.2) | (755.1) | 134.8 | 84.1 |
| Exploration | Corporate | ||||||||
| Los | and | and other | Transport | ||||||
| Pelambres | Centinela | Antucoya | Zaldívar | Evaluation 1 | items | Mining | Division | Total | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Revenue | 4,131.0 | 3,478.5 | 837.3 | – | – | – | 8,446.8 | 173.5 | 8,620.3 |
| Operating cost excluding | |||||||||
depreciation and loss on disposals 1 | (1,583.0) | (1,244.3) | (510.3) | – | (55.5) | (99.1) | (3,492.2) | (108.8) | (3,601.0) |
Depreciation | (609.5) | (880.7) | (158.2) | – | – | (10.1) | (1,658.5) | (36.9) | (1,695.4) |
Profit on disposals | 52.6 | (2.8) | – | – | – | (0.1) | 49.7 | – | 49.7 |
Operating profit/(loss) | 1,991.1 | 1,350.7 | 168.8 | – | (55.5) | (109.3) | 3,345.8 | 27.8 | 3,373.6 |
Net share of results from associates and joint ventures | – | – | – | (30.4) | – | 82.6 | 52.2 | 0.4 | 52.6 |
Total operating profit/(loss) from subsidiaries, and share of total | |||||||||
results from associates and joint ventures | 1,991.1 | 1,350.7 | 168.8 | (30.4) | (55.5) | (26.7) | 3,398.0 | 28.2 | 3,426.5 |
Investment income | 28.5 | 55.1 | 8.5 | – | – | 62.1 | 154.2 | 2.0 | 156.2 |
Interest expense | (159.2) | (86.1) | (25.9) | – | – | (70.5) | (341.7) | (0.4) | (342.1) |
| Other finance items | |||||||||
(excluding exceptional items) | (36.6) | (32.1) | (7.0) | – | – | (6.1) | (81.8) | 1.0 | (80.8) |
Profit/(loss) before tax | 1,823.8 | 1,287.6 | 144.4 | (30.4) | (55.5) | (41.2) | 3,128.7 | 30.8 | 3,159.5 |
Tax – excluding exceptional items | (685.7) | (381.7) | (37.2) | – | – | (25.2) | (1,129.8) | (12.9) | (1,142.7) |
Tax – exceptional items | – | – | – | – | – | 54.5 | 54.5 | – | 54.5 |
Profit/(loss) for the year | 1,138.1 | 905.9 | 107.2 | (30.4) | (55.5) | (11.9) | 2,053.4 | 17.9 | 2,071.3 |
Non-controlling interests | 456.1 | 265.5 | 21.1 | – | – | (0.3) | 742.4 | – | 742.4 |
Profit/(losses) attributable to the owners of the parent | 682.0 | 640.4 | 86.1 | (30.4) | (55.5) | (11.6) | 1,311.0 | 17.9 | 1,328.9 |
EBITDA 2 | 2,548.0 | 2,234.2 | 327.0 | 61.8 | (55.5) | 16.7 | 5,132.2 | 69.7 | 5,201.9 |
Capital expenditure (cash basis) | 1,070.5 | 2,478.1 | 98.8 | – | – | 4.8 | 3,652.2 | 32.3 | 3,684.5 |
| Segment assets and liabilities | |||||||||
Segment assets | 8,953.5 | 10,835.3 | 2,166.3 | – | – | 2,223.0 | 24,178.1 | 434.0 | 24,612.1 |
| Investment in associates | |||||||||
and joint ventures | – | – | – | 864.1 | – | 933.6 | 1,797.7 | 8.6 | 1,806.3 |
Segment liabilities | (4,931.8) | (3,877.6) | (592.3) | – | – | (2,521.9) | (11,923.6) | (64.4) | (11,988.0) |
| Exploration | Corporate | ||||||||
| Los | and | and other | Transport | ||||||
| Pelambres | Centinela | Antucoya | Zaldívar | evaluation 2 | 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 assets 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) | 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) |
| 2025 | 2024 | |
| $m | $m | |
| Copper | ||
Los Pelambres | 3,248.9 | 2,710.0 |
Centinela Concentrates | 1,903.6 | 970.5 |
Centinela Cathodes | 728.2 | 896.1 |
Antucoya | 831.9 | 726.0 |
| Provision of shipping services | ||
Los Pelambres | 61.0 | 64.4 |
Centinela Concentrates | 35.0 | 24.3 |
Centinela Cathodes | 4.7 | 7.4 |
Antucoya | 5.4 | 6.6 |
| Gold | ||
Los Pelambres | 192.4 | 110.3 |
Centinela Concentrates | 596.0 | 336.5 |
| Molybdenum | ||
Los Pelambres | 536.9 | 387.4 |
Centinela Concentrates | 160.7 | 100.8 |
| Silver | ||
Los Pelambres | 91.9 | 54.6 |
Centinela Concentrates | 50.2 | 23.6 |
Total Mining Division | 8,446.8 | 6,418.5 |
Transport Division | 173.5 | 194.9 |
8,620.3 | 6,613.4 |
| 2025 | 2024 | |
| $m | $m | |
| Europe | ||
United Kingdom | 39.1 | 23.8 |
Switzerland | 979.3 | 367.8 |
Spain | 31.0 | 82.9 |
Germany | 498.3 | 160.8 |
Rest of Europe | 113.9 | 170.7 |
| Latin America | ||
Chile | 440.8 | 366.9 |
Rest of Latin America | 444.6 | 289.7 |
| North America | ||
United States | 793.2 | 470.1 |
| Asia | ||
Japan | 1,765.8 | 1,961.4 |
China | 1,715.7 | 1,292.2 |
Singapore | 533.5 | 336.2 |
South Korea | 467.8 | 436.7 |
Hong Kong | 302.3 | 236.2 |
Rest of Asia | 495.0 | 418.0 |
8,620.3 | 6,613.4 |
| 2025 | 2024 | |
| $m | $m | |
Chile | 19,154.4 | 16,392.2 |
Other | 7.5 | 8.7 |
19,161.9 | 16,400.9 |
| 2025 | 2024 | |
| $m | $m | |
Non-current assets per the balance sheet | 19,271.6 | 16,476.6 |
| The above amounts by location reflect non-current assets per the balance sheet excluding: | ||
Deferred tax assets | (2.2) | (9.7) |
Account receivables | (91.7) | (54.4) |
Equity investments | (15.8) | (11.6) |
Total of non-current assets above | (109.7) | (75.7) |
Non-current assets by location of asset | 19,161.9 | 16,400.9 |
| 2025 | 2024 | |
| $m | $m | |
| Revenue from contracts with customers | ||
Sale of products | 7,739.0 | 6,306.4 |
Provision of shipping services associated with the sale of products 1 | 106.1 | 102.7 |
Transport Division 2 | 173.5 | 194.9 |
Provisional pricing adjustments in respect of copper, gold, silver and molybdenum | 601.7 | 9.4 |
Total revenue | 8,620.3 | 6,613.4 |
| 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 | 2,914.2 | 1,732.2 | 716.7 | 819.0 | 184.1 | 559.9 | 581.6 | 170.5 | 87.8 | 49.1 | 7,815.1 |
Revenue from freight services | 61.0 | 35.0 | 4.7 | 5.4 | – | – | – | – | – | – | 106.1 |
2,975.2 | 1,767.2 | 721.4 | 824.4 | 184.1 | 559.9 | 581.6 | 170.5 | 87.8 | 49.1 | 7,921.2 | |
| Effects | |||||||||||
| of pricing | |||||||||||
adjustments to previous year | |||||||||||
| invoices | |||||||||||
Reversal of mark-to-market | |||||||||||
adjustments at the end of the previous year | 40.1 | 22.0 | 1.4 | 1.4 | – | 0.4 | 4.0 | 0.5 | – | – | 69.8 |
Settlement of sales invoiced in the previous year | 22.8 | 9.7 | 0.5 | 0.4 | 2.0 | 1.3 | (8.8) | 2.6 | (0.3) | (0.4) | 29.8 |
Total effect of adjustments to previous year | |||||||||||
invoices in the current year | 62.9 | 31.7 | 1.9 | 1.8 | 2.0 | 1.7 | (4.8) | 3.1 | (0.3) | (0.4) | 99.6 |
| Effects | |||||||||||
| of pricing | |||||||||||
adjustments to current year | |||||||||||
| invoices | |||||||||||
Settlement of sales invoiced in the current year | 157.8 | 86.9 | 8.3 | 8.1 | 6.5 | 30.9 | 12.7 | 2.3 | 5.0 | 1.9 | 320.4 |
| Mark-to-market | |||||||||||
adjustments at the end of the current year | 114.5 | 72.8 | 1.3 | 3.0 | – | 4.2 | (10.8) | (3.3) | – | – | 181.7 |
Total effect of adjustments to current year | |||||||||||
invoices | 272.3 | 159.7 | 9.6 | 11.1 | 6.5 | 35.1 | 1.9 | (1.0) | 5.0 | 1.9 | 502.1 |
| Total pricing | |||||||||||
adjustments | 335.2 | 191.4 | 11.5 | 12.9 | 8.5 | 36.8 | (2.9) | 2.1 | 4.7 | 1.5 | 601.7 |
| Revenues | |||||||||||
| before deducting | |||||||||||
treatment and refining charges | 3,310.4 | 1,958.6 | 732.9 | 837.3 | 192.6 | 596.7 | 578.7 | 172.6 | 92.5 | 50.6 | 8,522.9 |
Treatment and refining charges | (0.5) | (20.0) | – | – | (0.2) | (0.7) | (41.8) | (11.9) | (0.6) | (0.4) | (76.1) |
Revenue net of tolling charges | 3,309.9 | 1,938.6 | 732.9 | 837.3 | 192.4 | 596.0 | 536.9 | 160.7 | 91.9 | 50.2 | 8,446.8 |
| 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 |
2025 | 2024 | ||
Sales provisionally priced at the balance sheet date | Tonnes | 134,100 | 157,300 |
Average mark-to-market price | $/lb | 5.65 | 3.96 |
Average provisional invoice price | $/lb | 5.00 | 4.14 |
2025 | 2024 | ||
Sales provisionally priced at the balance sheet date | Tonnes | 14,300 | 11,600 |
Average mark-to-market price | $/lb | 5.65 | 3.94 |
Average provisional invoice price | $/lb | 5.52 | 4.05 |
2025 | 2024 | ||
Sales provisionally priced at the balance sheet date | Ounces | 24,600 | 25,400 |
Average mark-to-market price | $/oz | 4,346 | 2,634 |
Average provisional invoice price | $/oz | 4,174 | 2,650 |
2025 | 2024 | ||
Sales provisionally priced at the balance sheet date | Tonnes | 3,600 | 2,700 |
Average mark-to-market price | $/lb | 21.50 | 21.40 |
Average provisional invoice price | $/lb | 23.37 | 22.00 |
| Effect on receivables of year-end | ||
| mark-to-market adjustments | ||
| 2025 | 2024 | |
| $m | $m | |
Los Pelambres – copper concentrate | 114.5 | (40.1) |
Los Pelambres – molybdenum concentrate | (10.8) | (4.0) |
Centinela – copper concentrate | 72.8 | (22.0) |
Centinela – molybdenum concentrate | (3.3) | (0.5) |
Centinela – gold in concentrate | 4.2 | (0.4) |
Centinela – copper cathodes | 1.3 | (1.4) |
Antucoya – copper cathodes | 3.0 | (1.4) |
181.7 | (69.8) |
| 2025 | 2024 | |
| $m | $m | |
Revenue | 8,620.3 | 6,613.4 |
Cost of sales | (4,316.6) | (4,109.0) |
Gross profit | 4,303.7 | 2,504.4 |
Administrative and distribution expenses | (616.2) | (581.3) |
Other operating income | 57.8 | 48.2 |
Other operating expenses 1 | (371.7) | (334.0) |
Operating profit | 3,373.6 | 1,637.3 |
Net share of results from associates and joint ventures | 52.6 | 76.2 |
Total operating profit and share of total results from associates and joint ventures before exceptional items | 3,426.2 | 1,713.5 |
Exceptional item – Reversal of impairment | – | 371.4 |
Total operating profit and share of total results from associates and joint ventures after exceptional items | 3,426.2 | 2,084.9 |
| 2025 | 2024 | |
| $m | $m | |
| Foreign exchange losses | ||
included in net finance expense | 52.0 | (82.1) |
| Depreciation of property, plant and equipment | ||
owned assets | (1,584.7) | (1,404.6) |
leased assets | (110.7) | (163.6) |
Profit/(loss) on disposal of property, plant and equipment | 49.7 | (5.6) |
Cost of inventories recognised as an expense | (2,566.4) | (2,637.3) |
Employee benefit expense | (654.2) | (569.3) |
Decommissioning and restoration (operating expenses) | (6.5) | (0.8) |
Severance charges (see Note 25) | (29.0) | (25.4) |
Exploration and evaluation expense | (55.5) | (52.7) |
Auditors´ remuneration | (3.9) | (2.3) |
| Group | ||
2025 3 | 2024 | |
| $000 | $000 | |
Fees payable to the Company´s auditors and their associates for the audit of the Parent Company and consolidated financial statements | 1,555.0 | 854.0 |
| Fees payable to the Company´s auditors and their associates for other services: | ||
the audit of the Company’s subsidiaries | 1,289.0 | 1,214.0 |
audit-related assurance services 1 | 417.0 | 252.0 |
other assurance services 2 | 651.0 | – |
3,912.0 | 2,320.0 |
| 2025 | 2024 | |
| Number | Number | |
Los Pelambres | 1,524 | 1,369 |
Centinela | 2,738 | 2,573 |
Antucoya | 948 | 925 |
Exploration and evaluation | 62 | 59 |
Corporate and other Chile | 772 | 720 |
United Kingdom | 5 | 5 |
Other | 4 | 4 |
Mining and Corporate | 6,053 | 5,655 |
Transport Division | 1,160 | 1,360 |
7,213 | 7,015 |
| 2025 | 2024 | |
| $m | $m | |
Wages and salaries | (732.1) | (627.3) |
Social security costs | (41.5) | (35.7) |
(773.6) | (663.0) |
| 2025 | 2024 | |
| $m | $m | |
Salaries and short-term employee benefits | (21.4) | (18.4) |
Long-term incentive plan | (7.4) | (7.0) |
(28.8) | (25.4) |
| 2025 | 2024 | |
| $m | $m | |
| Investment income | ||
Interest income | 122.0 | 73.0 |
Gains on liquid investments held at fair value through profit or loss | 34.2 | 111.2 |
156.2 | 184.2 | |
| Interest expense | ||
Interest expense | (342.1) | (312.2) |
(342.1) | (312.2) | |
| Other finance items | ||
Unwinding of discount on provisions and adjustments to provision discount rates | (28.7) | (18.8) |
Exceptional fair value gains (see Note 4) | – | 51.0 |
Effects of changes in foreign exchange rates | (52.0) | 82.1 |
Preference dividends | (0.1) | (0.1) |
(80.8) | 114.2 | |
Net finance expense | (266.7) | (13.8) |
| 2025 | 2024 | |
| $m | $m | |
| Current tax charge | ||
Corporate tax (principally first category tax in Chile) | (769.9) | (385.8) |
Mining tax (royalty) | (307.7) | (206.0) |
Withholding tax | (36.5) | (71.1) |
(1,114.1) | (662.9) | |
| Deferred tax charge | ||
Corporate tax (principally first category tax in Chile) | (44.3) | (83.3) |
Mining tax (royalty) | (9.5) | 76.4 |
Deferred tax on exceptional items (see Note 4) | 54.5 | (126.7) |
Withholding tax | 25.2 | 41.4 |
25.9 | (92.2) | |
Total tax charge | (1,088.2) | (755.1) |
| Year ended | Year ended | Year ended | Year ended | |||||
| 31 December 2025 | 31 December 2025 | 31 December 2024 | 31 December 2024 | |||||
| Excluding | Including | Excluding | Including | |||||
| exceptional items | exceptional items | exceptional items | exceptional items | |||||
$m | % | $m | % | $m | % | $m | % | |
Profit before tax | 3,159.5 | 3,159.5 | 1,648.7 | 2,071.1 | ||||
| Profit before tax multiplied by Chilean corporate | ||||||||
tax rate of 27% | (853.0) | 27.0 | (853.0) | 27.0 | (445.1) | 27.0 | (559.2) | 27.0 |
Mining tax (royalty) | (301.9) | 9.6 | (301.9) | 9.6 | (216.5) | 13.1 | (216.5) | 10.5 |
| Deduction of mining tax (royalty) as an allowable | ||||||||
expense in determination of first category tax | 83.6 | (2.6) | 83.6 | (2.6) | 55.8 | (3.4) | 55.8 | (2.7) |
| Items non-taxable & non-deductible from first | ||||||||
category tax | (7.8) | 0.2 | (7.8) | 0.2 | (3.9) | 0.2 | (3.9) | 0.2 |
Adjustment in respect of prior years | 2.4 | (0.1) | 2.4 | (0.1) | 1.7 | (0.1) | 1.7 | (0.1) |
Adjustment to deferred tax in respect of mining royalty | (14.7) | 0.4 | (14.7) | 0.3 | 67.1 | (4.1) | 67.1 | (3.2) |
Withholding tax | (11.4) | 0.4 | (11.4) | 0.4 | (29.7) | 1.8 | (29.7) | 1.4 |
| Tax effect of (loss)/profit of associates and joint | ||||||||
ventures | 14.2 | (0.4) | 14.2 | (0.4) | 20.0 | (1.1) | 20.0 | (1.0) |
Impact of unrecognised tax losses on current tax | (55.0) | 1.7 | (55.0) | 1.7 | (77.8) | 4.7 | (77.8) | 3.8 |
| Reversal of deferred tax on fair value gains | ||||||||
(exceptional items) | – | – | 54.5 | (1.7) | – | – | – | – |
Reversal of the provision against carrying value of assets (exceptional items) | – | – | – | – | – | – | (13.7) | 0.7 |
Difference in overseas tax rates | – | – | – | – | – | – | 1.1 | (0.1) |
Net other items | 0.9 | – | 0.9 | – | – | – | – | – |
Tax expense and effective tax rate for the year | (1,142.7) | 36.2 | (1,088.2) | 34.4 | (628.4) | 38.1 | (755.1) | 36.5 |
| 2025 | 2024 | |
| $m | $m | |
Profit for the period attributable to owners of the parent (excluding exceptional items) | 1,274.4 | 619.5 |
Exceptional items | 54.5 | 209.9 |
Profit for the period attributable to owners of the parent (including exceptional items) from operations | 1,328.9 | 829.4 |
| 2025 | 2024 | |
| Number | Number | |
Ordinary shares in issue throughout each year | 985,856,695 | 985,856,695 |
| 2025 | 2024 | |
| Cents | Cents | |
Basic earnings per share (excluding exceptional items) from operations | 129.3 | 62.8 |
Basic earnings per share (exceptional items) from operations | 5.5 | 21.3 |
Basic earnings per share (including exceptional items) from operations | 134.8 | 84.1 |
2025 | 2024 | ||
Profit for the year attributable to owners of the parent | $m | 1,328.9 | 829.4 |
Ordinary shares | Number | 985,856,695 | 985,856,695 |
Basic earnings per share from continuing operations | cents | 134.8 | 84.1 |
| 2025 | 2024 | 2025 | 2024 | |
| $m | $m | cents per share | cents per share | |
| Final dividend paid in June (proposed in relation to the previous year) | ||||
Ordinary | 231.6 | 239.6 | 24.3 | |
| Interim dividend paid in September | ||||
Ordinary | 163.7 | 77.9 | 16.6 | 7.9 |
395.3 | 317.4 | 40.1 | 32.2 |
| 2025 | 2024 | |||
| 2025 | 2024 | cents | cents | |
| $m | $m | per share | per share | |
| Final dividend proposed in relation to the year | ||||
Ordinary | 473.2 | 231.6 | 48.0 | 23.5 |
| Accumulated depreciation | |||
| Cost | and impairment | Net book value | |
| $m | $m | $m | |
At 31 December 2024 | 150.1 | (150.1) | – |
At 31 December 2025 | 150.1 | (150.1) | – |
| Wagons | Machinery, | |||||||||
| Mining | Stripping | Buildings and | Railway | and rolling | equipment | Assets under | Right-of-use | |||
| Land | properties | costs | infrastructure | track | stock | and other | construction | assets | Total | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
| Cost | ||||||||||
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 |
At 1 January 2025 | 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 |
Additions | – | 0.9 | 784.6 | 1.2 | – | – | – | 3,192.5 | 114.7 | 4,093.9 |
| Additions – capitalised | ||||||||||
depreciation | – | – | 209.4 | – | – | – | – | – | – | 209.4 |
| Adjustment to capitalised | ||||||||||
decommissioning provisions | – | – | – | – | – | – | 107.3 | – | – | 107.3 |
Capitalisation of pre-stripping | – | – | – | – | – | – | – | 2.0 | – | 2.0 |
Capitalisation of interest | – | – | – | – | – | – | – | 141.0 | – | 141.0 |
Reclassifications | 2.0 | 116.2 | – | 560.5 | 1.2 | 6.2 | 399.2 | (1,086.9) | – | (1.6) |
Asset disposals | – | – | (243.4) | (1.4) | – | – | (57.2) | (1.5) | (142.7) | (446.2) |
| Adjustment on currency | ||||||||||
translation 1 | 0.7 | – | – | – | – | – | 0.2 | – | (0.1) | 0.8 |
At 31 December 2025 | 58.5 | 766.3 | 3,447.8 | 9,645.3 | 174.9 | 252.8 | 9,370.6 | 5,435.4 | 563.4 | 29,715.0 |
| Accumulated depreciation | ||||||||||
| and impairment | ||||||||||
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) |
At 1 January 2025 | 0.5 | (616.2) | (866.1) | (3,646.9) | (72.3) | (156.8) | (5,920.7) | – | (412.9) | (11,691.4) |
Charge for the year | (0.6) | 16.8 | (337.2) | (603.9) | (11.8) | (15.9) | (632.2) | – | (110.5) | (1,695.4) |
Depreciation capitalised in inventories | 0.1 | 0.6 | 58.9 | – | – | – | 68.5 | – | – | 128.1 |
Depreciation capitalised in property, plant and equipment | – | – | (209.4) | – | – | – | – | – | – | (209.4) |
Reclassifications | – | – | – | – | – | – | 1.6 | – | – | 1.6 |
Asset disposals | – | – | 243.4 | 0.4 | – | – | 42.3 | – | 118.7 | 404.8 |
At 31 December 2025 | (0.1) | (598.8) | (1,110.4) | ( 4,250.4) | (84.1) | (172.7) | (6,440.5) | – | (404.7) | (13,061.8) |
| Net book value | ||||||||||
At 31 December 2025 | 58.4 | 167.5 | 2,337.4 | 5,394.9 | 90.8 | 80.1 | 2,930.1 | 5,435.4 | 158.7 | 16,653.3 |
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 |
| Economic interest | Economic interest | |||||
| Country of | Country of | Registered | Nature of | at 31 December | at 31 December | |
| incorporation | operation | office | business | 2025 | 2024 | |
| 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 | 66.15% | 61.90% |
DSWS SpA | Chile | Chile | 2 | Water | 100% | – |
Korimina S.A.C. | Perú | Perú | 9 | Mining | 70% | – |
Antomin Volcanes Limited | BVI | BVI | 8 | Mining | 51% | – |
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% |
Pine Branch LLC | USA | USA | 16 | Mining | 100% | 100% |
Franconia Minerals (US) LLC | USA | USA | 6 | Mining | 100% | 100% |
Duluth Metals Holdings (USA) Inc | USA | USA | 12 | Investment | 100% | 100% |
Duluth Exploration (USA) Inc | USA | USA | 13 | Investment | 100% | 100% |
| Economic interest | Economic interest | |||||
| Country of | Country of | Registered | Nature of | at 31 December | at 31 December | |
| incorporation | operation | office | business | 2025 | 2024 | |
DMC LLC (Minnesota) | USA | USA | 12 | Investment | 100% | 100% |
DMC (USA) LLC (Delaware) | USA | USA | 12 | Investment | 100% | 100% |
DMC (USA) Corporation | USA | USA | 12 | Investment | 100% | 100% |
Antofagasta Investment Company Limited | Jersey | UK | 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 | 100% | 51% |
Minera Anto Peru S.A. | Peru | Peru | 9 | Mining | 100% | 100% |
Los Pelambres Holding Company Limited | Jersey | UK | 1 | Investment | 100% | 100% |
Los Pelambres Investment Company Limited | Jersey | UK | 1 | Investment | 100% | 100% |
Lamborn Land Co | USA | USA | 5 | Investment | 100% | 100% |
Anaconda South America Inc | USA | USA | 14 | Investment | 100% | 100% |
El Tesoro (SPV Bermuda) Limited | Bermuda | Bermuda | 4 | Investment | 100% | 100% |
Antofagasta Minerals (Shanghai) Co. Limited | China | China | 15 | Mining | 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% | 90.0% |
Minera Mulpun Limitada | Chile | Chile | 2 | Mining | 100% | 100% |
Fundación Minera Los Pelambres | Chile | Chile | 2 | Community | 100% | 100% |
| development | ||||||
Inversiones Punta de Rieles Limitada | Chile | Chile | 11 | Investment | 100% | 100% |
| Inversiones Mineras Northern Mines y Compañía | Chile | Chile | 11 | Investment | 100% | 100% |
| Limitada | ||||||
The Andes Trust Chile SA | Chile | Chile | 11 | Investment | 100% | 100% |
Bosques Panguipulli S.A. | Chile | Chile | 11 | Forestry | 100% | 100% |
Servicios de Transportes Integrados Limitada | Chile | Chile | 11 | Road | 100% | 100% |
| transport | ||||||
Inversiones Train Limitada | Chile | Chile | 11 | Investment | 100% | 100% |
Servicios Logisticos Capricornio Limitada | Chile | Chile | 11 | Transport | 100% | 100% |
FCAB Embarcadores Limitada | Chile | Chile | 11 | Transport | 100% | 100% |
FCAB Ingenieria y Servicios DOS Limitada | Chile | Chile | 11 | Transport | 100% | 100% |
Inmobiliaria Parque Estación S.A. | Chile | Chile | 11 | Real Estate | 100% | 100% |
Emisa Antofagasta SA | Chile | Chile | 11 | Transport | 100% | 100% |
| Buenaventura (i) | ATI (ii) | Zaldívar (iii) | Total | |
| 2025 | 2025 | 2025 | 2025 | |
| $m | $m | $m | $m | |
Balance at the beginning of the year | 872.0 | 9.0 | 895.1 | 1,776.1 |
Dividends received | (21.0) | (0.8) | – | (21.8) |
Share of profit/(loss) from joint venture and associates | 82.6 | 0.4 | (30.4) | 52.6 |
Share of other comprehensive loss of associates and joint ventures, net of tax | – | – | (0.6) | (0.6) |
Balance at the end of the year | 933.6 | 8.6 | 864.1 | 1,806.3 |
| 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 |
| Buenaventura | ATI | ||
| 2025 | 2025 | 2025 | |
| $m | $m | $m | |
Current assets | 1,156.5 | 24.9 | 1,181.4 |
Non-current assets | 5,528.1 | 73.0 | 5,601.1 |
Current liabilities | (576,0) | (16.6) | (592.6) |
Non-current liabilities | (1,179.4) | (52.4) | (1,231.8) |
Net assets | 933.6 | 28.9 | 4,958.1 |
| Assets and liabilities above include: | |||
Cash and cash equivalents | 529.8 | 6.4 | 536.2 |
Revenue | 1,731.6 | 62.2 | 1,793.8 |
Profit from continuing operations | 839.1 | 2.1 | 841.2 |
Total comprehensive income | 839.1 | 2.1 | 841.2 |
| Buenaventura | ATI | ||
| 2024 | 2024 | 2024 | |
| $m | $m | $m | |
Current assets | 838.4 | 23.8 | 862.2 |
Non-current assets | 5,253.8 | 78.2 | 5,332.0 |
Current liabilities | (479.7) | (12.8) | (492.5) |
Non-current liabilities | (1,008.5) | (59.1) | (1,067.6) |
Net assets | 4,604.0 | 30.1 | 4,634.1 |
| Assets and liabilities above include: | |||
Cash and cash equivalents | 478.4 | 8.8 | 487.2 |
Revenue | 1,154.6 | 64.3 | 1,218.9 |
Profit from continuing operations | 417.3 | 5.3 | 422.6 |
Total comprehensive income | 417.3 | 5.3 | 422.6 |
| Minera | Minera | |
| Zaldívar | Zaldívar | |
| 2025 | 2024 | |
| $m | $m | |
Revenue | 796.5 | 719.9 |
Depreciation and amortisation | (191.1) | (181.3) |
Other operating costs | (676.1) | (518.8) |
Operating (loss)/profit | (70.7) | 19.8 |
Finance expense | (8.2) | 5.1 |
Income tax | 18.0 | (0.1) |
Profit/(loss) after tax | (60.9) | 24.8 |
Other comprehensive expense | (5.0) | (3.7) |
Total comprehensive income/(expense) | (65.9) | 21.1 |
Non-current assets | 1,498.5 | 1,488.6 |
Current assets 1 | 710.6 | 709.5 |
Current liabilities | (225.9) | (189.3) |
Non-current liabilities | (255.1) | (218.6) |
Net assets | 1,728.1 | 1,790.2 |
| The assets and liabilities above include: | ||
Cash and cash equivalents | 87.3 | 96.7 |
Current financial liabilities | (225.9) | (189.3) |
Non-current financial liabilities | (255.1) | (218.6) |
Dividends received from joint venture | – | – |
| Buenaventura | ATI | Zaldívar | Total | |
| 2025 | 2025 | 2025 | 2025 | |
| Group interest | ||||
Net assets (100%) | 4,929.2 | 28.9 | 1,728.1 | 6,686.2 |
Group’s ownership interest | 18.94% | 30.00% | 50.00% | – |
Carrying value of Group’s interest | 933.6 | 8.7 | 864.0 | 1,806.3 |
| Buenaventura | ATI | Zaldívar | Total | |
| 2024 | 2024 | 2024 | 2024 | |
| Group interest | ||||
Net assets (100%) | 4,604.0 | 30.1 | 1,790.2 | 5,380.0 |
Group’s ownership interest | 18.94% | 30.00% | 50.00% | – |
Carrying value of Group’s interest | 872.0 | 9.0 | 895.1 | 1,578.3 |
| 2025 | 2024 | |
| $m | $m | |
Balance at the beginning of the year | 11.6 | 288.6 |
Non-cash movement | 1.8 | – |
Movements in fair value | 1.6 | 29.7 |
Reallocation to associates | – | (305.9) |
Foreign currency exchange differences | 0.8 | (0.8) |
Balance at the end of the year | 15.8 | 11.6 |
| 2025 | 2024 | |
| $m | $m | |
| Current | ||
Raw materials and consumables | 276.6 | 266.6 |
Work-in-progress | 374.8 | 499.7 |
Finished goods | 102.7 | 158.8 |
754.1 | 925.1 | |
| Non-current | ||
Work-in-progress | 702.3 | 707.8 |
Total | 1,456.4 | 1,632.9 |
Due in one year | Due after one year | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| $m | $m | $m | $m | $m | $m | |
Trade receivables | 1,204.4 | 699.6 | – | – | 1,204.4 | 699.6 |
Other receivables | 263.7 | 199.9 | 91.7 | 54.4 | 355.4 | 254.3 |
1,468.1 | 899.5 | 91.7 | 54.4 | 1,559.8 | 953.9 |
| 2025 | 2024 | |
| $m | $m | |
Balance at the beginning of the year | (1.2) | (1.2) |
Utilised in year | 0.3 | (0.1) |
Foreign currency exchange difference | (0.5) | 0.1 |
Balance at the end of the year | (1.4) | (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 | |
2025 | 1,303.9 | 16.1 | 2.7 | 1.7 | 1,324.4 | (1.4) | 1,323.0 |
2024 | 790.9 | 6.7 | 0.5 | 1.5 | 799.6 | (1.2) | 798.4 |
| 2025 | 2024 | |
| $m | $m | |
Cash and cash equivalents | 2,716.6 | 2,189.2 |
Cash on hand | 1.6 | 0.5 |
Mutual funds | 153.2 | 122.6 |
Term deposits | 259.2 | 1,146.9 |
Money market funds | 1,150.2 | - |
Bank (on-demand deposits) | 1,152.3 | 919.2 |
Liquid investments | 2,193.3 | 2,127.1 |
4,909.9 | 4,316.3 |
| 2025 | 2024 | |
| $m | $m | |
US dollars | 4,904.8 | 4,190.6 |
Chilean pesos | 2.7 | 124.5 |
Sterling | 1.7 | 0.7 |
Other | 0.7 | 0.5 |
4,909.9 | 4,316.3 |
| 2025 | 2024 | |
| $m | $m | |
AAA | 2,367.9 | 1,769.8 |
AA+ | 152.6 | 122.6 |
AA | 248.5 | 43.0 |
AA- | 152.3 | 146.7 |
A+ | 853.6 | 1,218.1 |
A | 1,135.0 | 1,016.1 |
Total cash, cash equivalents and liquid investments | 4,909.9 | 4,316.3 |
| 2025 | 2024 | ||
| Note | $m | $m | |
| Borrowings | |||
Senior loans | (2,880.0) | (2,584.8) | |
Los Pelambres | (i) | (1,491.8) | (1,887.6) |
Centinela | (ii) | (1,313.4) | (572.6) |
Antucoya | (iii) | (74.8) | (124.6) |
Subordinated debt | (176.7) | (205.5) | |
Antucoya | (iv) | (176.7) | (205.5) |
Other loans | – | (670.0) | |
Los Pelambres | – | (475.0) | |
Centinela | – | (195.0) | |
Bonds | (3,854.6) | (1,729.0) | |
Los Pelambres | (v) | (1,527.8) | – |
Corporate | (vi) | (2,326.8) | (1,729.0) |
(6,911.3) | (5,189.3) | ||
| Leases | |||
Los Pelambres | (vii) | (22.4) | (19.2) |
Centinela | (vii) | (96.6) | (114.1) |
Antucoya | (vii) | (33.0) | (13.4) |
Corporate | (viii) | (9.5) | (12.1) |
Transport Division | (vii) | (0.5) | (0.9) |
(162.0) | (159.7) | ||
| Other financial liabilities | |||
Centinela | (ix) | (583.3) | (594.0) |
(583.3) | (594.0) | ||
| Preference shares | |||
Corporate | (x) | (2.8) | (2.4) |
(2.8) | (2.4) | ||
Total | (7,659.4) | (5,945.4) |
| Chilean | 2025 | |||
| pesos | Sterling | US dollars | Total | |
| At 31 December 2025 | $m | $m | $m | $m |
Senior loans | – | – | (2,880.0) | (2,880.0) |
Bonds | – | – | (3,854.6) | (3,854.6) |
Other loans (including short-term loans and subordinated debt) | – | – | (176.7) | (176.7) |
Other financial liabilities | – | – | (583.3) | (583.3) |
Leases | (103.3) | (2.5) | (56.2) | (162.0) |
Preference shares | – | (2.8) | – | (2.8) |
(103.3) | (5.3) | (7,550.8) | (7,659.4) |
| 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 and subordinated debt) | – | – | (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) |
| 2025 | |||
| Fixed | Floating | Total | |
| At 31 December 2025 | $m | $m | $m |
Senior loans | – | (2,880.0) | (2,880.0) |
Bonds | (3,854.6) | – | (3,854.6) |
Other loans (including short-term loans and subordinated debt) | – | (176.7) | (176.7) |
Other financial liabilities | (583.3) | – | (583.3) |
Leases | (162.0) | – | (162.0) |
Preference shares | (2.8) | – | (2.8) |
(4,602.7) | (3,056.7) | (7,659.4) |
| 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 and subordinated debt) | (670.0) | (205.5) | (875.5) |
Other financial liabilities | (594.0) | – | (594.0) |
Leases | (159.7) | – | (159.7) |
Preference shares | (2.4) | – | (2.4) |
(3,155.1) | (2,790.3) | (5,945.4) |
| Within | Between | Between | After | 2025 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
| At 31 December 2025 | $m | $m | $m | $m | $m |
Senior loans | (398.5) | (359.6) | (808.6) | (1,313.3) | (2,880.0) |
Bonds | – | – | (497.7) | (3,356.9) | (3,854.6) |
Other loans | – | (176.7) | – | – | (176.7) |
Other financial liabilities | (13.2) | (13.9) | (53.6) | (502.6) | (583.3) |
Leases | (89.5) | (35.7) | (36.8) | – | (162.0) |
Preference shares | – | – | – | (2.8) | (2.8) |
(501.2) | (585.9) | (1,396.7) | (5,175.6) | (7,659.4) |
| 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) |
| 2025 | 2024 | |
| $m | $m | |
Within 1 year | (96.4) | (105.2) |
Between 1 – 2 years | (38.6) | (30.8) |
Between 2 – 5 years | (38.3) | (37.1) |
After 5 years | – | – |
Total minimum lease payments | (173.3) | (173.1) |
Less amounts representing finance charges | 11.3 | 13.4 |
Present value of minimum lease payments | (162.0) | (159.7) |
Facility available | Drawn | Undrawn | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| $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 | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| $m | $m | $m | $m | $m | $m | |
Trade creditors | (937.9) | (938.1) | – | – | (937.9) | (938.1) |
Other creditors and accruals | (466.6) | (382.2) | (15.8) | (10.2) | (482.4) | (392.4) |
(1,404.5) | (1,320.3) | (15.8) | (10.2) | (1,420.3) | (1,330.5) |
| 2025 | |||||
| $m | |||||
| Derivative | |||||
At fair value | instruments | ||||
At fair value through other | at fair value, | ||||
through profit | comprehensive | designated as | Held at amortised | ||
and loss | income | hedges | cost | Total | |
| Financial assets | |||||
Equity investments | – | 15.8 | – | – | 15.8 |
Trade and other receivables | 1,166.1 | – | – | 156.9 | 1,323.0 |
Derivative financial instruments | – | – | 0.7 | – | 0.7 |
Cash and cash equivalents | 1,303.5 | – | – | 1,413.1 | 2,716.6 |
Liquid investments | 2,193.3 | – | – | – | 2,193.3 |
4,662.9 | 15.8 | 0.7 | 1,570.0 | 6,249.4 | |
| Financial liabilities | |||||
Trade and other payables | – | – | – | (1,216.7) | (1,216.7) |
Borrowings and other financial liabilities | – | – | – | (7,659.4) | (7,659.4) |
– | – | – | (8,876.1) | (8,876.1) | |
| 2024 | |||||
| $m | |||||
| Derivative | |||||
At fair value | instruments | ||||
At fair value through other | at fair value, | ||||
through profit | comprehensive | designated as | Held at amortised | ||
and loss | income | hedges | cost | Total | |
| 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) | |
| 2025 | 2024 | |
| $m | $m | |
| Financial assets | ||
Trade and other receivables (non-current) per the balance sheet | 91.7 | 54.4 |
Trade and other receivables (current) per the balance sheet | 1,468.1 | 899.5 |
Total trade and other receivables per the balance sheet | 1,559.8 | 953.9 |
Less: non-financial assets (including prepayments and VAT receivables) | (236.8) | (155.5) |
Total trade and other receivables (financial assets) | 1,323.0 | 798.4 |
| Financial liabilities | ||
Trade and other payables (current) per the balance sheet | (1,404.5) | (1,320.3) |
Trade and other payables (non-current) per the balance sheet | (15.8) | (10.2) |
Total trade and other payables per the balance sheet | (1,420.3) | (1,330.5) |
Less: non-financial liabilities (including employee benefit and VAT liabilities) | 203.6 | 153.1 |
Total trade and other payables (financial liabilities) | (1,216.7) | (1,177.4) |
| Total | ||||
| Level 1 | Level 2 | Level 3 | 2025 | |
| $m | $m | $m | $m | |
| Financial assets | ||||
Equity investments (i) | 15.8 | – | – | 15.8 |
Trade and other receivables (ii) | – | 1,166.1 | – | 1,166.1 |
Derivative financial instruments (v) | – | 0.7 | – | 0.7 |
Cash and cash equivalents (iii) | 1,303.5 | – | – | 1,303.5 |
Liquid investments (iv) | – | 2,193.3 | – | 2,193.3 |
1,319.3 | 3,360.1 | – | 4,679.4 |
| Total | ||||
| Level 1 | Level 2 | Level 3 | 2024 | |
| $m | $m | $m | $m | |
| Financial assets | ||||
Equity investments (i) | 11.6 | – | – | 11.6 |
Trade and other receivables (ii) | – | 669.1 | – | 669.1 |
Cash and cash equivalents (iii) | 124.3 | – | – | 124.3 |
Liquid investments (iv) | – | 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 (v) | – | (25.5) | – | (25.5) |
– | (25.5) | – | (25.5) |
At 31.12.2025 | At 31.12.2024 | |||
Carrying value | Fair value | Carrying value | Fair value | |
Fixed rate bonds | 3,854.6 | 4,165.9 | 1,729.0 | 1,630.5 |
Fixed rate borrowings | – | – | 670.0 | 700.5 |
Other financial liabilities | 583.3 | 780.7 | 594.0 | 756.9 |
| Less than | Between | Between | After | 2025 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
| At 31 December 2025 | $m | $m | $m | $m | $m |
Senior loans | (550.5) | (493.1) | (1,135.8) | (1,592.3) | (3,771.7) |
Other loans (including short-term loans, bond and other financial liabilities) | (141.3) | (335.5) | (983.3) | (6,595.0) | (8,055.1) |
Leases | (96.4) | (38.6) | (38.3) | – | (173.3) |
Preference shares 1 | (0.1) | (0.1) | (0.3) | (2.8) | (3.3) |
Trade and other payables | (1,200.9) | (15.9) | – | – | (1,216.8) |
(1,989.2) | (883.2) | (2,157.7) | (8,190.1) | (13,220.2) |
| Less than | Between | Between | After | 2024 | |
| 1 year | 1-2 years | 2-5 years | 5 years | Total | |
At 31 December 2024 2 | $m | $m | $m | $m | $m |
Senior loans | (718.4) | (729.1) | (1,132.1) | (709.9) | (3,289.5) |
Other loans (including short-term loans, bond and other financial liabilities) | (754.2) | (84.2) | (465.9) | (3,488.3) | (4,792.6) |
Leases | (104.6) | (31.4) | (37.1) | – | (173.1) |
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) |
(2,764.9) | (860.1) | (1,635.4) | (4,200.7) | (9,461.1) |
| Carrying amount | Line item in the statement of | Change in the value | Amount removed from | Line item in | |||
| Nominal | financial position where the | of hedging instrument | cash flow hedge reserve to | balance sheet | |||
| At | Amount | Assets | Liabilities | hedging instrument | recognised in OCI | initial cost of hedged item | affected by |
| 31 December 2025 | $m | $m | $m | is included | $m | $m | the removal |
| Foreign currency risk | |||||||
| Foreign exchange | Derivative financial | ||||||
option contract | 163.5 | 0.7 | – | instruments (liabilities) | 26.2 | – | – |
| Carrying amount | Line item in the statement of | Change in the value | Amount removed from | Line item in | |||
| Nominal | financial position where the | of hedging instrument | cash flow hedge reserve to | balance sheet | |||
| At | Amount | Assets | Liabilities | hedging instrument | recognised in OCI | initial cost of hedged item | affected by |
| 31 December 2024 | $m | $m | $m | is included | $m | $m | the removal |
| Foreign currency risk | |||||||
| Foreign exchange | Derivative financial | Property, plant | |||||
option contract | 847.0 | – | (25.5) | instruments (liabilities) | 25.5 | – | and equipment |
| Hedging reserve | Hedging reserve | |
| 2025 | 2024 | |
| $m | $m | |
Balance at 1 January | 18.6 | – |
| Cash flow hedges | ||
Foreign currency risk – Derivative financial instruments | (26.2) | 25.5 |
| Amount included in the cost of non-financial items | ||
Tax on movements on reserves during the year | 7.1 | (6.9) |
Balance at 31 December | (0.5) | 18.6 |
2025 | 2024 | |
Weighted average forecast fair value share price at vesting date | $40.1 | $22.6 |
Expected volatility | 38.25% | 37.01% |
Expected life of awards | 3 years | 3 years |
Expected dividend yields | 1.03% | 4.60% |
Discount rate | 3.48% | 1.48% |
| Restricted | Performance | Restricted | Performance | |
| Awards | Awards | Awards | Awards | |
| Number | Number | Number | Number | |
| 2025 | 2025 | 2024 | 2024 | |
Outstanding at 1 January | 464,607 | 1,094,740 | 459,508 | 997,018 |
Granted during the year | 253,761 | 427,406 | 238,893 | 392,428 |
Cancelled during the year | (31,696) | (54,974) | (36,147) | (55,713) |
Payments during the year | (216,178) | (306,497) | (197,647) | (238,993) |
Outstanding at 31 December | 470,494 | 1,160,675 | 464,607 | 1,094,740 |
Number of awards that have vested | 197,852 | – | 188,479 | – |
| 2025 | 2024 | |
| % | % | |
Average nominal discount rate 1 | 5.5% | 5.3% |
Average rate of increase in salaries | 2.2% | 1.7% |
Average staff turnover | 3.2% | 3.2% |
| 2025 | 2024 | |
| $m | $m | |
Current service cost (charge to operating profit) | (29.0) | (25.4) |
Interest cost (charge to other finance items) | (8.9) | (8.1) |
Foreign exchange credit to other finance items | (15.1) | 16.9 |
Total charge to income statement | (53.0) | (16.6) |
| 2025 | 2024 | |
| $m | $m | |
Balance at the beginning of the year | (152.2) | (139.9) |
Current service cost | (29.0) | (25.4) |
Actuarial (losses) | (10.9) | (12.2) |
Unwinding of discount on provisions | (8.9) | (8.1) |
Paid in the year | 21.2 | 16.3 |
Foreign currency exchange difference | (15.1) | 17.1 |
Balance at the end of the year | (194.9) | (152.2) |
31 December 2025 | 31 December 2024 | |
Nominal discount rate | 5.51% | 5.25% |
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 | 9 December 2025 | 8 November 2024 |
Source of the reference interest rate | Bloomberg | Bloomberg |
| Accelerated | Temporary differences | Withholding | Short-term | Mining tax | Tax | ||
| capital allowances | on provisions | tax | differences | (royalty) | losses | Total | |
| $m | $m | $m | $m | $m | $m | $m | |
At 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 | – | 2.9 | – | (9.4) | 0.6 | – | (5.9) |
At 31 December 2024 and 1 January 2025 | (1,615.2) | 79.6 | (25.2) | (92.9) | (112.1) | 82.8 | (1,683.0) |
(Charge)/credit to income | 54.7 | (78.9) | 25.2 | (2.7) | 3.6 | (30.4) | (28.5) |
Tax on exceptional items 1 | 54.5 | – | – | – | – | – | 54.5 |
Charge deferred in equity 2 | – | 2.5 | 44.7 | 0.5 | – | 47.7 | |
At 31 December 2025 | (1,506.0) | 3.2 | – | (50.9) | (108.0) | 52.4 | 1,609.3 |
| 2025 | 2024 | |
| $m | $m | |
Net deferred tax assets | 2.2 | 9.7 |
Net deferred tax liabilities | (1,611.5) | (1,692.7) |
Net deferred tax balances | (1,609.3) | (1,683.0) |
| 2025 | 2024 | |
| $m | $m | |
Balance at the beginning of the year | (428.0) | (441.1) |
Charge to operating profit in the year | (6.6) | (0.8) |
Unwind of discount to net interest in the year | (19.3) | (10.8) |
Adjustment to provision discount rates | (0.5) | 0.1 |
Capitalised adjustment to provision 1 | (107.3) | 13.0 |
Utilised in year | 7.2 | 10.7 |
Foreign currency exchange difference | (1.4) | 0.9 |
Balance at the end of the year | (555.9) | (428.0) |
Short-term provisions | (11.5) | (5.9) |
Long-term provisions | (544.4) | (422.1) |
Total | (555.9) | (428.0) |
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | $m | $m | |
| Authorised | ||||
Ordinary shares of 5p each | 1,300,000,000 | 1,300,000,000 | 118.9 | 118.9 |
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | $m | $m | |
| Issued and fully paid | ||||
Ordinary shares of 5p each | 985,856,695 | 985,856,695 | 89.8 | 89.8 |
| 2025 | 2024 | |
| $m | $m | |
| Share premium | ||
At 1 January and 31 December | 199.2 | 199.2 |
Hedging reserves 1 | ||
At 1 January | (13.1) | – |
Gains/(losses) on the cash flow hedges (including cost of hedging) 2 | 18.4 | (17.9) |
Tax on the above | (5.0) | 4.8 |
At 31 December | 0.3 | (13.1) |
Equity investment revaluation reserve 3 | ||
At 1 January | – | 108.4 |
Gains on equity investment | – | 22.0 |
Reclassification 7 | – | (130.4) |
At 31 December | – | – |
Foreign currency translation reserves 4 | ||
At 1 January | (5.1) | (3.9) |
Currency translation adjustment | 1.3 | (1.2) |
At 31 December | (3.8) | (5.1) |
Total other reserves per balance sheet | (3.5) | (18.2) |
| Retained earnings | ||
At 1 January | 9,191.4 | 8,558.4 |
Parent and subsidiaries’ profit for the period | 1,276.3 | 753.2 |
Equity-accounted units’ (loss)/profit after tax for the period | 52.6 | 76.2 |
Agreement to acquire own equity instruments | (80.0) | – |
Actuarial (losses) 5 | (6.7) | (9.4) |
Deferred tax on equity investment 6 | 46.3 | – |
Reclassification 7 | – | 130.4 |
Total comprehensive income for the year | 1,288.5 | 950.4 |
Dividends paid | (395.3) | (317.4) |
At 31 December | 10,084.6 | 9,191.4 |
| Share of profit/ | ||||||||
| Non-controlling | At | (loss) for the | Capital | Share of | Hedging and | At 31 December | ||
| interest | 1 January 2025 | financial year | increase | dividends | actuarial gains | 2025 | ||
% | Country | $m | $m | $m | $m | $m | $m | |
Minera Los Pelambres SCM | 40.0 | Chile | 1,517.8 | 456.1 | – | (364.8) | (0.1) | 1,609.0 |
Minera Centinela SCM | 30.0 | Chile | 1,650.1 | 265.5 | 186.9 | – | 4.0 | 2,106.5 |
Minera Antucoya SCM | 30.0 | Chile | 332.9 | 21.1 | – | – | (0.1) | 353.9 |
| Sociedad Contractual | ||||||||
Minera El Encierro | 42.8 | Chile | (8.8) | (0.3) | – | – | – | (9.1) |
Total | 3,492.0 | 742.4 | 186.9 | (364.8) | 3.8 | 4,060.3 |
| Share of profit/ | ||||||||
| Non-controlling | At | (loss) for the | Capital | Share of | Hedging and | At 31 December | ||
| interest | 1 January 2024 | financial 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 |
| Los Pelambres | Centinela | Antucoya | |
| 2025 | 2025 | 2025 | |
| $m | $m | $m | |
Non-controlling interest (%) | 40.0% | 30.0% | 30.0% |
Cash and cash equivalents | 549.0 | 1,489.0 | 54.1 |
Current assets 1 | 1,936.7 | 2,625.1 | 405.7 |
Non-current assets | 7,016.8 | 8,210.4 | 1,760.5 |
Current liabilities | (1,002.4) | (1,100.1) | (186.7) |
Non-current liabilities | (3,929.4) | (2,777.4) | (405.6) |
Net cash from operating activities | 2,314.5 | 1,813.2 | 209.8 |
Net cash used in investing activities | (935.0) | (2,412.6) | (89.2) |
Net cash (used in)/from financing activities | (288.5) | 1,200.2 | (328.7) |
| 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 |
| 2025 | 2024 | |
| $m | $m | |
Profit before tax | 3,159.5 | 2,071.1 |
Depreciation | 1,695.4 | 1,568.2 |
Net (profit)/loss on disposals | (49.7) | 5.6 |
Net finance expense – excluding exceptional items | 266.7 | 64.8 |
Net share of loss/(profit) of associates and joint ventures | (52.6) | (76.2) |
Exceptional items (see Note 4) | – | (422.4) |
Decrease/(increase) in inventories | 48.5 | (166.5) |
(Increase)/decrease in debtors | (581.0) | 243.1 |
Decrease in creditors | (241.1) | (10.7) |
Increase/(decrease) in provisions | 7.2 | (0.8) |
Cash flow generated from operations | 4,252.9 | 3,276.2 |
| Movement | ||||||||||
| At | Early | Amortisation | between | At | ||||||
| 1 January | Cash | New | termination | of finance | Capitalisation | maturity | Fair value | 31 December | ||
| 2025 | flow | leases | IFRS 16 | costs | of interest | categories | losses | Exchange | 2025 | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Cash and cash equivalents | 2,189.2 | 534.5 | – | – | – | – | – | – | (7.1) | 2,716.6 |
Liquid investments | 2,127.1 | 70.0 | – | – | – | – | – | (3.8) | – | 2,193.3 |
| Total cash and cash | ||||||||||
| equivalents and liquid | ||||||||||
investments | 4,316.3 | 604.5 | – | – | – | – | – | (3.8) | (7.1) | 4,909.9 |
| Borrowings due within | ||||||||||
one year | (1,219.9) | 1,635.5 | – | – | – | – | (814.2) | – | – | (398.6) |
Borrowings due after one year | (3,969.4) | (3,318.6) | – | – | (22.7) | (16.2) | 814.2 | – | – | (6,512.7) |
| Other financial liabilities | ||||||||||
due within one year | (6.1) | 10.7 | – | – | – | – | (17.8) | – | – | (13.2) |
| Other financial liabilities | ||||||||||
due after one year | (587.9) | – | – | – | – | – | 17.8 | – | – | (570.1) |
Leases due within one year | (96.5) | 106.3 | (38.9) | – | – | – | (60.4) | – | – | (89.5) |
Leases due after one year | (63.2) | – | (75.5) | 22.8 | – | – | 60.4 | – | (17.0) | (72.5) |
Preference shares | (2.4) | – | – | – | – | – | – | – | (0.4) | (2.8) |
Total borrowings and other liabilities from financing | ||||||||||
activities | (5,945.4) | (1,566.1) | (114.4) | 22.8 | (22.7) | (16.2) | – | – | (17.4) | (7,659.4) |
Net (debt) | (1,629.1) | (961.6) | (114.4) | 22.8 | (22.7) | (16.2) | – | (3.8) | (24.5) | (2,749.5) |
| At | Amortisation | Movement | At | ||||||
| 1 January | New | of finance | Capitalisation | between maturity | Fair value | 31 December | |||
| 2024 | Cash flow | leases | costs | of interest | categories | gains | Exchange | 2024 | |
| $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Cash and cash equivalents | 644.7 | 1,550.1 | – | – | – | – | – | (5.6) | 2,189.2 |
Liquid investments | 2,274.7 | (148.5) | – | – | – | – | 0.9 | – | 2,127.1 |
| Total cash and cash equivalents | |||||||||
and liquid investments | 2,919.4 | 1,401.6 | – | – | – | – | 0.9 | (5.6) | 4,316.3 |
Borrowings due within one year | (794.1) | 154.0 | – | – | – | (579.8) | – | – | (1,219.9) |
Borrowings due after one year | (3,057.9) | (1,459.9) | – | (13.5) | (17.9) | 579.8 | – | – | (3,969.4) |
| Other financial liabilities due | |||||||||
within one year | – | 4.6 | – | – | – | (10.7) | – | – | (6.1) |
| Other financial liabilities due | |||||||||
after one year | – | (598.6) | – | – | – | 10.7 | – | – | (587.9) |
Leases due within one year | (107.8) | 152.7 | – | – | – | (141.4) | – | – | (96.5) |
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) |
2025 | 2024 | |
Cash, cash equivalents and liquid investments | 4,909.9 | 4,316.3 |
Total borrowings and other financial liabilities | (7,659.4) | (5.945.4) |
Net debt | (2,749.5) | (1,629.1) |
2025 | 2024 | |
Year-end rates | $1.347 = £1; | $1.254 = £1; |
| $1 = Ch$907.1 | $1 = Ch$996.5 | |
Average rates | $1.318 = £1; | $1.277 = £1; |
| $1 = Ch$951.3 | $1 = Ch$944.1 |