| Segmented information [Text Block] |
34. Segmented information
Hudbay is an integrated metals producer. When making decisions on expansions, opening or closing mines, as well as day to day operations, management evaluates the results from operating activities of the Company. Hudbay has the following reportable segments identified by the individual mining operations of Manitoba, British Columbia, Peru, as well as Arizona which holds our Copper World project. The Manitoba, British Columbia and Peru segments generate Hudbay's revenue. The Manitoba segment sells copper concentrate (containing copper, gold and silver), silver/gold doré, zinc concentrate (containing zinc and gold) and other products. The Peru segment consists of Hudbay's Constancia operation and sells copper concentrate and molybdenum concentrate. The British Columbia segment consists of the Copper Mountain operation and sells copper concentrate. Hudbay's Arizona segment consists of the Copper World project located in Arizona. Corporate and other activities include the Company's exploration activities in Chile, Canada and the State of Nevada. The exploration entities are not individually significant, as they do not meet the minimum quantitative thresholds. Corporate activities are not considered a segment and are included as a reconciliation to total consolidated results. Accounting policies for each reported segment are the same as those of the Company. Results from operating activities represents the profit earned by each segment without allocation of corporate costs. This is the measure reported to the chief operating decision-maker, Hudbay's President and Chief Executive Officer, for the purposes of resource allocation and the assessment of segment performance. Total assets and liabilities do not reflect intercompany balances, which have been eliminated on consolidation.
| Year ended December 31, 2025 |
|
| |
|
Peru |
|
|
Manitoba |
|
|
British
Columbia
|
|
|
Arizona |
|
|
Corporate
and other
activities
|
|
|
Total |
|
| Revenue |
$ |
1,161.2 |
|
$ |
748.7 |
|
$ |
301.1 |
|
$ |
- |
|
$ |
- |
|
$ |
2,211.0 |
|
| Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mine operating costs |
|
516.2 |
|
|
273.2 |
|
|
238.7 |
|
|
- |
|
|
- |
|
|
1,028.1 |
|
| Depreciation and amortization |
|
290.0 |
|
|
86.4 |
|
|
63.3 |
|
|
- |
|
|
- |
|
|
439.7 |
|
| Gross profit (loss) |
|
355.0 |
|
|
389.1 |
|
|
(0.9 |
) |
|
- |
|
|
- |
|
|
743.2 |
|
| Selling and administrative expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
94.7 |
|
|
94.7 |
|
| Exploration expenses |
|
15.9 |
|
|
30.4 |
|
|
- |
|
|
- |
|
|
- |
|
|
46.3 |
|
| Other operating expenses (income) |
|
16.2 |
|
|
(8.8 |
) |
|
3.9 |
|
|
0.9 |
|
|
(4.4 |
) |
|
7.8 |
|
| Re-evaluation adjustment - environmental provision |
|
- |
|
|
0.2 |
|
|
- |
|
|
- |
|
|
- |
|
|
0.2 |
|
| Impairment - reversal |
|
|
|
|
- |
|
|
|
|
|
(322.3 |
) |
|
- |
|
|
(322.3 |
) |
| Results from operating activities |
$ |
322.9 |
|
$ |
367.3 |
|
$ |
(4.8 |
) |
$ |
321.4 |
|
$ |
(90.3 |
) |
$ |
916.5 |
|
| Consideration received from sale of non-core project |
|
|
(14.9 |
) |
| Net interest expense on long term debt |
|
|
60.7 |
|
| Accretion on streaming arrangements |
|
|
19.9 |
|
| Change in fair value of financial instruments |
|
|
(52.9 |
) |
| Other net finance income |
|
|
(8.3 |
) |
| Income before tax |
|
|
912.0 |
|
| Tax expense |
|
|
347.7 |
|
| Net income for the year |
|
$ |
564.3 |
|
| Year ended December 31, 2024 |
|
| |
|
Peru |
|
|
Manitoba |
|
|
British
Columbia
|
|
|
Arizona |
|
|
Corporate
and other
activities
|
|
|
Total |
|
| Revenue |
$ |
1,049.7 |
|
$ |
697.4 |
|
$ |
274.1 |
|
$ |
- |
|
$ |
- |
|
$ |
2,021.2 |
|
| Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mine operating costs |
|
517.4 |
|
|
312.6 |
|
|
210.8 |
|
|
- |
|
|
- |
|
|
1,040.8 |
|
| Depreciation and amortization |
|
270.3 |
|
|
106.2 |
|
|
50.1 |
|
|
- |
|
|
- |
|
|
426.6 |
|
| Gross profit |
|
262.0 |
|
|
278.6 |
|
|
13.2 |
|
|
- |
|
|
- |
|
|
553.8 |
|
| Selling and administrative expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
57.0 |
|
|
57.0 |
|
| Exploration expenses |
|
16.5 |
|
|
24.4 |
|
|
- |
|
|
- |
|
|
1.7 |
|
|
42.6 |
|
| Other operating expenses |
|
15.7 |
|
|
15.8 |
|
|
17.1 |
|
|
8.3 |
|
|
0.5 |
|
|
57.4 |
|
| Re-evaluation adjustment - environmental provision |
|
- |
|
|
(3.5 |
) |
|
- |
|
|
- |
|
|
- |
|
|
(3.5 |
) |
| Results from operating activities |
$ |
229.8 |
|
$ |
241.9 |
|
$ |
(3.9 |
) |
$ |
(8.3 |
) |
$ |
(59.2 |
) |
$ |
400.3 |
|
| Net interest expense on long term debt |
|
|
69.8 |
|
| Accretion on streaming arrangements |
|
|
24.2 |
|
| Change in fair value of financial instruments |
|
|
16.6 |
|
| Other net finance expense |
|
|
38.1 |
|
| Income before tax |
|
|
251.6 |
|
| Tax expense |
|
|
183.8 |
|
| Net income for the year |
|
$ |
67.8 |
|
| December 31, 2025 |
|
| |
|
Peru |
|
|
Manitoba |
|
|
British
Columbia
|
|
|
Arizona |
|
|
Corporate
and other
activities
|
|
|
Total |
|
| Total assets |
$ |
2,492.0 |
|
$ |
471.5 |
|
$ |
1,320.2 |
|
$ |
1,147.5 |
|
$ |
792.1 |
|
$ |
6,223.3 |
|
| Total liabilities |
|
1,031.3 |
|
|
424.3 |
|
|
269.2 |
|
|
103.6 |
|
|
1,163.9 |
|
|
2,992.3 |
|
| Property, plant and equipment1 |
|
1,815.7 |
|
|
604.3 |
|
|
1,082.6 |
|
|
1,144.9 |
|
|
46.4 |
|
|
4,693.9 |
|
| Other Non-Current Assets2 |
|
64.3 |
|
|
21.4 |
|
|
9.9 |
|
|
0.2 |
|
|
0.5 |
|
|
96.3 |
|
| 1Included in Corporate and Other activities is $33.9 million of property, plant and equipment that is located in Nevada. |
| 2Other non-current assets includes receivables, inventory, intangibles and other assets. |
| December 31, 2025 |
|
| |
|
Peru |
|
|
Manitoba |
|
|
British
Columbia
|
|
|
Arizona |
|
|
Corporate
and other
activities
|
|
|
Total |
|
| Additions to property, plant and equipment |
$ |
207.0 |
|
$ |
64.9 |
|
$ |
228.1 |
|
$ |
82.2 |
|
$ |
0.3 |
|
$ |
582.5 |
|
| December 31, 2024 |
|
| |
|
Peru |
|
|
Manitoba |
|
|
British
Columbia
|
|
|
Arizona |
|
|
Corporate and
other activities
|
|
|
Total |
|
| Total assets |
$ |
2,410.0 |
|
$ |
547.4 |
|
$ |
1,076.0 |
|
$ |
757.3 |
|
$ |
696.9 |
|
$ |
5,487.6 |
|
| Total liabilities |
|
960.0 |
|
|
421.3 |
|
|
281.9 |
|
|
14.7 |
|
|
1,162.3 |
|
|
2,840.2 |
|
| Property, plant and equipment1 |
|
1,897.1 |
|
|
595.1 |
|
|
900.7 |
|
|
747.1 |
|
|
41.4 |
|
|
4,181.4 |
|
| Other Non-Current Assets2 |
|
47.8 |
|
|
17.2 |
|
|
8.0 |
|
|
0.2 |
|
|
0.6 |
|
|
73.8 |
|
1Included in Corporate and Other activities is $27.7 million of property, plant and equipment that is located in Nevada.
2Other non-current assets includes receivables, inventory, intangibles and other assets.
| December 31, 2024 |
| |
|
Peru |
|
|
Manitoba |
|
|
British
Columbia
|
|
|
Arizona |
|
|
Corporate and
other activities
|
|
|
Total |
|
| Additions to property, plant and equipment |
$ |
177.8 |
|
$ |
63.3 |
|
$ |
214.9 |
|
$ |
30.2 |
|
$ |
- |
|
$ |
486.2 |
|
Geographical Segments
The following tables represent revenue information regarding Hudbay's geographical segments for the years ended December 31, 2025 and 2024:
| |
|
2025 |
|
|
2024 |
|
| Revenue by customer location 1 |
|
|
|
|
|
|
| China |
$ |
923.4 |
|
$ |
755.0 |
|
| Canada |
|
702.0 |
|
|
741.1 |
|
| Japan |
|
320.2 |
|
|
274.1 |
|
| India |
|
148.0 |
|
|
82.0 |
|
| Germany |
|
44.5 |
|
|
- |
|
| Peru |
|
22.2 |
|
|
- |
|
| South Korea |
|
19.5 |
|
|
23.0 |
|
| United States |
|
14.5 |
|
|
67.4 |
|
| Chile |
|
11.1 |
|
|
- |
|
| Philippines |
|
4.2 |
|
|
63.9 |
|
| Netherlands |
|
1.4 |
|
|
- |
|
| Switzerland |
|
- |
|
|
13.6 |
|
| Belgium |
|
- |
|
|
1.1 |
|
| |
$ |
2,211.0 |
|
$ |
2,021.2 |
|
1 Presented based on the ultimate destination of the product if known. If the eventual destination of the product sold through traders is not known then revenue is allocated to the location of the customer's business office and not the ultimate destination of the product.
During the year ended December 31, 2025, six customers accounted for approximately 22%, 14%, 11%, 7%, 6% and 6%, respectively, of total revenue during the year. Revenue from these customers has been presented in the Manitoba, British Columbia and Peru operating segments.
During the year ended December 31, 2024, six customers accounted for approximately 24%, 14%, 9%, 7%, and 6%, respectively, of total revenue during the year. Revenue from these customers has been presented in the Manitoba, British Columbia and Peru operating segments.
|