6-K 1 bvnpr0605.htm

FORM 6-K

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16 of the

Securities Exchange Act of 1934

For the month of July 2005

BUENAVENTURA MINING COMPANY INC.

(Translation of Registrant's Name into English)

 

CARLOS VILLARAN 790

SANTA CATALINA, LIMA 13, PERU

(Address of Principal Executive Offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F X Form 40-F ___

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes ___ No X

 

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-________________.

 

 

This report consists of consolidated Financial Statements issued by Compañía de Minas Buenaventura S.A.A. and subsidiaries on July 21, 2005, announcing the Company's Second Quarter and accumulated 2005 results

 

 

For Immediate Release

Compañía de Minas Buenaventura Announces

Second Quarter 2005 Results

 

Lima, Peru, July 21, 2005 - Compañía de Minas Buenaventura S.A.A. ("Buenaventura" or "the Company") (NYSE: BVN; Lima Stock Exchange: BUE.LM), Peru's largest publicly traded precious metals mining company, announced today its results for the second quarter and first six months of 2005. All figures have been prepared in Peruvian GAAP and are stated in current Peruvian Nuevos Soles (S/.) for 2005 and Peruvian Nuevos Soles at prices as of December, 2004. For the convenience of the reader, figures are stated in U.S. dollars (US$) at a rate of S/.3.254 per US$1.00 for 2Q05 and S/.3.476 per US$1.00 for 2Q04.

Comments from the Chief Executive Officer:

Roque Benavides, Chief Executive Officer of Buenaventura stated: "We are pleased to continue reporting improving economic and operating results as well as encouraging exploration progress.

This quarter, Buenaventura's net income was US$82.6 million, including a negative effect from derivative instruments of US$0.5 million. Without considering this effect, net income in 2Q05 was US$82.1 million.

Operating income this quarter was US$27.8 million, 2% higher than in 2Q04, while total EBITDA was US$106.8 million, which represented a 22% increase when compared to 2Q04. EBITDA from Buenaventura's direct operations was US$26.9 million, 6% lower than in 2Q04.

These positive results were mainly driven by higher production in Orcopampa, solid quarter for Yanacocha and the benefit of a cash dividend from Cerro Verde."

Financial Highlights (in millions of US$, except EPS figures):

2Q05

2Q04

Var

6M05

6M04

Var

Total Revenues

88.1

79.4

11%

171.3

152.4

12%

Operating Income

27.8

27.1

2%

54.3

53.4

2%

EBITDA

(BVN Direct Operations)

26.9

28.5

-6%

52.0

42.6

22%

EBITDA

(including Yanacocha)

106.8

87.3

22%

222.3

191.0

16%

Net Income

82.6

66.1

25%

146.0

117.0

25%

EPS

0.65

0.52

25%

1.15

0.92

25%

Net Income (without mark to market effect)

82.1

37.9

117%

138.5

86.3

60%

EPS (without Mark to market effect)

0.65

0.30

117%

1.09

0.68

60%

 

 

 

 

OPERATING REVENUE

In 2Q05, net sales were S/.232.0 million, compared with the S/.232.1 million obtained in 2Q04, when an extraordinary volume was sold. However, due to the revaluation of the Peruvian Nuevo Sol, when analyzing US$ figures, net sales were US$71.3 million, an increase of 7% compared to US$66.8 million in 2Q04. This was the result of a 15% increase in volume of gold sold.

Royalty income in 2Q05 was US$9.5 million, a 28% increase when compared to US$7.4 million in 2Q04.

Operating Highlights

2Q05

2Q04

Var

%

6M05

6M04

Var

%

Net Sales

(in millions of US$)

71.3

66.8

7%

138.8

125.9

10%

Average Realized Price Gold (US$/oz.)

362

366

-1%

369

366

1%

Average Realized Price Silver (US$/oz.)

7.05

6.31

12%

7.04

6.26

13%

Average Realized Price Lead (US$/TM.)

993

858

16%

989

856

15%

Average Realized Price Zinc (US$/TM.)

1,293

1,047

24%

1,264

1,038

22%

 

 

Sales Content

2Q05

2Q04

Var%

6M05

6M04

Var%%%%%%

Gold (in oz)

92,078

85,669

7%

177,306

153,886

15%

Silver (in oz)

3,520,705

3,957,056

-11%

6,770,734

7,405,529

-9%

Lead (in MT)

6,933

6,992

-1%

13,764

14,472

-5%

Zinc (in MT)

11,266

14,026

-20%

23,802

25,860

-8%

Accumulated net sales for the first six months of 2005 were US$138.8 million, a 10% increase compared to 2004 (US$125.9 million). Royalty income for the first six months of 2005 was US$19.6 million, a 13% increase when compared to US$17.4 million in 2Q04.

 

 

 

PRODUCTION AND OPERATING COSTS

Buenaventura's equity production during 2Q05 was 88,399 ounces of gold, 14% higher than 2Q04 production (77,328 ounces) and 3,305,095 ounces of silver, a 5% increase when compared to 3,159,804 ounces in 2Q04.

Equity production1 for the accumulated six month period was 176,766 ounces of gold and 6,593,195 ounces of silver. This represented an increase of 16% in gold production and a 7% increase in silver production compared to 2004 figures.

 

 

Equity Production1

2Q05

2Q04

Var%

6M05

6M04

Var%

Gold (in oz)

88,399

77,328

14%

176,766

152,716

16%

Silver (in oz)

3,305,095

3,159,804

5%

6,593,195

6,152,500

7%

Lead (in MT)

3,718

3,797

-2%

7,961

7,636

4%

Zinc (in MT)

5,822

6,525

-11%

11,825

12,363

-4%

 

In Orcopampa (100%), total gold production in 2Q05 was 57,129 ounces, a 15% increase when compared to 49,593 ounces in 2Q04 due to higher tonnage and recovery (Appendix 2). For the first six months of 2005, total gold production was 114,101 ounces, an 18% increase when compared to 2004 production (96,881 ounces).

Cash operating costs increased 18%, from US$118/oz in 2Q04 to US$139/oz in 2Q05. This increase is explained by higher energy consumption used for pumping and ventilation in the deepest levels of the mine as well as higher labor costs from a 5% payroll increase as per the union agreement and the retroactive reimbursement for the 1Q05 period.

Total royalties paid to the government by Orcopampa in 2Q05 were US$205.1 thousand.

In Uchucchacua (100%), total silver production in 2Q05 was 2,534,704 ounces, a 2% increase when compared to 2,474,516 ounces in 2Q04. For the first six months of 2005, total silver production was 5,071,465 ounces, a 5% increase when compared to 2004 production (94,822,243 ounces).

In spite of a 5% increase in labor cost, silver cash operating cost in 2Q05 was US$2.47/oz, a 14% decrease compared to US$2.87/oz in 2Q04. This was mainly due to higher by-product credit contributions and the lower impact of deductions and sales expenses due to higher concentrate grades.

Total royalties paid to the government by Uchucchacua in 2Q05 were US$292.4 thousand.

In Antapite (78.04%), total production induring 2Q05 was 25,772 ounces of gold, a 12% increase when compared to 22,926 ounces in 2Q04 due to higher ore grade (Appendix 2). For the first six month period 2005, total gold production was 52,080 ounces, a 12% increase when compared to 46,493 ounces in 2004.

Gold cash operating cost in 2Q05 was US$210/oz, a 22% increase when compared to US$172/oz in 2Q04. This was due to an increase of 42% in exploration and development costs. Diamond drilling works increased 120% from 2,532m in 2Q04 to 5,562m in 2Q05 while mine exploration drifting increased 19%.

Total royalties paid to the government by Antapite in 2Q05 were US$113.8 thousand.

In Colquijirca (32.78%), total zinc production was 12,929 MT in 2Q05, a decrease of 13% compared to 14,873 MT in 2Q04. Total silver production during 2Q05 was 924,025 ounces, a 12% increase when to 825,386 ounces in 2Q04. The lower metal content produced this quarter was due to higher ore mineral oxidation that reduced the recovery rate from 75.4% in 2Q04 to 69.7% in 2Q05.

For the first six months of 2005, total zinc production was 26,464 MT, a 6% decrease when compared to 2004 production (28,120 ST). In the case of silver, total production increased 13%, from 1,549,779 ounces in 2004 to 1,755,769 in 2005.

 

Zinc cash operating costs increased 39% from US$667 per MT in 2Q04 to US$928 per MT in 2Q05. As it was mentioned, the temporary lower mineral ore quality (oxides) brought additional plant reagent consumption and lower recovery rate, which impacted the concentration cost.

Likewise, during this quarter there was a temporary increase in the stripping ratio due to a redesign of the mining plan, from an average of 8.69:1 to 9.66:1. It is important to mention that in June we resumed our normal stripping ratio.

Total royalties paid to the government by Colquijirca in 2Q05 were US$104.2 thousand

 

OPERATING EXPENSES

General and Aadministrative expenses infor 2Q05 were S/.17.9 million, a 2% increase comparing compared to 2Q04 (S/.17.6 million). When expressed in US dollars, general and Aadministrative expenses infor 2Q05 were US$5.5 million, a 9% increase comparing compared to 2Q04 (US$5.1 million)provision. Accumulated general and Aadministrative expenses for the six month period were US$12.2 million, a 10% increased compared to US$11.1 million for the same period of 2004.

Exploration costs in non-operating areas during 2Q05 were US$6.6 million a 10% increase compared to 2Q04 (US$6.0 million).

 

OPERATING INCOME

Operating Iincome in 2Q05 was S/.90.4 million, a 4% decrease compared to S/.94.3 million in 2Q04. When comparing US dollar figures, operating Iincome in 2Q05 was US$27.8 million, a 2% increase compared to US$27.1 million for 2Q04.

For the six month period, operating income was US$54.3 million, which represented a 2% increase compared to 2004 (US$53.4 million).

 

INCOME AND DIVIDENDS FROM NON-CONSOLIDATES AFFILIATES

Buenaventura's income from Nnon-Cconsolidated Aaffiliates, mainly attributed to the participation in Yanacocha's net income, inwas US$40.0 million during 2Q05, an increase of 47% when compared to the US$27.2 million reported in 2Q04. However, due to the Nuevo Sol revaluation effect, this income from Nnon-Cconsolidated Aaffiliates, expressed in local currency, was S/.130.3 million, an increase of 38% when compared with S/.94.4 million in 2Q04. For the first six month period income from Nnon-Cconsolidated Aaffiliates was US$88.6 million, an increase of 16% when compared to US$76.3 million.

In Yanacocha (43.65%), 2Q05 gold production was 709,185 ounces of gold, an increase of 16% when compared with 2Q04 production (611,993 ounces) due to a 35% increase in gold grade, from 0.72 gr/MT in 2Q04 to 0.97 gr/MT in 2Q05, according to budget. Gold production for the first six months of 2005 was 1,505,102 ounces, an increase of 6% when compared to 1,415,552 ounces in the same period of 2004.

Gold cash cost in Yanacocha induring 2Q05 was US$159/oz, which represented no variation when compared with 2Q04.

Net income in Yanacocha, for 2Q05, was US$93.7 million, a 47% increase when compared with 2Q04 figures (US$63.7 million). For the first six month period of 2005, net income was US$206.3 million, an increase of 18% when compared to the US$174.3 million reported in 2004.

This quarter, EBITDA was US$183.2 million, an increase of 36% compared to 2Q04 (US$134.7 million). This increase was due to the higher gold production mentioned above and an 8% increase in the realized gold price from US$397/oz in 2Q04 to US$428/oz in 2Q05. For the accumulated first six months of 2005, EBITDA was US$390.1 million, an increase of 15% when compared to the US$339.9 million reported inin the comparable period of 2004.

Yanacocha's capital expenditure (CAPEX) for 2Q05 was US$60.8 million. The most significant expenditure during this quarter was devoted to mine development, leach pad facilities and to the Carachugo

transition ore CIC.

During 2Q05 Buenaventura received a cash dividend of US$13.5 million from its affiliate Sociedad Minera Cerro Verde S.A.A.

NET INCOME

This quarter, Buenaventura's net income was US$82.6 million, representing US$0.65 per share, a 25% increase compared to 2Q04. This figure includes a loss of US$0.5 million, form thefrom "Cchange in the fair value of derivative instruments" (in accordance with IAS39 for derivative instruments) and a US$3.2 million impact due to a change in accounting principles applied by the Company's subsidiary Sociedad Minera El Brocal for the total of the remaining stripping costs.

For the first six month period of 2005 net income NCAwas US$146.0 million, an increase of 25% when compared to US$117.0 million in 2004.

 

HEDGING OPERATIONS

During 2Q05, the Company reported a net loss of S/.5.9 million, or US$1.8 million in derivative instruments as a result of the execution of 19,000 ounces of gold and 745,169 ounces of silver.

Total hedge book Mark -to -Market value up to year 2012 iswas a negative US$287.2 million. The Mark -to -Market value of derivative instruments as of June 30, 2005 was negative a US$41.4 million, while the Mark -to -Market value of the physical delivery contracts figure was a negative US$245.8 million.

As previously announced, Buenaventura continued converting derivative contracts into normal sales. At June 30, Buenaventura converted 419,000 gold ounces from derivative commitments to normal sales with no economic effect for the Company. A new hedge book is shown in Appendix 3.

 

 

EXPLORATIONS

Exploration activities are progressing normally with highlights in the Orcopampa region as follows:

CHIPMO MINE:

A crosscut southwest of Veta Prometida, some 400 m below surface, has discovered a new mineralized structure named the Esperanza vein. So far, we have drifted along strike for 44 m with an average thickness and grade of 1.45m @ 67.3 gr/MT Au (1.962 Oz/DST Au).

PORACOTA PROJECT:

Underground infill diamond drilling of Manto Aguila has been initiated in line with our expectations. The following table summarizes the intercepted mineralization:

DDH

THICKNESS (m)

GRADE (gr/t Au)

CPO-785-02

3.50

13.3

CPO-785-03

2.20

13.6

CPO-785-05

3.70

32.3

CPO-785-06

3.55

10.5

CPO-785-07

2.05

13.4

CPO-785-08

2.40

13.7

Metallurgical testwork at Orcopampa and C.H. Plenge laboratories on bulk samples is currently in progress.

 

LAYO PROSPECT:

Four diamond drill holes have intercepted bonanza-grade gold in a newly discovered set of quartz veins which are summarized below:

DDH

THICKNESS (m)

GRADE (gr/t Au)

DDH-02-05

0.75

429.4

DDH-03-05

0.80

22.1

DDH-18-04

0.50

46.0

DDH-19-04

0.50

137.1

 

PROJECT DEVELOPMENT

 

UCHUCCHACUA

  • Regarding the construction of the cyanidation plant, basic engineering study has been completed and detailed engineering is 90% completed. During June, the installation of the main equipment started as well as the main facilities. The budget for this project is US$ 8.8 million and it is estimated to be finished in completion is expected for December 2005.
  • The deepening of the "Master Shaft" to level 3,900 with a total investment of US$2.3 MM is expected to be concluded during the first semester 2006. The project is 45% completed.

MARCAPUNTA

  • At the end of this quarter, the advance in the main decline was 731m (47% completed) and in the exploration decline was 172m (42% completed). We expect to place diamond drilling equipment in 6 months. Total investment was US$1.5 million for this semester.

 

 

* * *

 

Company Description

Compañía de Minas Buenaventura S.A.A. is Peru's largest, publicly-traded precious metals company and a major holder of mining rights in Peru. The Company is engaged in the mining, processing, development and exploration of gold and silver and other metals via wholly owned mines as well as through its participation in joint exploration projects.

Buenaventura currently operates three mines in Peru and also has controlling interests in four mining companies as well as a minority interest in several other mining companies in Peru. The Company owns 43.65% in Minera Yanacocha S.R.L. (a partnership with Newmont Mining Corporation) and is one of the most important precious metal producers in the world.

 

 

 

 

 

 

Note on Forward-Looking Statements

This press release may contain forward-looking information (as defined in the U.S. Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including those concerning the Company's and Yanacocha's costs and expenses, results of exploration, the continued improving efficiency of operations, prevailing market prices of gold, silver and other metals mined, the success of joint ventures, estimates of future explorations, development and production, subsidiaries' plans for capital expenditures, estimates of reserves and Peruvian political, economical, social and legal developments. These forward-looking statements reflect the Company's view with respect to the Company and Yanacocha's future financial performance. Actual results could differ materially from those projected in the forward-looking statements as a result of a variety of factors discussed elsewhere in this Press Release.

**Tables to follow**

 

 

Appendix 1.

Equity Participation in

Affiliates and Subsidiaries

BVN

Operating

Equity %

Mines

Minera Yanacocha

43.65

Yanacocha

Sociedad Minera El Brocal*

32.78

Colquijirca

Inversiones Mineras Del Sur*

78.04

Antapite / Ishihuinca

Sociedad Minera Cerro Verde

18.21

Cerro Verde

Cedimin*

100.00

Shila / Paula

Minera Minasnioc*

60.00

Minasnioc Project

Minera La Zanja *

53.06

La Zanja Project

Buenaventura Ingenieros*

100.00

-

Consorcio Energetico de Huancavelica*

100.00

-

*Consolidates

Appendix 2.

BVN PRODUCTION SUMMARY

GOLD PRODUCTION

Three Months Ended June 30

Six Months Ended June 30

Orcopampa

Antapite

Orcopampa

Antapite

2005

2004

%

2005

2004

%

2005

2004

%

2005

2004

%

Ore Milled DST

117,569

104,791

12.19%

45,128

44,853

0.61%

227,623

207,551

9.67%

89,463

89,727

-0.29%

Average Ore Grade OZ/ST

0.51

0.51

-0.24%

0.60

0.54

10.46%

0.53

0.50

5.28%

0.61

0.55

9.98%

Average Recovery Rate %

95.57%

93.61%

1.96%

95.73%

94.07%

1.66%

95.47%

93.55%

1.93%

95.65%

93.64%

2.01%

Ounces Produced

57,129

49,593

15.20%

25,772

22,926

12.41%

114,101

96,881

17.77%

52,080

46,493

12.02%

SILVER PRODUCTION

Three Months Ended June 30

Six Months Ended June 30

Uchucchacua

Colquijirca

Uchucchacua

Colquijirca

2005

2004

%

2005

2004

%

2005

2004

%

2005

2004

%

Ore Milled DST

202,168

200,100

1.03%

368,666

376,347

-2.04%

405,018

389,000

4.12%

734,523

746,500

-1.60%

Average Ore Grade OZ/ST

16.92

16.76

0.96%

3.56

3.21

10.89%

16.90

16.85

0.34%

3.34

3.04

9.82%

Average Recovery Rate %

74.13%

73.78%

0.36%

72.11%

68.40%

3.71%

74.13%

73.59%

0.54%

72.37%

68.28%

4.09%

Ounces Produced

2,534,704

2,474,516

2.43%

924,025

825,386

11.95%

5,071,465

4,822,243

5.17%

1,755,752

1,549,779

13.29%

ZINC PRODUCTION

Three Months Ended June 30

Six Months Ended June 30

Uchucchacua

Colquijirca

Uchucchacua

Colquijirca

2005

2004

%

2005

2004

%

2005

2004

%

2005

2004

%

Ore Milled DST

202,168

200,100

1.03%

368,666

376,347

-2.04%

202,168

389,000

-48.03%

734,523

746,500

-1.60%

Average Ore Grade %

1.35%

1.53%

-12.11%

5.83%

5.77%

1.06%

1.40%

1.46%

-3.80%

5.86%

5.65%

3.76%

Average Recovery Rate %

64.03%

59.38%

4.66%

69.68%

75.45%

-5.77%

60.77%

61.14%

-0.37%

71.38%

73.46%

-2.09%

ST Produced

1,745

1,820

-4.10%

14,252

16,395

-13.07%

3,473

3,468

0.15%

29,171

30,997

-5.89%

 

Appendix 3.

TOTAL GOLD COMMITMENTS

as of 07/01/05

2005

2006

2007

2008

2009

2010

2011

2012

Total

285

Ounces

188,000

368,000

388,000

308,000

383,000

390,000

376,500

60,000

2,461,500

$/oz

327.37

317.36

316.91

314.51

305.05

289.62

288.59

285.00

306.20

290

Ounces

188,000

368,000

388,000

308,000

383,000

390,000

376,500

60,000

2,461,500

$/oz

337.88

328.78

327.86

328.15

317.39

303.08

302.45

290.00

318.43

300

Ounces

188,000

448,000

468,000

388,000

423,000

390,000

376,500

60,000

2,741,500

$/oz

338.94

333.33

332.59

333.53

324.42

310.77

310.26

300.00

325.13

345

Ounces

158,000

388,000

408,000

328,000

363,000

360,000

354,000

60,000

2,419,000

$/oz

341.84

338.94

338.60

342.59

345.19

345.42

345.42

345.00

342.57

350

Ounces

158,000

388,000

408,000

328,000

363,000

360,000

354,000

60,000

2,419,000

$/oz

341.84

338.94

338.60

342.59

347.05

348.75

348.09

345.00

343.73

385

Ounces

158,000

388,000

408,000

328,000

363,000

360,000

354,000

60,000

2,419,000

$/oz

341.84

338.94

338.60

342.59

360.07

372.08

366.78

345.00

351.89

420

Ounces

188,000

388,000

408,000

328,000

363,000

360,000

354,000

60,000

2,449,000

$/oz

348.73

338.94

338.60

342.59

371.23

395.42

394.11

404.00

362.78

436

Ounces

188,000

388,000

408,000

388,000

363,000

360,000

354,000

60,000

2,509,000

$/oz

348.73

338.94

338.60

354.56

371.23

406.08

402.65

404.00

366.88

451

Ounces

188,000

388,000

408,000

388,000

363,000

360,000

354,000

60,000

2,509,000

$/oz

348.73

338.94

338.60

354.56

371.23

406.08

410.66

404.00

368.01

PHYSICAL GOLD DELIVERY

as of 07/01/05

2005

2006

2007

2008

2009

2010

2011

2012

Total

285

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

324.03

311.98

311.77

307.14

297.63

285.00

285.00

285.00

300.35

290

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

336.53

325.62

324.73

324.07

312.26

299.58

299.75

290.00

314.43

300

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

337.79

328.54

327.77

327.70

318.30

307.92

308.05

300.00

319.80

345

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

341.84

337.89

337.53

342.46

345.46

345.42

345.42

345.00

342.51

350

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

341.84

337.89

337.53

342.46

347.55

348.75

348.09

345.00

343.83

385

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

341.84

337.89

337.53

342.46

362.18

372.08

366.78

345.00

353.06

420

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

341.84

337.89

337.53

342.46

374.72

395.42

394.11

404.00

365.06

436

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

341.84

337.89

337.53

342.46

374.72

406.08

402.65

404.00

368.27

451

Ounces

158,000

308,000

328,000

248,000

323,000

360,000

354,000

60,000

2,139,000

$/oz

341.84

337.89

337.53

342.46

374.72

406.08

410.66

404.00

369.59

GOLD DERIVATIVES

as of 07/01/05

2005

2006

2007

2008

2009

2010

2011

2012

Total

285

Ounces

30,000

60,000

60,000

60,000

60,000

30,000

22,500

322,500

$/oz

345.00

345.00

345.00

345.00

345.00

345.00

345.00

345.00

290

Ounces

30,000

60,000

60,000

60,000

60,000

30,000

22,500

322,500

$/oz

345.00

345.00

345.00

345.00

345.00

345.00

345.00

345.00

300

Ounces

30,000

140,000

140,000

140,000

100,000

30,000

22,500

602,500

$/oz

345.00

343.86

343.86

343.86

344.20

345.00

345.00

344.07

345

Ounces

80,000

80,000

80,000

40,000

280,000

$/oz

343.00

343.00

343.00

343.00

343.00

350

Ounces

80,000

80,000

80,000

40,000

280,000

$/oz

343.00

343.00

343.00

343.00

343.00

385

Ounces

80,000

80,000

80,000

40,000

280,000

$/oz

343.00

343.00

343.00

343.00

343.00

420

Ounces

30,000

80,000

80,000

80,000

40,000

310,000

$/oz

385.00

343.00

343.00

343.00

343.00

347.06

436

Ounces

30,000

80,000

80,000

140,000

40,000

370,000

$/oz

385.00

343.00

343.00

376.00

343.00

358.89

451

Ounces

30,000

80,000

80,000

140,000

40,000

370,000

$/oz

385.00

343.00

343.00

376.00

343.00

358.89

 

Appendix 4.

SILVER DERIVATIVES

as of 07/01/05

 

 

At US $ 4.00

At US $ 4.15

At US $ 6.20

At US $ 6.33

At US $ 6.50

At US $ 7.00

Year

Ounces

$ / oz

Ounces

$ / oz

Ounces

$ / oz

Ounces

$ / oz

Ounces

$ / oz

Ounces

$ / oz

2005

150,000

6.00

650,000

5.85

680,000

6.15

780,750

6.15

912,500

6.15

1,300,000

6.15

2006

200,000

6.00

200,000

6.00

240,000

6.00

266,000

6.00

300,000

6.00

400,000

6.00

350,000

6.00

850,000

5.88

920,000

6.11

1,046,750

6.11

1,212,500

6.11

1,700,000

6.12

 

Appendix 5.

Compañía de Minas Buenaventura S.A.A. and subsidiaries

Consolidated Balance Sheets

As of December 31, 2004 (unaudited) and June 30, 2005 (unaudited)

2004

2005

2005

S/(000)

S/(000)

US$(000)

Assets

Current assets

Cash and cash equivalents

614,862

228,023

70,075

Investment funds

86,971

49,328

15,159

Trade accounts receivable

97,061

111,009

34,115

Other accounts receivable, net

12,223

11,205

3,443

Accounts receivable from affiliates

46,078

39,118

12,022

Inventories, net

69,353

81,382

25,010

Current portion of prepaid tax and expenses

40,471

51,233

15,745

Total current assets

967,019

571,298

175,569

Long - term other accounts receivable

4,574

5,110

1,570

Prepaid tax and expenses

14,059

15,083

4,635

Investments in shares

1,531,372

2,284,019

701,911

Property, plant and equipment, net

452,214

439,340

135,015

Development costs, net

143,258

154,043

47,340

Deferred stripping costs

56,056

-

-

Mining concessions and goodwill, net

157,544

144,898

44,529

Deferred income tax and workers' profit sharing asset, net

245,299

310,916

95,549

Total assets

3,571,395

3,924,707

1,206,118

Consolidated Balance Sheets (Continue)

As of December 31, 2004 (unaudited) and June 30, 2005 (unaudited)

2004

2005

2005

S/(000)

S/(000)

US$(000)

Liabilities and shareholders' equity, net

Current liabilities

Bank loans

13,150

65,264

20,057

Trade accounts payable

61,188

47,376

14,559

Other current liabilities

142,696

139,044

42,730

Derivative instruments

70,927

41,254

12,678

Current portion of long-term debt

36,332

19,208

5,903

Deferred income from sale of future production

74,937

104,884

32,232

Total current liabilities

399,230

417,030

128,159

Long-term other liabilities

74,030

65,270

20,059

Derivative instruments

267,852

93,984

28,883

Long-term debt

15,031

9,453

2,905

Deferred income from sale of future production

568,772

667,444

205,115

Total liabilities

1,324,915

1,253,181

385,121

Minority interest

66,347

45,948

14,119

Shareholders' equity, net

Capital stock, net of treasury shares by S/49,659,000 in 2004 and 2005

596,755

596,755

183,391

Investment shares, net of treasury shares by S/66,000 in 2004 and 2005

1,683

1,683

518

Additional paid-in capital

610,659

610,659

187,664

Legal reserve

129,276

129,276

39,728

Others reserves

923

923

284

Retained earnings

734,070

1,134,908

348,773

Cumulative translation loss

(148,513)

(158,643)

(48,753)

Cumulative unrealized gain on investments in shares carried at fair value

256,331

310,128

95,307

Deferred income from sale of future production of subsidiary

(1,051)

(111)

(34)

Total shareholders' equity, net

2,180,133

2,625,578

806,878

Total liabilities and shareholders' equity, net

3,571,395

3,924,707

1,206,118

Compañía de Minas Buenaventura S.A.A. and subsidiaries

Consolidated Statements of Income

For the three-month

periods ended June 30

For the six-month

periods ended June 30

_______________________________

________________________________

2004

2005

2005

2004

2005

2005

S/(000)

S/(000)

US$(000)

S/(000)

S/(000)

US$(000)

Operating revenues

Net sales

232,051

232,031

71,306

437,379

451,657

138,801

Realized income from sale of future production

17,939

23,603

7,254

32,137

41,681

12,809

Royalties income

25,870

31,053

9,543

60,298

63,924

19,645

__________

__________

__________

_________

__________

__________

Total revenues

275,860

286,687

88,103

529,814

557,262

171,255

__________

__________

__________

_________

_________

__________

Costs of operation

Operating costs

86,602

89,749

27,581

169,441

174,754

53,704

Exploration and development costs in operational mining sites

28,227

52,161

62,389

19,173

33,721

10,363

Amortization and depreciation

15,047

16,948

5,208

26,757

31,338

9,631

__________

__________

__________

_________

__________

__________

Total costs of operation

129,876

140,418

43,152

248,359

268,481

82,508

__________

__________

__________

_________

__________

__________

Gross margin

145,984

146,269

44,951

281,455

288,781

88,747

__________

__________

__________

_________

__________

__________

Operating expenses

Exploration costs in non-operational mining sites

20,746

21,332

6,556

31,065

40,791

12,536

General and administrative

17,597

17,937

5,512

38,619

39,757

12,218

Royalties to third parties

6,698

7,114

2,186

11,233

13,159

4,044

Amortization of mining concesions and goodwill

3,041

3,817

1,173

6,083

7,635

2,346

Selling

3,632

3,558

1,093

8,753

7,174

2,205

Royalties to Peruvian Government

-

2,138

658

-

3,692

1,135

__________

__________

__________

_________

__________

__________

Total operating expenses

51,714

55,896

17,178

95,753

112,208

34,484

__________

__________

__________

_________

__________

__________

Operating income

94,270

90,373

27,773

185,702

176,573

54,263

__________

__________

__________

_________

__________

__________

Other income (expenses), net

Share in affiliated companies, net

94,359

130,272

40,034

265,271

288,414

88,634

Dividends

-

43,892

13,489

4,780

43,892

13,489

Gain (loss) from change in the fair value of derivative instruments

91,474

(4,380)

(1,346)

53,574

11,441

3,516

Interest income

1,939

4,802

1,476

4,845

8,736

2,685

Loss from exposure to inflation

(9,428)

-

-

(14,346)

-

-

Exchange difference loss

-

578

178

-

(2,079)

(639)

Interest expenses

(7,107)

(1,807)

(555)

(8,957)

(2,941)

(904)

Other, net

(5,674)

(3,325)

(1,023)

(11,560)

(8,816)

(2,709)

__________

__________

__________

_________

__________

__________

Total other income, net

165,563

170,032

52,253

293,607

338,647

104,072

Income before workers' profit sharing, income tax, minority interest and cumulative effect of changes in accounting principle

259,833

260,405

80,026

479,309

515,220

158,335

Workers' profit sharing

(3,522)

8,094

2,487

(7,401)

1,762

541

Income tax

(16,154)

19,225

5,908

(38,811)

(11,502)

(3,535)

__________

__________

__________

_________

__________

__________

Income before minority interest and cumulative effect of changes in accounting principle

240,157

287,724

88,421

433,097

505,480

155,341

Minority interest

(10,520)

(8,546)

(2,626)

(26,404)

(19,838)

(6,096)

__________

__________

__________

__________

__________

__________

Income before cumulative effect of changes in accounting principle

229,637

279,178

85,795

406,693

485,642

149,245

Cumulative effect of changes in accounting principle

-

(10,416)

(3,201)

-

(10,416)

(3,201)

__________

__________

__________

__________

__________

__________

Net income

229,637

268,762

82,594

406,693

475,226

146,044

__________

__________

__________

__________

__________

__________

Basic and diluted earnings per share, before cumulative effect of changes in accounting principle, stated in Peruvian Nuevos Soles and U.S. dollars

1.80

2.19

0.67

3.20

3.82

1.17

Cumulative effect of changes in accounting principle

-

(0.08)

(0.02)

-

(0.08)

(0.02)

__________

__________

__________

__________

__________

__________

Basic and diluted earnings per share, stated in Peruvian Nuevos Soles and U.S. dollars

1.80

2.11

0.65

3.20

3.74

1.15

__________

__________

__________

__________

__________

__________

Weighted average number of shares outstanding

127,236,219

127,236,219

127,236,219

127,236,219

127,236,219

127,236,219

__________

__________

__________

__________

__________

__________

Compañía de Minas Buenaventura S.A.A. and subsidiaries

Consolidated Statements of Cash Flows

For the three-month

periods ended June 30

For the six-month

periods ended June 30

__________________________

__________________________

2004

2005

2005

2004

2005

2005

S/(000)

S/(000)

US$(000)

S/(000)

S/(000)

US$(000)

Operating activities

Collection from customers

203,693

191,905

58,975

424,146

437,709

134,514

Collection of dividends

91,760

86,503

26,584

189,035

129,180

39,699

Collection of royalties

35,609

34,255

10,527

64,290

70,505

21,667

Collection of interest

795

4,222

1,297

3,701

7,883

2,423

Payments to suppliers and third parties

(108,171)

(112,642)

(34,616)

(199,389)

(220,666)

(67,814)

Payments to employees

(28,262)

(42,725)

(13,130)

(61,676)

(84,702)

(26,030)

Payments of exploration expenditures

(34,752)

(45,478)

(13,976)

(64,506)

(87,296)

(26,827)

Payments of income tax

(11,299)

(32,237)

(9,907)

(26,087)

(45,844)

(14,089)

Payments of royalties

(7,921)

(15,782)

(4,850)

(13,743)

(22,021)

(6,767)

Payments of interest

(1,941)

(1,807)

(556)

(3,488)

(2,941)

(904)

________

________

________

________

________

________

Net cash provided by operating activities

139,511

312,283

181,807

55,872

66,214

20,348

________

________

________

________

________

________

Investing activities

Decrease (increase) of investment fund

(34,735)

4,053

1,246

(34,735)

38,869

11,945

Decrease on time deposits in local currency

-

-

13,860

4,259

6,930

2,130

Proceeds from sale of plant and equipment

144

1,372

422

1,063

1,372

422

Payments by purchase of investments in shares

-

(1,263)

(504,040)

(154,899)

(504,040)

(154,899)

Development expenditures

(20,949)

(14,992)

(4,607)

(30,879)

(25,090)

(7,710)

Purchase of Property, plant and equipment

(21,246)

(13,519)

(4,155)

(36,368)

(21,574)

(6,630)

Payments from derivative instruments settled, net

(6,518)

(53,146)

(13,207)

(4,059)

(5,907)

(1,815)

Proceeds from sale of investments in shares

330

330

-

-

-

-

Increase of account receivable from Afiliates

(2,616)

-

-

(5,320)

-

-

________

________

________

________

________

________

Net cash provided used in investing activities

(85,590)

(160,318)

(509,810)

(156,672)

(526,103)

(161,678)

________

________

________

________

________

________

Net cash used in financing activities

(87,239)

(101,386)

(44,976)

(13,822)

(31,004)

(9,528)

________

________

________

________

________

________

Net increase (decrease) in cash during the period

(33,318)

(490,893)

(150,858)

50,579

(372,979)

(114,622)

Cash at beginning of period

482,466

708,521

217,738

398,569

590,607

181,502

________

________

________

________

________

________

Cash at period-end

449,148

217,628

66,880

449,148

217,628

66,880

________

________

________

________

________

________

For the three-month

periods ended June 30

For the six-month

periods ended June 30

_________________________

_________________________

2004

2005

2005

2004

2005

2005

S/(000)

S/(000)

US$(000)

S/(000)

S/(000)

US$(000)

Reconciliation of net income to net cash provided by operating activities

Net income

229,637

268,762

82,594

406,693

475,226

146,044

Add (deduct)

Amortization and depreciation

14,041

16,933

5,204

26,187

31,869

9,794

Minority interest

10,520

8,546

2,626

26,404

19,838

6,096

Amortization of development costs in operating mining unit

15,043

9,590

2,947

19,329

15,586

4,790

Cumulative effect of changes in accounting principle

-

10,416

3,201

-

10,416

3,201

Amortization of mining concessions and goodwill

3,041

3,817

1,173

6,083

7,635

2,346

Write-off of development costs

-

2,382

732

-

2,382

732

Exchange difference loss (gain)

-

(578)

(178)

-

2,079

639

Accretion Expenses

1,884

974

300

2,890

1,948

599

Net cost of retired plant and equipment

182

209

64

182

641

197

Loss (gain) from change in the fair value of investment fund

5,165

(1,687)

(518)

5,468

(1,578)

(485)

Loss (gain) from change in the fair value of derivative instruments

(91,474)

4,380

1,346

(53,574)

(11,441)

(3,516)

Income from sale of future production

(17,939)

(23,603)

(7,254)

(32,137)

(41,681)

(12,809)

Gain (loss) for deferred income tax and workers' profit sharing expenses

6,290

16,411

(45,443)

(13,966)

(52,183)

(16,037)

Share in affiliated companies, net of dividends received

(2,598)

(81,106)

(203,126)

(62,423)

(87,661)

(26,939)

Loss from exposure to inflation

9,428

-

-

14,346

-

-

Income from sale of investments in shares

(51)

-

-

(51)

-

-

Others

-

(6,286)

(1,932)

-

-

-

Net changes in assets and liabilities accounts

Decrease (increase) of operating assets -

Trade and other accounts receivable

(26,909)

(42,261)

(12,987)

(6,285)

(7,695)

(2,365)

Inventories

1,674

(6,070)

(1,865)

(1,996)

(8,514)

(2,616)

Prepaid tax and expenses

(4,711)

(37,332)

(11,473)

(13,537)

(68,146)

(20,942)

Increase of operating liabilities -

Trade accounts payable and other liabilities

(13,712)

(2,134)

(656)

(23,024)

1,811

556

________

________

________

________

________

________

Net cash provided by operating activities

139,511

66,214

20,348

312,283

181,807

55,872

Transaction that do not affect cash flows

Tranfer from derivative instruments liabilitie to

deferred income from sale of future production

-

172,540

53,024

-

172,540

53,024

________

________

________

________

________

________

 

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Compañía de Minas Buenaventura S.A.A.

 

/s/ CARLOS E. GALVEZ PINILLOS

Carlos E. Gálvez Pinillos

Chief Financial Officer

 

Date: July 21, 2005