6-K 1 v445150_6k.htm FORM 6-K

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 2016

 

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-________________.

 

 

 

  

 

  

 

 

 

 

 

Buenaventura Announces Second Quarter and

Six-Month 2016 Results

 

Lima, Peru, July 26, 2016 – Compañia 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 results for the second quarter (2Q16) and six-month (6M16) periods ended June 30, 2016. All figures have been prepared in accordance with IFRS (International Financial Reporting Standards) on a non GAAP basis and are stated in U.S. dollars (US$).

 

Second Quarter 2016 Highlights:

 

·      In 2Q16, EBITDA from direct operations was US$109.4 million, a 270% increase compared to US$29.6 million reported in 2Q15. Adjusted EBITDA (including associated companies) increased 84% (US$ 188.9 million in 2Q16 compared to the US$ 102.4 million in 2Q15).

 

·       All In Sustaining Cost (AISC) decreased 34% in 2Q16 (US$ 610/oz in 2Q16 compared to the US$ 929/oz in 2Q15). This confirms the cost reduction trend, already shown in the 1Q16.

 

·      Total attributable production in 2Q16 was 153k gold ounces and 6.0 million silver ounces, compared to 181k gold ounces and 4.4 million silver ounces in 2Q15.

 

·      The Tambomayo project remains on schedule and within budget. Total project progress is at 81%. Production ramp up is expected by 4Q16.

 

·       Buenaventura raised US$ 275 million in long-term debt. The proceeds were mainly used to reprofile its current short-term debt (US$ 245 million).

 

·       At San Gabriel the Public Hearing was successfully held on June 17, as an important step in the process receiving the Environmental Impact Assessment approval by the end of the 2016.

 

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

                   
      2Q16 2Q15 Var% 6M16 6M15 Var%  
    Total Revenues 285.3 243.9 17% 512.6 483.4 6%  
    Operating Profit 60.5 -35.5 N.A. 73.6 -39.2 N.A.  
    EBITDA Direct Operations 109.4 29.6 270% 170.5 74.6 129%  
    Adjusted EBITDA (Inc Associates) 188.9 102.4 84% 334.8 236.2 42%  
    Net Income 55.5 -18.7 N.A. 107.0 -1.4 N.A.  
    EPS* 0.22 -0.07 N.A. 0.42 -0.01 N.A.  
                   

(*) as of June 30, 2016 Buenaventura had 254,186,867 outstanding shares.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 2 of 23

 

Operating Revenues  

 

During 2Q16, net sales were US$279.4 million, an 18% increase compared to the US$236.6 million reported in 2Q15. This was mainly explained by an increase in gold and silver prices as well additional volume sold of all metals.

 

The higher revenues from our operations partially offset a royalty income decrease of 21%, to US$5.9 million in 2Q16 compared to the US$7.4 reported in 2Q15. This was due to lower revenues at Yanacocha (19% lower QoQ).

 

Operating Highlights 2Q16 2Q15 Var% 6M16 6M15 Var%

Net Sales

(in millions of US$)

279.4 236.6 18% 500.1 466.9 7%
Average Realized Gold Price (US$/oz) 1 2 1,275 1,185 8% 1,242 1,203 3%
Average Realized Gold Price (US$/oz) inc. Affiliates 3 1,268 1,187 7% 1,232 1,206 2%
Average Realized Silver Price (US$/oz) 1 2 17.80 16.18 10% 16.14 15.76 2%
Average Realized Lead Price (US$/MT) 1 2 1,783 1,918 -7% 1,783 1,791 0%

Average Realized

Zinc Price (US$/MT) 1 2

2,112 2,145 -2% 1,894 2,103 -10%
Average Realized Copper Price (US$/MT) 1 2 4,754 5,150 -8% 4,587 5,124 -10%

 

Volume Sold 2Q16 2Q15 Var% 6M16 6M15 Var%
Gold Oz Direct Operations 1 92,752 86,272 8% 173,741 180,109 -4%
Gold Oz inc Associated Companies 3 174,827 187,074 -7% 346,917 400,767 -13%
Silver Oz 1 5,634,615 4,723,560 19% 10,949,395 9,438,198 16%
Lead MT 1 7,669 6,309 22% 14,236 15,678 -9%
Zinc MT 1 15,484 13,364 16% 27,826 26,899 3%
Copper MT 1 10,572 8,831 20% 21,670 12,465 74%

 

(1)Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal
(2)The realized price considers the adjustments of quotational periods
(3)Considers 100% of Buenaventura’s operating units, 100% of La Zanja, 100% of El Brocal, 40.95% of Coimolache and 43.65% of Yanacocha

 

For 6M16, net sales increased 7%, from US$466.9 million in 6M15 to US$500.1 million in 6M16. Royalty income for 6M16 was US$12.5 million (US$16.5 million in 2015).

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 3 of 23

 

Production and Operating Costs  

 

In 2Q16, Buenaventura’s gold equity production from direct operations was in-line compared to the figure reported in 2Q15 (84,997 gold ounces in 2Q16 vs 86,334 gold ounces in 2Q15). Gold production including associated companies in 2Q16 was 152,884 ounces, 15% lower than the amount reported in the same period 2015. This is explained by a decrease in production from Yanacocha. Silver equity production from direct operations increased 35%, mainly due to higher production at the Uchucchacua mine and the Mallay mine (5.7 million silver ounces in 2Q16 vs 4.2 million silver ounces in 2Q15).

 

Equity Production 2Q16 2Q15 Var% 6M16 6M15 Var%
Gold Oz Direct Operations1 84,997 86,334 -2% 164,709 165,526 0%
Gold Oz including Associated Companies 152,884 180,585 -15% 311,317 368,053 -15%
Silver Oz Direct Operations1 5,737,314 4,238,092 35% 11,734,124 9,649,014 22%
Silver Oz including Associated Companies 5,976,999 4,363,845 37% 12,190,679 9,908,549 23%
Lead MT 7,065 5,652 25% 14,047 13,092 7%
Zinc MT 12,573 9,660 30% 22,644 21,005 8%
Copper MT Direct Operations1 6,911 5,263 31% 13,370 7,453 79%
Copper MT including Associated Companies 31,609 14,450 119% 62,233 26,160 138%

 

Orcopampa’s (100% owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Gold Oz 47,826 51,921 -8% 91,962 101,989 -10%
Silver Oz 166,186 133,401 25% 313,600 245,611 28%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Gold US$/Oz 704 694 1% 696 696 0%

 

Gold production at Orcopampa decreased 8% in 2Q16 (compared to 2Q15) mainly due to lower ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 was US$ 704/oz of gold, in line with the Cost Applicable to Sales (CAS) reported in 2Q15.

 

Gold production guidance for 2016 is 190k – 200k ounces.

 

 

1 Direct Operation production includes 100% of Buenaventura’s operating units, 53.06% of La Zanja, 59.6% of El Brocal (since May 2016) and 40.10% of Coimolache.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 4 of 23

  

Uchucchacua (100% owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Silver Oz 3,921,199 2,497,189 57% 8,083,174 6,026,362 34%
Zinc MT 1,890 1,212 56% 3,615 2,798 29%
Lead MT 2,591 1,470 76% 5,097 3,529 44%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Silver US$/Oz 11.11 15.67 -29% 10.75 15.04 -29%

 

Silver production in 2Q16 increased 57% compared to 2Q15, due to higher volumes of ore treated (29-day stoppage in May 2015) and higher ore grade (Appendix 2. Cost Applicable to Sales (CAS) in 2Q16 decreased 29% compared to 2Q15, primarily due to lower labor expenses resulting from a reduced headcount and lower reagent cost and consumption.

 

Silver production guidance for 2016 is 15.5 million – 16.5 million ounces.

 

Mallay (100% owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Silver Oz 431,346 297,777 45% 839,964 605,031 39%
Zinc MT 2,632 2,141 23% 5,396 4,320 25%
Lead MT 1,873 1,776 5% 3,942 3,428 15%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Silver US$/Oz 12.57 13.58 -7% 12.27 13.94 -12%

 

Silver production in 2Q16 increased 45% compared to 2Q15, due to increased amounts of ore treated (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 was 7% lower compared to 2Q15 due to more volume sold, lower reagent cost and consumption.

 

Silver production guidance for 2016 is 1.5 million – 1.9 million ounces.

 

Julcani (100% owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Silver Oz 837,937 786,628 7% 1,690,989 1,602,980 5%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Silver US$/Oz 11.40 12.29 -7% 11.05 12.62 -12%

 

Silver production in 2Q16 increased 7% compared to 2Q15 production, mainly due to a higher ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 was 7% lower than 2Q15, primarily due to fewer meters drifted and lower reagents cost and consumption, despite lower volume sold.

 

Silver production guidance for 2016 is 3.0 million – 3.4 million ounces.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 5 of 23

 

La Zanja (53.06% owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Gold Oz 35,384 37,254 -5% 69,577 67,709 3%
Silver Oz 49,468 67,817 -27% 108,703 163,125 -33%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Gold US$/Oz 533 822 -35% 535 803 -33%

 

Gold production in 2Q16 decreased 5% compared to 2Q15. CAS in 2Q16 decreased 35% compared to 2Q15, primarily due to i) lower headcount generated by new synergies with Tantahuatay mine, ii) lower reagent prices and consumption, and iii) lower contractor expenses due to better prices.

 

Gold production guidance for 2016 is 130k – 140k ounces.

 

Tantahuatay (40.10% owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Gold Oz 36,733 32,139 14% 71,295 62,346 14%
Silver Oz 180,578 178,695 1% 424,568 338,959 25%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Gold US$/Oz 469 497 -6% 449 575 -22%

 

Gold production in 2Q16 increased 14% compared to the figure reported in 2Q15. CAS in 2Q16 decreased 6% compared to 2Q15 mainly due to lower reagent consumption and prices.

 

Gold production guidance for 2016 is 145k – 155k ounces

 

El Brocal (59.26%* owned by Buenaventura)

 

Production
    2Q16 2Q15 Var% 6M16 6M15 Var%
Copper MT 11,677 9,580 22% 23,020 13,450 71%
Zinc MT 13,725 11,664 18% 23,641 25,683 -8%
Silver Oz 480,818 768,385 -37% 1,007,541 1,750,639 -42%

 

Cost Applicable to Sales
    2Q16 2Q15 Var% 6M16 6M15 Var%
Copper US$/MT 4,815 5,297 -9% 4,808 5,366 -10%
Zinc US$/MT 1,688 1,659 2% 1,610 1,578 2%

 

During 2Q16, Copper production increased 22% compared to 2Q15, due to a higher ore volume treated and ore grade. Moreover, in 2Q16 zinc production increased 18% due to higher ore treated and recovery rate.

 

(*) Since May 2016, the new ownership of El Brocal is 59.26%.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 6 of 23

  

In 2Q16, Zinc CAS was in line with the Cost Applicable to Sales (CAS) reported in 2Q15. Copper CAS in 2Q16 decreased 9% compared to 2Q15 mainly due lower commercial deductions per ton due the renegotiation of the commercial contracts.

 

Zinc production guidance for 2016 is 60k – 70k MT, while copper production guidance for 2016 is 35k – 45k MT.

 

General and Administrative Expenses  

 

General and administrative expenses in 2Q16 were US$19.8million, 8% higher compared to the US$18.3 million in 2Q15. For 6M16, the expense was US$41.2 million (US$39.0 million in 6M15).

 

Exploration in Non-Operating Areas  

  

Exploration in non-operating areas during 2Q16 was US$5.0 million compared with the US$9.7 million in 2Q15. During the period, Buenaventura’s main exploration efforts were focused on the Tambomayo project (US$1.71 million), San Gabriel project (US$0.96 million) and Marcapunta (US$0.88 million). For 6M16, the expense was US$8.5 million (US$20.4 million in 6M15).

 

Share in Associated Companies  

  

During 2Q16, Buenaventura’s share in associated companies was US$20.7 million, compared to US$12.0 million reported in 2Q15, composed by:

 

Share in the Result of Associates

(in millions of US$)

2Q16 2Q15 Var % 6M16 6M15 Var %
Cerro Verde 15.8 (0.2) N.A. 34.8 7.8 347%
Coimolache 6.4 3.9 64% 12.1 6.0 103%
Yanacocha (1.5) 8.3 N.A. 2.2 34.5 -94%
Total 20.7 12.0 73% 49.1 48.2 2%

 

YANACOCHA

At Yanacocha (43.65% owned by Buenaventura), during 2Q16, gold production was 155,524 ounces, 28% lower than 2Q15 production (215,924 ounces). For 6M16, gold production was 335,872 ounces, 28% lower than 463,979 ounces in 6M15.

 

Gold production guidance at Yanacocha for 2016 is 630k – 660k ounces.

 

In 2Q16, Yanacocha reported a net loss of US$3.5 million compared to a net income of US$18.9 million reported in 2Q15. CAS in 2Q16 was US$790/oz, 22% higher than the US$648/oz reported in 2Q15 mainly due to: i) a higher inventory write-down (US$26.0 million in 2Q16 compared to US$17.9 million in 2Q15), and ii) lower volume sold (154,486 gold ounces in 2Q16 vs 203,413 gold ounces in 2Q15).

 

Capital expenditures at Yanacocha were US$22.3 million in 2Q16, while for 6M16 was US$36.0 million.

 

Currently, Yanacocha is focusing its exploration efforts on the Quecher Main project. An oxide deposit that could extend Yanacocha operation mine life to 2024. This project is currently in the feasibility stage of development and could potentially add an average of 200,000 ounces gold per year starting in 2020.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 7 of 23

 

CERRO VERDE

At Cerro Verde (19.58% owned by Buenaventura), during 2Q16 copper production was 126,143 MT (24,699 MT attributable to Buenaventura), a 169% increase compared to 2Q15 (46,920 MT and 9,187 MT attributable to Buenaventura). For 6M16, copper production was 249,557 MT (48,863 MT attributable to Buenaventura).

 

During 2Q16, Cerro Verde reported a net income of US$80.8 million compared to net loss of US$0.9 million in 2Q15. This was primarily due to: i) a lower cash cost, and ii) more volume sold. For 6M16, net income was US$177.7 million (compared to US$39.8 million in 6M15).

 

Capital expenditures at Cerro Verde were US$143.3 million in 2Q16, and US$306.3 million in 6M16.

 

Copper production guidance at Cerro Verde for 2016 is 500k MT – 550k MT.

 

COIMOLACHE (Tantahuatay operation)

At Coimolache (40.10% owned by Buenaventura), attributable contribution to net income in 2Q16 was US$6.4 million (US$3.9 million in 2Q15). For 6M16, the contribution was US$12.1 million, compared to US$6.0 million reported in 6M15.

 

Project Development and Exploration  

  

The Tambomayo Project (100% ownership)

·Detailed engineering currently at 100% of development
·Overall project progress is at 81% (As of July 2016)
oExploration and mine development are at 100% of progress.
oThe construction of the facilities are at 70% of progress.
·CAPEX: US$ 340 M (Total disbursement as of 2Q16 US$232 M):
oExploration and mine development US$122 M (Disbursement as of 2Q16 S$122 M).
oCivil works and Equipment US$218 M (Disbursement as of 2Q16 S$110 M).

 

The San Gabriel Project (100% ownership)

·The project has been rescheduled in order to preserve cash flow.
·Environmental Impact Assessment (EIA) of the project´s construction is expected to be approved in 4Q16 (the Public Audience was successfully held in June)
·Objective for 2S16:
oDrilling program: 7,000 meters in order to confirm resources and certainty
oMetallurgical studies to be completed in order to improve recovery in the first years of production

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 8 of 23

  

* * *

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 several mines in Peru (Orcopampa*, Uchucchacua*, Mallay*, Julcani*, El Brocal, La Zanja and Coimolache and is developing the Tambomayo and San Gabriel projects.

 

The Company owns 43.65% of Minera Yanacocha S.R.L (a partnership with Newmont Mining Corporation), an important precious metal producer; 19.58% of Sociedad Minera Cerro Verde, an important Peruvian copper producer.

 

For a printed version of the Company’s 2015 Form 20-F, please contact the investor relations contacts on page 1 of this report, or download the PDF format file from the Company’s web site at www.buenaventura.com.

 

(*) Operations wholly owned by Buenaventura

 

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, Yanacocha’s and Cerro Verde’s costs and expenses, results of exploration, the continued improving efficiency of operations, prevailing market prices of gold, silver, copper 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, economic, social and legal developments. These forward-looking statements reflect the Company’s view with respect to the Company’s, Yanacocha’s and Cerro Verde’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

Subsidiaries and Associates (as of June 30, 2016)

  BVN Operating
  Equity % Mines / Business
El Molle Verde S.A.C* 100.00 Trapiche project
Minera La Zanja S.A* 53.06 La Zanja
Sociedad Minera El Brocal S.A.A* 59.26 Colquijirca and Marcapunta
Compañía Minera Coimolache S.A ** 40.10 Tantahuatay
Minera Yanacocha S.R.L ** 43.65 Yanacocha
Sociedad Minera Cerro Verde S.A.A ** 19.58 Cerro Verde
Processadora Industrial Rio Seco S.A* 100.00 Rio Seco chemical plant
Consorcio Energético de Huancavelica S.A* 100.00 Energy – Huanza Hydroelectrical plant
Buenaventura Ingenieros S.A* 100.00 Engineering Consultant

 

(*)Consolidates

(**) Equity Accounting

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 9 of 23

 

APPENDIX 2

 

    GOLD PRODUCTION
    2Q16 2Q15 % 6M16 6M15 %
Mining Unit Operating Results Underground
Orcopampa Ore Milled  DMT 118,341 114,421 3% 228,930 222,836 3%
  Ore Grade OZ/MT 0.42 0.47 -9% 0.43 0.47 -8%
  Recovery Rate % 94.9% 95.6% -1% 95.5% 96.0% -1%
  Ounces Produced* 47,826 51,921 -8% 91,962 101,989 -10%
Mining Unit Operating Results Open Pit
La Zanja Ounces Produced 35,384 37,254 -5% 69,577 67,709 3%
Tantahuatay Ounces Produced 36,733 32,139 14% 71,295 62,346 14%
* Includes ounces from retreatment of taling dams            
               
    SILVER PRODUCTION
    2Q16 2Q15 % 6M16 6M15 %
Mining Unit Operating Results Underground
Uchucchacua Ore Milled  DMT 304,241 209,949 45% 622,623 492,522 26%
  Ore Grade OZ/MT 15.37 14.16 9% 15.49 14.58 6%
  Recovery Rate % 83.9% 84.0% 0% 83.8% 83.9% 0%
  Ounces Produced 3,921,199 2,497,189 57% 8,083,174 6,026,362 34%
Julcani Ore Milled  DMT 43,796 44,306 -1% 88,778 87,988 1%
  Ore Grade OZ/MT 19.97 18.67 7% 19.91 19.14 4%
  Recovery Rate % 95.8% 95.1% 1% 95.7% 95.2% 1%
  Ounces Produced 837,937 786,628 7% 1,690,989 1,602,980 5%
Mallay Ore Milled  DMT 52,413 36,615 43% 100,959 73,424 38%
  Ore Grade OZ/MT 8.95 8.66 3% 8.97 8.71 3%
  Recovery Rate % 92.0% 93.9% -2% 92.8% 94.6% -2%
  Ounces Produced 431,346 297,777 45% 839,964 605,031 39%
Mining Unit Operating Results Open Pit
Colquijirca Ounces Produced 480,818 768,385 -37% 1,007,541 1,750,639 -42%
               
    ZINC PRODUCTION
    2Q16 2Q15 % 6M16 6M15 %
Mining Unit Operating Results Underground
Uchucchacua Ore Milled  DMT 304,241 209,949 45% 622,623 492,522 26%
  Ore Grade % 1.17% 1.08% 8% 1.15% 1.07% 8%
  Recovery Rate % 52.88% 52.6% 1% 50.2% 53.1% -5%
  MT Produced 1,890 1,212 56% 3,615 2,798 29%
Mallay Ore Milled  DMT 52,413 36,615 43% 100,959 73,424 38%
  Ore Grade % 5.7% 6.9% -17% 6.10% 6.63% -8%
  Recovery Rate % 88.2% 84.9% 4% 87.6% 88.8% -1%
  MT Produced 2,632 2,141 23% 5,396 4,320 25%
Mining Unit Operating Results Open Pit
Colquijirca MT Produced 13,725 11,664 18% 23,641 25,683 -8%

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 10 of 23

 

APPENDIX 3: EBITDA Reconciliation (in thousand US$)

 

  2Q16 2Q15 6M16 6M15
Net Income 58,473 -31,490 109,721 -21,242
Add / Substract: 50,921 61,060 60,820 95,833
Provision for income tax, net 14,197 -64 7,408 10,363
Share in associated companies by the equity method, net -20,675 -11,966 -49,072 -48,240
Interest income -1,965 -970 -4,312 -1,614
Interest expense 7,694 8,269 15,674 14,144
Loss on currency exchange difference 891 1,264 -5,488 3,581
Long Term Compensation provision 590 33 590 135
Depreciation and Amortization 45,842 61,355 92,680 109,514
Workers´ participation provision 2,418 -89 3,694 383
Impairment of long-term lived assets 0 3,803 0 3,803
Write-Down adjustment 0 0 0 0
Loss from discontinued operations 1,929 -575 -354 3,764
EBITDA Buenaventura Direct Operations 109,394 29,570 170,541 74,591
EBITDA Yanacocha (43.65%) 20,221 48,931 45,625 112,515
EBITDA Cerro Verde (19.58%) 46,315 15,153 94,548 32,858
EBITDA Coimolache (40.10%) 12,935 8,775 24,055 16,205
EBITDA Buenaventura + All Associates 188,865 102,430 334,770 236,169

 

Note:

EBITDA (Buenaventura Direct Operations) consists of earnings before net interest, taxes, depreciation and amortization, share in associated companies, net, loss on currency exchange difference, other, net, provision for workers’ profit sharing and provision for long-term officers’ compensation.

 

EBITDA (including associated companies) consists of EBITDA (Buenaventura Direct Operations), plus (1) Buenaventura’s equity share of EBITDA (Yanacocha) (2) Buenaventura’s equity share of EBITDA (Cerro Verde), plus (3) Buenaventura’s equity share of EBITDA (Coimolache). All EBITDA mentioned were similarly calculated using financial information provided to Buenaventura by the associated companies.

 

Buenaventura presents EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) to provide further information with respect to its operating performance and the operating performance of its equity investees, the affiliates. EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) are not a measure of financial performance under IFRS, and may not be comparable to similarly titled measures of other companies. You should not consider EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) as alternatives to operating income or net income determined in accordance with IFRS, as an indicator of Buenaventura’s, affiliates operating performance, or as an alternative to cash flows from operating activities, determined in accordance with IFRS, as an indicator of cash flows or as a measure of liquidity.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 11 of 23

  

APPENDIX 4: COST APPLICABLE TO SALES RECONCILIATION

 

Reconciliation of Costs Applicable to Sales and Cost Applicable to Sales per Unit Sold

 

Cost applicable to sales consists of cost of sales, excluding depreciation and amortization, plus selling expenses. Cost applicable to sales per unit sold for each mine consists of cost applicable to sales for a particular metal produced at a given mine divided by the volume of such metal produced at such mine in the specified period. We note that cost applicable to sales is not directly comparable to the cash operating cost figures disclosed in previously furnished earnings releases.

 

Cost applicable to sales and Cost applicable to sales per unit of mineral sold are not measures of financial performance under IFRS, and may not be comparable to similarly titled measures of other companies. We consider Cost applicable to sales and Cost applicable to sales per unit of mineral sold to be key measures in managing and evaluating our operating performance. These measures are widely reported in the precious metals industry as a benchmark for performance, but do not have standardized meanings. You should not consider Cost applicable to sales or Cost applicable to sales per unit of mineral sold as alternatives to cost of sales determined in accordance with IFRS, as indicators of our operating performance. Cost applicable to sales and Cost applicable to sales per unit of mineral sold are calculated without adjusting for by-product revenue amounts.

 

The tables below set forth (i) a reconciliation of consolidated Cost of sales, excluding depreciation and amortization to consolidated Cost applicable to sales, (ii) reconciliations of the components of Cost applicable to sales (by mine and mineral) to the corresponding consolidated line items set forth on our consolidated statements of profit or loss for the three and six months ended June 30, 2014 and 2015, and (iii) reconciliations of Cost of sales, excluding depreciation and amortization to Cost applicable to sales for each of our mining units.  The amounts set forth in Cost applicable to sales and Cost applicable to sales per unit sold for each mine and mineral indicated in the tables below can be reconciled to the amounts set forth on our consolidated statements of profit or loss for the three and six months ended June 30, 2014 and 2015 by reference to the reconciliations of Cost of sales, excluding depreciation and amortization (by mine and mineral), Selling Expenses (by mine and metal) expenses and Exploration in units in operations (by mine and mineral) to consolidated Cost of sales, excluding depreciation and amortization, consolidated Selling Expenses and consolidated Exploration in units in operations expenses, respectively, set forth below.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 12 of 23

 

Set forth below is a reconciliation of consolidated Cost of sales, excluding depreciation and amortization, to consolidated Cost applicable to sales:

 

    For the 3 months ended June 30   For the 6months ended June 30
    2016   2015   2016   2015
    (in thousands of US$)        
Consolidated Cost of sales excluding depreciation and amortization   126,383   147,515   241,793   281,307
Add:                
Consolidated Exploration in units in operation   22,105   22,618   41,221   45,018
Consolidated Commercial deductions   59,375   53,568   113,717   90,054
Consolidated Selling expenses   5,342   3,893   10,115   8,046
Consolidated Cost applicable to sales   213,205   227,594   406,846   424,425

 

Set forth below is a reconciliation of Cost of sales, excluding depreciation and amortization (by mine and mineral) to consolidated Cost of sales:

 

    For the 3 months ended Mar 31   For the 6months ended June 30
    2016   2015   2016   2015
Cost of sales by mine and mineral   (in thousands of US$)
Julcani, Gold   5   23   5   34
Julcani, Silver   5,077   8,214   9,082   12,688
Julcani, Lead   498   693   885   1,139
Julcani, Copper   21   88   49   147
Mallay, Gold   245   0   364   0
Mallay, Silver   2,577   1,788   4,668   3,834
Mallay, Lead   1,230   1,351   2,525   2,537
Mallay, Zinc   1,872   1,683   3,381   3,340
Orcopampa, Gold   20,761   23,330   42,532   54,022
Orcopampa, Silver   959   872   2,040   1,822
Orcopampa, Copper   0   0   6   6
Uchucchacua, Gold   31   2   48   2
Uchucchacua, Silver   24,885   25,055   46,443   50,203
Uchucchacua, Lead   1,363   1,584   2,670   2,903
Uchucchacua, Zinc   1,047   2,269   1,931   3,018
La Zanja, Gold   24,049   29,630   41,767   54,315
La Zanja, Silver   398   740   834   1,864
El Brocal, Gold   1,805   877   3,769   1,310
El Brocal, Silver   2,429   3,834   5,131   9,810
El Brocal, Lead   2,262   2,080   4,419   6,863
El Brocal, Zinc   10,684   9,608   17,974   20,063
El Brocal, Copper   21,485   20,750   45,595   28,881
Non Mining Units   2,702   13,043   5,676   22,504
Consolidated Cost of sales, excluding depreciation and amortization   126,383   147,515   241,793   281,307

 

Set forth below is a reconciliation of Exploration expenses in units in operation (by mine and mineral) to consolidated Exploration expenses in mining units:

 

    For the 3 months ended Mar 31   For the 6months ended June 30
    2016   2015   2016   2015
Exploration expenses in units in operation by mine and mineral   (in thousands of US$)
Julcani, Gold   3   12   3   17
Julcani, Silver   2,602   4,184   4,813   6,370
Julcani, Lead   255   353   469   572
Julcani, Copper   11   45   26   74
Mallay, Gold   89   0   130   0
Mallay, Silver   940   797   1,668   1,479
Mallay, Lead   449   602   902   978
Mallay, Zinc   683   750   1,208   1,288
Orcopampa, Gold   9,392   9,778   17,579   21,297
Orcopampa, Silver   434   366   843   718
Orcopampa, Copper   0   0   2   2
Uchucchacua, Gold   8   0   13   0
Uchucchacua, Silver   6,598   4,957   12,335   10,909
Uchucchacua, Lead   361   313   709   631
Uchucchacua, Zinc   277   449   513   656
La Zanja, Gold   3   12   7   25
La Zanja, Silver   0   0   0   1
El Brocal, Gold   0   0   0   0
El Brocal, Silver   0   0   0   0
El Brocal, Lead   0   0   0   0
El Brocal, Zinc   0   0   0   0
El Brocal, Copper   0   0   0   0
Non Mining Units   0   0   0   0
Consolidated Exploration expenses in units in operation   22,105   22,618   41,221   45,018

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 13 of 23

  

Set forth below is a reconciliation of Commercial Deductions in units in operation (by mine and mineral) to consolidated Commercial deductions:

 

    For the 3 months ended Mar 31   For the 6months ended June 30
    2016   2015   2016   2015
Commercial Deductions in units in operation by mine and mineral   (in thousands of US$)
Julcani, Gold   1   7   1   9
Julcani, Silver   1,435   2,682   2,870   4,010
Julcani, Lead   140   225   275   352
Julcani, Copper   7   30   18   49
Mallay, Gold   80     0     124     0
Mallay, Silver   1,149   920   2,259   1,799
Mallay, Lead   550   682   1,231   1,188
Mallay, Zinc   1,302   1,235   2,672   2,093
Orcopampa, Gold   48   64   150   120
Orcopampa, Silver   0   0   16   0
Orcopampa, Copper   0   0     1     1
Uchucchacua, Gold   12   1     18     1
Uchucchacua, Silver   10,384   8,179   19,640   16,142
Uchucchacua, Lead   561   495   1,129   921
Uchucchacua, Zinc   1,431   2,237   2,743   3,127
La Zanja, Gold   107   39   165   63
La Zanja, Silver   7   0   8   0
El Brocal, Gold   2,408   1,098   4,602   1,635
El Brocal, Silver   2,092   3,361   4,120   6,946
El Brocal, Lead   1,266   1,078   2,321   3,271
El Brocal, Zinc   8,599   6,282   13,954   12,088
El Brocal, Copper   27,796   24,953   55,401   36,241
Non Mining Units   0   0   0   0
Consolidated Commercial deductions in units in operation   59,375   53,568   113,717   90,054

 

Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated Selling expenses:

 

    For the 3 months ended Mar 31   For the 6months ended June 30
    2016   2015   2016   2015
Selling expenses by mine and mineral   (in thousands of US$)
Julcani, Gold   0   1   0   2
Julcani, Silver   207   344   385   584
Julcani, Lead   20   29   38   52
Julcani, Copper   1   4   2   7
Mallay, Gold   17   0   26   0
Mallay, Silver   176   133   337   272
Mallay, Lead   84   101   182   180
Mallay, Zinc   128   126   244   237
Orcopampa, Gold   161   192   320   442
Orcopampa, Silver   7   7   15   15
Orcopampa, Copper   0   0   0     0
Uchucchacua, Gold   2   0   2     0
Uchucchacua, Silver   1,214   543   2,023   1,351
Uchucchacua, Lead   67   34   116   78
Uchucchacua, Zinc   51   49   84   81
La Zanja, Gold   269   353   486   655
La Zanja, Silver   4   9   10   22
El Brocal, Gold   131   37   251   65
El Brocal, Silver   176   160   342   485
El Brocal, Lead   164   87   294   340
El Brocal, Zinc   776   402   1,197   993
El Brocal, Copper   1,560   869   3,036   1,429
Non Mining Units   127   413   725   758
Consolidated Selling expenses   5,342   3,893   10,115   8,046

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 14 of 23

 

   JULCANI
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 5 5,077 498 - 21 5,600 23 8,214 693 - 88 9,019
Add:                        
Exploration Expenses (US$000) 3 2,602 255 - 11 2,871 12 4,184 353 - 45 4,594
Commercial Deductions (US$000) 1 1,435 140 - 7 1,583 7 2,682 225 - 30 2,944
Selling Expenses (US$000) 0 207 20 - 1 228 1 344 29 - 4 377
Cost Applicable to Sales (US$000) 9 9,321 913 - 39 10,282 43 15,425 1,300 - 168 16,935
Divide:                        
Volume Sold 11 817,511 787 - 13 Not Applicable 49 1,254,805 926 - 39 Not Applicable
CAS 812 11.40 1,160 - 3,015 Not Applicable 872 12.29 1,404 - 4,258 Not Applicable

 

   MALLAY
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 245 2,577 1,230 1,872 - 5,923 - 1,788 1,351 1,683 - 4,822
Add:                        
Exploration Expenses (US$000) 89 940 449 683 - 2,161 - 797 602 750 - 2,148
Commercial Deductions (US$000) 80 1,149 550 1,302 - 3,081 - 920 682 1,235 - 2,837
Selling Expenses (US$000) 17 176 84 128 - 404 - 133 101 126 - 360
Cost Applicable to Sales (US$000) 430 4,842 2,312 3,985 - 11,569 - 3,638 2,736 3,793 - 10,167
Divide:                        
Volume Sold 459 385,120 1,771 2,231 - Not Applicable - 267,856 1,654 1,841 - Not Applicable
CAS 937 12.57 1,305 1,786 - Not Applicable - 13.58 1,654 2,060 - Not Applicable

 

   ORCOPAMPA
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 20,761 959 - - - 21,720 23,330 872 - - - 24,202
Add:         -              
Exploration Expenses (US$000) 9,392 434 - - - 9,826 9,778 366 - - - 10,144
Commercial Deductions (US$000) 48 - - - - 48 64 - - - - 64
Selling Expenses (US$000) 161 7 - - - 168 192 7 - - - 199
Cost Applicable to Sales (US$000) 30,362 1,400 - - - 31,762 33,364 1,245 - - - 34,609
Divide:                        
Volume Sold 43,130 155,889 - - - Not Applicable 48,047 133,795 - - - Not Applicable
CAS 704 8.98 - - - Not Applicable 694 9.31 - - - Not Applicable

 

   UCHUCCHACUA
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 31 24,885 1,363 1,047 - 27,326 2 25,055 1,584 2,269 - 28,910
Add:                        
Exploration Expenses (US$000) 8 6,598 361 277 - 7,245 0 4,957 313 449 - 5,720
Commercial Deductions (US$000) 12 10,384 561 1,431 - 12,388 1 8,179 495 2,237 - 10,911
Selling Expenses (US$000) 2 1,214 67 51 - 1,333 0 543 34 49 - 627
Cost Applicable to Sales (US$000) 53 43,080 2,353 2,806 - 48,292 3 38,734 2,427 5,004 - 46,167
Divide:                        
Volume Sold 68 3,876,108 2,199 1,367 - Not Applicable 3 2,472,030 1,273 1,701 - Not Applicable
CAS 782 11.11 1,070 2,052 - No Applicable 1,124 15.67 1,907 2,942 - No Applicable

 

   JULCANI
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 5 9,082 885 - 49 10,021 34 12,688 1,139 - 147 14,009
Add:                        
Exploration Expenses (US$000) 3 4,813 469 - 26 5,311 17 6,370 572 - 74 7,033
Commercial Deductions (US$000) 1 2,870 275 - 18 3,165 9 4,010 352 - 49 4,420
Selling Expenses (US$000) 0 385 38 - 2 425 2 584 52 - 7 645
Cost Applicable to Sales (US$000) 9 17,151 1,666 - 96 18,922 62 23,653 2,115 - 277 26,107
Divide:                        
Volume Sold 11 1,551,735 1,365 - 31 Not Applicable 64 1,873,579 1,399 - 58 No Aplicable
CAS 847 11.05 1,220 - 3,057 No Applicable 974 12.62 1,512 - 4,741 No Applicable

 

   MALLAY
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 364 4,668 2,525 3,381 - 10,938 - 3,834 2,537 3,340 - 9,711
Add:                        
Exploration Expenses (US$000) 130 1,668 902 1,208 - 3,909 - 1,479 978 1,288 - 3,745
Commercial Deductions (US$000) 124 2,259 1,231 2,672 - 6,285 - 1,799 1,188 2,093 - 5,080
Selling Expenses (US$000) 26 337 182 244 - 790 - 272 180 237 - 688
Cost Applicable to Sales (US$000) 644 8,932 4,841 7,506 - 21,922 - 7,384 4,883 6,958 - 19,224
Divide:                        
Volume Sold 699 727,710 3,570 4,526 - Not Applicable - 529,674 3,110 3,477 - Not Applicable
CAS 921 12.27 1,356 1,658 - No Applicable - 13.94 1,570 2,001 - No Applicable

 

   ORCOPAMPA
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 42,532 2,040 - - 6 44,578 54,022 1,822 - - 6 55,851
Add:                        
Exploration Expenses (US$000) 17,579 843 - - 2 18,424 21,297 718 - - 2 22,018
Commercial Deductions (US$000) 150 16 - - 1 167 120 0 - - 1 121
Selling Expenses (US$000) 320 15 - - 0 335 442 15 - - 0 457
Cost Applicable to Sales (US$000) 60,580 2,914 - - 9 63,504 75,881 2,556 - - 10 78,447
Divide:                        
Volume Sold 87,081 342,097 - - 3 Not Applicable 108,957 279,184 - - 3 Not Applicable
CAS 696 8.52 - - 3,073 No Applicable 696 9.15 - - 3,171 No Applicable

 

   UCHUCCHACUA
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 48 46,443 2,670 1,931 - 51,092 2 50,203 2,903 3,018 - 56,126
Add:                        
Exploration Expenses (US$000) 13 12,335 709 513 - 13,570 0 10,909 631 656 - 12,196
Commercial Deductions (US$000) 18 19,640 1,129 2,743 - 23,530 1 16,142 921 3,127 - 20,190
Selling Expenses (US$000) 2 2,023 116 84 - 2,225 0 1,351 78 81 - 1,510
Cost Applicable to Sales (US$000) 81 80,440 4,625 5,271 - 90,417 3 78,604 4,532 6,883 - 90,022
Divide:                        
Volume Sold 101 7,484,129 3,990 2,728 - Not Applicable 3 5,226,729 2,736 2,415 - Not Applicable
CAS 802 10.75 1,159 1,932 - No Applicable 1,101 15.04 1,657 2,850 - No Applicable

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 15 of 23

 

   LA ZANJA
  2Q 2016 2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 24,049 398 - - - 24,447 29,630 740 - - - 30,370
Add:                        
Exploration Expenses (US$000) 3 0 - - - 3 12 0 - - - 13
Commercial Deductions (US$000) 107 7 - - - 114 39 - - - - 39
Selling Expenses (US$000) 269 4 - - - 274 353 9 - - - 362
Cost Applicable to Sales (US$000) 24,428 410 - - - 24,838 30,035 749 - - - 30,784
Divide:                        
Volume Sold 45,856 57,602 - - - Not Applicable 36,518 68,376 - - - Not Applicable
CAS 533 7.11 - - - Not Applicable 822 10.96 - - - Not Applicable
                         
   BROCAL
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 1,805 2,429 2,262 10,684 21,485 38,665 877 3,834 2,080 9,608 20,750 37,149
Add:                        
Exploration Expenses (US$000) - - - - - - - - - - - -
Commercial Deductions (US$000) 2,408 2,092 1,266 8,599 27,796 42,160 1,098 3,361 1,078 6,282 24,953 36,773
Selling Expenses (US$000) 131 176 164 776 1,560 2,808 37 160 87 402 869 1,555
Cost Applicable to Sales (US$000) 4,344 4,698 3,692 20,059 50,841 83,633 2,012 7,356 3,245 16,292 46,572 75,477
Divide:                        
Volume Sold 3,228 342,385 2,912 11,886 10,560 Not Applicable 1,656 526,698 2,456 9,822 8,792 Not Applicable
CAS 1,346 13.72 1,268 1,688 4,815 Not Applicable 1,215 13.97 1,321 1,659 5,297 Not Applicable
                         
   NON MINING COMPANIES
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) - - - - - 2,702 - - - - - 13,043
Add:                        
Selling Expenses (US$000) - - - - - 127 - - - - - 413
Total (US$000) - - - - - 2,829 - - - - - 13,456
                         
   BUENAVENTURA CONSOLIDATED
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 46,896 36,325 5,353 13,602 21,506 126,383 53,862 40,504 5,708 13,559 20,839 147,515
Add:                        
Exploration Expenses (US$000) 9,495 10,574 1,065 960 11 22,105 9,802 10,304 1,268 1,198 45 22,618
Commercial Deductions (US$000) 2,657 15,067 2,516 11,333 27,802 59,375 1,208 15,141 2,480 9,755 24,984 53,568
Selling Expenses (US$000) 579 1,785 335 955 1,561 5,342 583 1,197 251 577 872 3,893
Cost Applicable to Sales (US$000) 59,627 63,751 9,269 26,850 50,880 213,205 65,455 67,146 9,708 25,089 46,740 227,594
Divide:                        
Volume Sold 92,752 5,634,615 7,669 15,484 10,572 Not Applicable 86,272 4,723,560 6,309 13,364 8,831 Not Applicable
CAS 643 11.31 1,209 1,734 4,812 Not Applicable 759 14.22 1,539 1,877 5,292 Not Applicable
                         
   COIMOLACHE
   2Q 2016  2Q 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 13,952 993 - - - 14,945 12,873 963 - - - 13,836
Add:                        
Exploration Expenses (US$000) 2,756 196 - - - 2,952 1,752 131 - - - 1,883
Commercial Deductions (US$000) 190 17 - - - 207 89 7 - - - 95
Selling Expenses (US$000) 270 19 - - - 289 214 16 - - - 230
Cost Applicable to Sales (US$000) 17,167 1,225 - - - 18,392 14,927 1,117 - - - 16,044
Divide:                        
Volume Sold 36,596 191,812 - - - Not Applicable 30,024 162,106 - - - Not Applicable
CAS 469 6.39 - - - Not Applicable 497 6.89 - - - Not Applicable

 

   LA ZANJA
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 41,767 834 - - - 42,601 54,315 1,864 - - - 56,179
Add:                        
Exploration Expenses (US$000) 7 0 - - - 7 25 1 - - - 26
Commercial Deductions (US$000) 165 8 - - - 173 63 - - - - 63
Selling Expenses (US$000) 486 10 - - - 496 655 22 - - - 677
Cost Applicable to Sales (US$000) 42,425 851 - - - 43,277 55,058 1,888 - - - 56,945
Divide:                        
Volume Sold 79,288 126,389 - - - Not Applicable 68,598 176,299 - - - Not Applicable
CAS 535 6.74 - - - No Applicable 803 10.71 - - - Not Applicable
                         
   BROCAL
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 3,769 5,131 4,419 17,974 45,595 76,887 1,310 9,810 6,863 20,063 28,881 66,927
Add:                        
Exploration Expenses (US$000) - - - - - - - - - - - -
Commercial Deductions (US$000) 4,602 4,120 2,321 13,954 55,401 80,397 1,635 6,946 3,271 12,088 36,241 60,180
Selling Expenses (US$000) 251 342 294 1,197 3,036 5,119 65 485 340 993 1,429 3,311
Cost Applicable to Sales (US$000) 8,622 9,592 7,033 33,124 104,032 162,403 3,010 17,241 10,474 33,143 66,550 130,418
Divide:                        
Volume Sold 6,561 717,335 5,310 20,573 21,636 Not Applicable 2,488 1,352,732 8,432 21,007 12,403 Not Applicable
CAS 1,314 13.37 1,324 1,610 4,808 No Applicable 1,210 12.75 1,242 1,578 5,366 Not Applicable
                         
   NON MINING COMPANIES
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) - - - - - 5,676 - - - - - 22,504
Add:                        
Selling Expenses (US$000) - - - - - 725 - - - - - 758
Total (US$000) - - - - - 6,401 - - - - - 23,262
                         
   BUENAVENTURA CONSOLIDATED
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 88,485 68,196 10,499 23,286 45,651 241,793 109,683 80,223 13,442 26,421 29,034 281,307
Add:                        
Exploration Expenses (US$000) 17,731 19,660 2,081 1,721 29 41,221 21,340 19,477 2,181 1,944 76 45,018
Commercial Deductions (US$000) 5,060 28,913 4,955 19,368 55,420 113,717 1,827 28,897 5,732 17,308 36,290 90,054
Selling Expenses (US$000) 1,085 3,111 630 1,525 3,038 10,115 1,163 2,729 650 1,310 1,436 8,046
Cost Applicable to Sales (US$000) 112,362 119,880 18,165 45,900 104,137 406,846 134,013 131,326 22,004 46,983 66,837 424,425
Divide:                        
Volume Sold 173,741 10,949,395 14,236 27,826 21,670 Not Applicable 180,109 9,438,198 15,678 26,899 12,465 Not Applicable
CAS 647 10.95 1,276 1,650 4,806 Not Applicable 744 13.91 1,404 1,747 5,362 Not Applicable
                         
   COIMOLACHE
   6M 2016  6M 2015
  GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL GOLD (OZ) SILVER (OZ) LEAD (MT) ZINC (MT) COPPER (MT) TOTAL
Cost of Sales (without D&A) (US$000) 26,374 2,100 - - - 28,474 25,349 1,913 - - - 27,262
Add:                        
Exploration Expenses (US$000) 3,950 315 - - - 4,265 8,852 668 - - - 9,520
Commercial Deductions (US$000) 320 33 - - - 353 289 23 - - - 312
Selling Expenses (US$000) 512 41 - - - 553 440 33 - - - 473
Cost Applicable to Sales (US$000) 31,157 2,488 - - - 33,645 34,930 2,637 - - - 37,567
Divide:                        
Volume Sold 69,404 430,003 - - - Not Applicable 60,746 331,507 - - - Not Applicable
CAS 449 5.79 - - - No Applicable 575 7.95 - - - Not Applicable

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 16 of 23

 

APPENDIX 5: ALL-IN SUSTAINING COST

 

All-in Sustaining Cost for 2Q16

 

   Buenaventura1   La Zanja   Tantahuatay   Attributable 2 
   2Q16   2Q16   2Q16   2Q16 
Au Ounces Sold BVN   88,930                
Au Ounces bought from La Zanja   -45,262                
Au Ounces Sold Net   43,669    45,566    36,596    82,519 

 

   2Q16   2Q16   2Q16   2Q16 
Income Statement & Cash Flow  US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au 
                                 
Cost of Sales3   78,168    1,790    19,818    435    14,945    408    94,676    1,147 
Exploration in Operating Units   22,102    506    678    15    2,952.23    81    23,645    287 
Royalties   4,682    107    0    0    0    0    4,682    57 
Comercial Deductions4   17,101    392    1,188    26    207    6    17,814    216 
Selling Expenses   2,136    49    273.75    6    289    8    2,397    29 
Administrative Expenses5   11,680    267    534    12    498    14    12,163    147 
Other Expenses   0    0    2,204    48    1,332    36    1,704    21 
Other Incomes   -1,408    -32    -3,353    -74    -1,709    -47    -3,872    -47 
Administrative charges   0    0    615.74    14    182    5    400    5 
Sustaining Capex6   5,098    117    2,550    56    5,065    138    8,482    103 
                                         
By-product Credit   -109,859    -2,516    -1,071    -24    -3,332    -91    -111,763    -1,354 
                                         
All-in Sustaining Cost   29,700    680    23,436    514    20,430    558    50,326    610 

 

*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.

 

Notes:

1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.

2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.

3. For Buenaventura does not consider purchase of concentrate from La Zanja.

4. For all metals produced.

5. For Buenaventura, does not consider management services charged to subsidiaries.

6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 17 of 23

 

All-in Sustaining Cost for 2Q15

 

   Buenaventura1   La Zanja   Tantahuatay   Attributable Production2 
   2Q15   2Q15   2Q15   2Q15 
Au Ounces Sold BVN   84,616                
Au Ounces bought from La Zanja   -36,518                
Au Ounces Sold Net   48,098    39,651    30,024    81,175 

 

   2Q15   2Q15   2Q15   2Q15 
Income Statement & Cash Flow  US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au 
                                 
Cost of Sales3   65,094    1,353    33,793    852    13,836    461    88,572    1,091 
Exploration in Operating Units   22,605    470    2,600    66    1,883    63    24,739    305 
Royalties   4,801    100    0    0    0    0    4,801    59 
Comercial Deductions4   16,756    348    945    24    95    3    17,296    213 
Selling Expenses   1,565    33    362    9    231    8    1,849    23 
Administrative Expenses5   10,167    211    366    9    394    13    10,519    130 
Other Expenses   0    0    4,518    114    1,862    62    3,144    39 
Other Incomes   -1,266    -26    -5,549    -140    -2,155    -72    -5,074    -63 
Other administrative charges   0    0    858    22    126    4    506    6 
Sustaining Capex6   4,599    96    9,406    237    9,178    306    13,270    163 
                                         
By-product Credit   -82,469    -1,715    -1,249    -32    -2,643    -88    -84,192    -1,037 
                                         
All-in Sustaining Cost   41,852    870    46,048    1,161    22,808    760    75,430    929 

 

*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.

 

Notes:

1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.

2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.

3. For Buenaventura does not consider purchase of concentrate from La Zanja.

4. For all metals produced.

5. For Buenaventura, does not consider management services charged to subsidiaries. For La Zanja does not consider US$ 3.8 MM Impairment.

6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 18 of 23

 

All-in Sustaining Cost for 6M16

 

   Buenaventura1   La Zanja   Tantahuatay   Attributable 2 
   6M16   6M16   6M16   6M16 
Au Ounces Sold BVN   166,478                
Au Ounces bought from La Zanja   -78,586                
Au Ounces Sold Net   87,892    71,996    69,404    153,921 

 

   6M16   6M16   6M16   6M16 
Income Statement & Cash Flow  US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au 
                                 
Cost of Sales3   136,579    1,554    36,824    511    28,474    410    167,535    1,088 
Exploration in Operating Units   41,214    469    1,272    18    4,265.25    61    43,599    283 
Royalties   9,356    106    0    0    0    0    9,356    61 
Comercial Deductions4   33,147    377    -1,808    -25    353    5    32,329    210 
Selling Expenses   3,777    43    496    7    553    8    4,262    28 
Administrative Expenses5   24,418    278    1,026    14    1,053    15    25,384    165 
Other Expenses   0    0    4,094    57    2,139    31    3,030    20 
Other Incomes   -2,169    -25    -7,156    -99    -2,820    -41    -7,097    -46 
Administrative charges   0    0    1,199    17    504    7    838    5 
Sustaining Capex6   16,078    183    2,821    39    8,872    128    21,132    137 
                                         
By-product Credit   -193,054    -2,196    -1,786    -25    -6,896    -99    -196,766    -1,278 
                                         
All-in Sustaining Cost   69,346    789    36,982    514    36,496    526    103,602    673 

 

*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.

 

Notes:

1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.

2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.

3. For Buenaventura does not consider purchase of concentrate from La Zanja.

4. For all metals produced.

5. For Buenaventura, does not consider management services charged to subsidiaries.

6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 19 of 23

 

All-in Sustaining Cost for 6M15

 

   Buenaventura1   La Zanja   Tantahuatay   Attributable Production2 
   6M15   6M15   6M15   6M15 
Au Ounces Sold BVN   177,622                
Au Ounces bought from La Zanja   -68,598                
Au Ounces Sold Net   109,023    67,628    60,746    169,263 

 

   6M15   6M15   6M15   6M15 
Income Statement & Cash Flow  US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au 
                                 
Cost of Sales3   144,524    1,326    57,182    846    27,262    449    185,796    1,098 
Exploration in Operating Units   44,992    413    8,310    123    9,521    157    53,218    314 
Royalties   11,600    106    0    0    0    0    11,600    69 
Comercial Deductions4   29,810    273    1,639    24    312    5    30,804    182 
Selling Expenses   3,302    30    677    10    474    8    3,851    23 
Administrative Expenses5   22,749    209    740    11    928    15    23,514    139 
Other Expenses   0    0    6,630    98    2,748    45    4,620    27 
Other Incomes   -2,471    -23    -9,335    -138    -3,599    -59    -8,867    -52 
Other administrative charges   0    0    2,442    36    571    9    1,525    9 
Sustaining Capex6   10,009    92    13,536    200    15,552    256    23,427    138 
                                         
By-product Credit   -150,069    -1,376    -2,636    -39    -5,532    -91    -153,685    -908 
                                         
All-in Sustaining Cost   114,446    1,050    79,185    1,171    48,236    794    175,802    1,039 

 

*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.

 

Notes:

1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.

2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.

3. For Buenaventura does not consider purchase of concentrate from La Zanja.

4. For all metals produced.

5. For Buenaventura, does not consider management services charged to subsidiaries. For La Zanja does not consider US$ 3.8 MM Impairment.

6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 20 of 23

 

APPENDIX 6

 

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

Consolidated Statement of Financial Position

As of June 30, 2016 and December 31, 2015

 

   2016   2015 
   US$(000)   US$(000) 
Assets          
Current assets          
Cash and cash equivalents   181,452    78,519 
Trade and other accounts receivable, net   262,162    219,862 
Inventory, net   120,119    101,473 
Income tax credit   23,741    45,919 
Prepaid expenses   10,366    8,231 
Embedded derivatives for concentrate sales, net   17,292    - 
Total current assets   615,132    454,004 
Assets classified as held for sale   4,905    15,592 
    620,037    469,596 
           
Non-current assets          
Trade and other accounts receivable, net   177,259    162,567 
Inventory, net   14,381    26,029 
Investment in associates   1,956,380    2,043,983 
Mining concessions, development costs, property, plant and equipment, net   1,782,188    1,747,624 
Investment properties, net   10,307    10,719 
Deferred income tax asset, net   46,038    41,574 
Prepaid expenses   30,868    29,235 
Other assets   17,925    15,854 
Total non-current assets   4,035,346    4,077,585 
           
Total assets   4,655,383    4,547,181 
           
Liabilities and shareholders’ equity          
Current liabilities          
Bank loans   54,368    285,302 
Trade and other accounts payable   234,385    247,114 
Provisions   64,122    49,829 
Income tax payable   1,850    2,444 
Embedded derivatives for concentrate sales, net   -    1,694 
Hedge derivative financial instruments   90    10,643 
Financial obligations   36,510    33,394 
Total current liabilities   391,325    630,420 
           
Liabilities directly associated with assets classified as held for sale   6,396    20,611 
    397,721    651,031 
           
Non-current liabilities          
Trade and other accounts payable   18,538    15,057 
Provisions   147,664    141,885 
Financial obligations   572,393    320,316 
Contingent consideration liability   16,994    16,994 
Deferred income tax liability, net   7,911    12,662 
Total non-current liabilities   763,500    506,914 
           
Total liabilities   1,161,221    1,157,945 
           
Shareholders’ equity          
Capital stock   750,497    750,497 
Investment shares   1,396    1,396 
Additional paid-in capital   219,055    219,055 
Legal reserve   162,744    162,714 
Other reserves   269    269 
Retained earnings   2,136,198    2,024,895 
Other reserves of equity   (1,454)   2,240 
Shareholders’ equity, net attributable to owners of the parent   3,268,705    3,161,066 
Non-controlling interest   225,457    228,170 
Total shareholders’ equity   3,494,162    3,389,236 
           
Total liabilities and shareholders’ equity   4,655,383    4,547,181 

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 21 of 23

 

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

Consolidated Statement of profit or loss

For the three and six-month periods ended June 30, 2016 and 2015

 

   For the three-month period
ended June 30,
   For the six-month period
ended June 30,
 
   2016   2015   2016   2015 
   US$(000)   US$(000)   US$(000)   US$(000) 
Continuing operations                    
Operating income                    
Net sales of goods   273,746    214,034    488,826    434,634 
Net sales of services   5,693    22,516    11,261    32,307 
Royalty income   5,861    7,390    12,546    16,480 
Total operating income   285,300    243,940    512,633    483,421 
                     
Operating costs                    
Cost of sales of goods, excluding depreciation and amortization   (115,963)   (130,223)   (223,120)   (250,405)
Cost of services, excluding depreciation and amortization   (10,420)   (17,292)   (18,673)   (30,902)
Depreciation and amortization   (45,842)   (61,355)   (92,680)   (109,514)
Exploration in operating units   (22,105)   (22,618)   (41,221)   (45,018)
Mining royalties   (5,963)   (6,482)   (12,131)   (14,907)
Total operating costs   (200,293)   (237,970)   (387,825)   (450,746)
                     
Gross profit   85,007    5,970    124,808    32,675 
                     
Operating expenses, net                    
Administrative expenses   (19,758)   (18,299)   (41,169)   (38,968)
Selling expenses   (5,342)   (3,893)   (10,115)   (8,046)
Exploration in non-operating areas   (4,955)   (9,704)   (8,469)   (20,401)
Reversal (expense) for provision for contingencies   1,087    (731)   202    (481)
Impairment of long-lived assets   -    (3,803)   -    (3,803)
Other, net   4,505    (5,072)   8,320    (220)
Total operating expenses, net   (24,463)   (41,502)   (51,231)   (71,919)
                     
Operating profit (loss)   60,544    (35,532)   73,577    (39,244)
                     
Other income (expense), net                    
Share in results of associates under equity method   20,675    11,966    49,072    48,240 
Financial income   1,965    970    4,312    1,614 
Net gain (loss) from currency exchange difference   (891)   (1,264)   5,488    (3,581)
Financial costs   (7,694)   (8,269)   (15,674)   (14,144)
Total other income (expense), net   14,055    3,403    43,198    32,129 
                     
Profit (loss) before income tax   74,599    (32,129)   116,775    (7,115)
Current income tax   (12,214)   (2,003)   (19,217)   (7,380)
Deferred income tax   (1,983)   2,067    11,809    (2,983)
                     
Profit (loss) from continuing operations   60,402    (32,065)   109,367    (17,478)
                     
Discontinued operations                    
Profit (loss) from discontinued operations   (1,929)   575    354    (3,764)
Net profit   58,473    (31,490)   109,721    (21,242)
                     
Attributable to:                    
Owners of the parent   55,461    (18,746)   107,023    (1,427)
Non-controlling interest   3,012    (12,744)   2,698    (19,815)
    58,473    (31,490)   109,721    (21,242)
                     
Basic and diluted profit (loss) per share attributable to equity holders of the parent, stated in U.S. dollars   0.22    (0.07)   0.42    (0.01)
                     
Profit (loss) for continuing operations, basic and diluted per share attributable to equity holders of the parent, expressed in U.S. dollars   0.24    (0.13)   0.43    (0.07)
                     
Weighted average number of shares outstanding (common and investment), in units   253,715,190    253,715,190    253,715,190    253,715,190 

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 22 of 23

 

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

Consolidated Statements of cash Flows

For the three and six-month periods ended June 30, 2016 and 2015

 

   For the three-month period ended
June 30,
   For the six-month period ended
June 30,
 
   2016   2015   2016   2015 
   US$(000)   US$(000)   US$(000)   US$(000) 
                 
Operating activities                    
Proceeds from sales   234,024    250,675    415,845    482,454 
Dividends received   2,769    902    136,784    2,959 
Value Added Tax recovered   17,779    19,506    70,872    52,873 
Royalties received   13,501    9,397    21,058    22,841 
Interest received   60    855    1,714    1,797 
Payments to suppliers and third-parties   (164,963)   (183,029)   (333,019)   (361,783)
Payments to employees   (33,389)   (41,700)   (69,154)   (87,028)
Payments of interest   (14,083)   (4,129)   (17,873)   (9,599)
Payment of income taxes   (9,304)   (7,121)   (11,461)   (11,262)
Payments of mining royalties   (4,887)   (5,684)   (9,356)   (11,882)
                     
Net cash and cash equivalents provided by operating activities   41,507    39,672    205,410    81,370 
                     
Investing activities                    
Proceeds from sales of mining concessions, property, plant and equipment   1,962    1,886    2,072    2,020 
Proceeds from sales of intangibles   227    -    227    - 
Payments of mining concessions, development costs, property, plant and equipment   (69,340)   (44,514)   (121,368)   (81,632)
                     
Net cash and cash equivalents used in investing activities   (67,151)   (42,628)   (119,069)   (79,612)
                     
Financing activities                    
Increase of bank loans   15,851    -    175,851    90,000 
Payment of bank loans   (252,000)   -    (412,000)   (40,000)
Increase of financial obligations   273,814    -    275,000    10,000 
Payment of financial obligations   (8,299)   (4,068)   (16,883)   (9,086)
Dividends paid to non-controlling interest   (1,980)   (2,640)   (4,060)   (5,908)
Acquisition of non-controlling interest   (1,149)   -    (1,307)   - 
Increase of restricted current accounts   4,395         (1,988)   - 
Payments of dividends   (9)   -    (9)   - 
                     
Net cash and cash equivalents provided by (used in) financing activities   30,623    (6,708)   14,604    45,006 
                     
Net increase (decrease) in cash and cash equivalents during the period   4,979    (9,664)   100,945    46,764 
Cash and cash equivalents at the beginning of the period   174,485    134,940    78,519    78,512 
                     
Cash and cash equivalents at period-end   179,464    125,276    179,464    125,276 
                     
Net change in unrealized gain (loss) on hedge derivates   -    (2,131)   -    (2,296)

 

 

Compañía de Minas Buenaventura S.A.A.

Second Quarter and Six-Month 2016 Results

Page 23 of 23

 

   For the three-month period ended
June 30,
   For the six-month period ended
June 30,
 
   2016   2015   2016   2015 
   US$(000)   US$(000)   US$(000)   US$(000) 
                 
Reconciliation of net profit to cash and cash equivalents provided by operating activities                    
                     
Net profit (loss) attributable to owners of the parent   55,461    (18,746)   107,023    (1,427)
                     
Plus (less):                    
Depreciation and amortization   41,781    61,355    92,680    117,808 
Net loss (gain) on sales of mining concessions, property, plant and equipment   2,182    1,639    2,072    2,953 
Accretion expense of provision for closure of mining units and exploration projects   960    2,560    1,698    2,835 
Net loss attributable to non-controlling interest   3,012    (12,744)   2,698    (19,815)
Net share in results of associates under equity method   (20,675)   (11,966)   (49,072)   (48,240)
Provision for estimated fair value of embedded derivatives related to concentrate   (16,928)   6,061    (29,949)   (595)
sales and adjustments on open liquidations                    
Deferred income tax expense (income)   1,983    (2,067)   (11,809)   2,983 
Provision return for impairment of inventories   (7,072)   6,034    (8,854)   4,782 
Net loss (gain) from currency exchange difference   891    1,187    (5,488)   3,504 
Impairment of long-lived assets   -    3,803    -    3,803 
Provision for employee bonus   (5,658)   (8,175)   -    - 
Other net   (675)   8,379    (587)   956 
                     
Net changes in operating assets and liabilities:                    
Decrease (increase) in operating assets -                    
Trade and other accounts receivable   (37,715)   8,780    (36,178)   29,474 
Inventories   (7,978)   (3,335)   1,821    24,466 
Income tax credit   10,057    (1,879)   18,001    (180)
Prepaid expenses   (558)   1,539    (6,924)   2,699 
                     
Increase (decrease) in operating liabilities -                    
Trade and other accounts payable   14,321    20,286    (16,337)   (14,359)
Provisions   5,386    (23,941)   8,425    (32,594)
Income tax payable   (37)   -    (594)   (642)
                     
Proceeds from dividends   2,769    902    136,784    2,959 
                     
Net cash and cash equivalents provided by operating activities   41,507    39,672    205,410    81,370 

 

 

 

 

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 27, 2016