XML 78 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in associates (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of Investments in associates [Line Items]  
Disclosure of interests in associates [text block]
(a)
This caption is made up as follows:
 
 
 
Share in equity
 
 
 
 
 
 
 
 
 
2017
 
2016
 
2017
 
2016
 
 
 
%
 
%
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sociedad Minera Cerro Verde S.A.A.
 
 
19.584
 
 
19.584
 
 
1,124,008
 
 
1,055,488
 
Minera Yanacocha S.R.L.
 
 
45.95
 
 
43.65
 
 
324,861
 
 
402,866
 
Compañía Minera Coimolache S.A.
 
 
40.095
 
 
40.095
 
 
86,183
 
 
74,734
 
Other minor investments
 
 
 
 
 
 
 
 
1,835
 
 
3,519
 
 
 
 
 
 
 
 
 
 
1,536,887
 
 
1,536,607
 
Disclosure of detailed information about the net share in profit loss of associates [Text Block]
(b)
The table below presents the net share in profit (loss) of associates:
 
 
 
2017
 
2016
 
2015
 
 
 
US$(000)
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
 
 
 
Minera Yanacocha S.R.L.
 
 
(76,585)
 
 
(455,598)
 
 
(196,510)
 
Sociedad Minera Cerro Verde S.A.A.
 
 
68,521
 
 
66,763
 
 
6,518
 
Compañía Minera Coimolache S.A.
 
 
21,271
 
 
23,514
 
 
16,617
 
 
 
 
13,207
 
 
(365,321)
 
 
(173,375)
 
Minera Yanacocha S.R.L. [Member]  
Disclosure of Investments in associates [Line Items]  
Disclosure of detailed information about financial position of associate under equity method [Text Block]
The table below presents key financial data from the financial statements of Yanacocha under IFRS:
 
 
 
2017
 
2016
 
 
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
Statements of financial position as of December 31:
 
 
 
 
 
 
 
Current assets
 
 
1,055,135
 
 
1,107,893
 
Non-current assets
 
 
964,260
 
 
937,992
 
Current liabilities
 
 
123,315
 
 
(135,136)
 
Non-current liabilities
 
 
(1,236,965)
 
 
(1,025,025)
 
Shareholders’ equity, reported
 
 
659,115
 
 
885,724
 
 
 
 
 
 
 
 
 
Groups’ interest (45.95% in 2017 and 43.65% in 2016)
 
 
302,863
 
 
386,618
 
Goodwill
 
 
21,998
 
 
16,248
 
 
 
 
 
 
 
 
 
 
 
 
324,861
 
 
402,866
 
Disclosure of detailed information about income statement of associates [Text Block]
 
 
 
2017
 
2016
 
2015
 
 
 
US$(000)
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
 
 
 
Statements of profit or loss as of December 31,
 
 
 
 
 
 
 
 
 
 
Net sales
 
 
645,176
 
 
761,193
 
 
1,031,174
 
Other operating income
 
 
21,870
 
 
17,713
 
 
10,625
 
Costs of sales
 
 
(746,918)
 
 
(776,394)
 
 
(758,033)
 
Cost of other operating income
 
 
(2,062)
 
 
(2,951)
 
 
(2,524)
 
Operating expenses
 
 
(63,514)
 
 
(71,496)
 
 
(82,846)
 
Administrative expenses
 
 
(4,760)
 
 
(8,780)
 
 
(20,028)
 
Selling expenses
 
 
(3,921)
 
 
(3,695)
 
 
(3,534)
 
Impairment loss of long-lived assets
 
 
-
 
 
(889,499)
 
 
-
 
Finance income (costs)
 
 
(17,935)
 
 
(12,975)
 
 
(22,061)
 
Gain (loss) from currency exchange difference
 
 
3,636
 
 
(13,741)
 
 
(251)
 
Income (loss) before income tax
 
 
(168,428)
 
 
(1,000,625)
 
 
152,522
 
Income tax
 
 
(7,026)
 
 
(43,127)
 
 
(602,717)
 
Net loss reported
 
 
(175,454)
 
 
(1,043,752)
 
 
(450,195)
 
Group’s interest (43.65%)
 
 
(76,585)
 
 
(455,598)
 
 
(196,510)
 
Sociedad Minera Cerro Verde S.A.A. [Member]  
Disclosure of Investments in associates [Line Items]  
Disclosure of detailed information about financial position of associate under equity method [Text Block]
The table below presents the key financial data from the financial statements of Cerro Verde under IFRS:
 
 
 
2017
 
2016
 
 
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
Statements of financial position as of December 31:
 
 
 
 
 
 
 
Current assets
 
 
1,563,874
 
 
1,218,508
 
Non-current assets
 
 
6,127,133
 
 
6,417,115
 
Current liabilities
 
 
(510,790)
 
 
(293,631)
 
Non-current liabilities
 
 
(1,991,055)
 
 
(2,502,711)
 
 
 
 
 
 
 
 
 
Shareholders’ equity, reported
 
 
5,189,162
 
 
4,839,281
 
 
 
 
 
 
 
 
 
Group’s interest (19.584%)
 
 
1,016,245
 
 
947,725
 
Goodwill
 
 
107,763
 
 
107,763
 
 
 
 
 
 
 
 
 
 
 
 
1,124,008
 
 
1,055,488
 
Disclosure of detailed information about income statement of associates [Text Block]
 
 
2017
 
2016
 
2015
 
 
 
US$(000)
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
 
 
 
Statements of profit or loss for the years ended December 31:
 
 
 
 
 
 
 
 
 
 
Revenue
 
 
3,202,931
 
 
2,384,154
 
 
1,115,617
 
Cost of sales
 
 
(1,768,238)
 
 
(1,553,040)
 
 
(862,004)
 
Sales expenses
 
 
(141,669)
 
 
(131,391)
 
 
(56,215)
 
Other operating expenses, net
 
 
(258,826)
 
 
(24,107)
 
 
(26,600)
 
Finance costs
 
 
(216,912)
 
 
(80,438)
 
 
(16,010)
 
Finance income
 
 
5,350
 
 
954
 
 
512
 
Net gain (loss) of exchange difference
 
 
13,288
 
 
7,857
 
 
(75,770)
 
Profit before income taxes
 
 
835,924
 
 
603,989
 
 
79,530
 
Income tax
 
 
(486,043)
 
 
(263,082)
 
 
(46,246)
 
Net profit, reported
 
 
349,881
 
 
340,907
 
 
33,284
 
 
 
 
 
 
 
 
 
 
 
 
Group’s interest (19.584%)
 
 
68,521
 
 
66,763
 
 
6,518
 
Compania Minera Coimolache S.A. [Member]  
Disclosure of Investments in associates [Line Items]  
Disclosure of detailed information about financial position of associate under equity method [Text Block]
The table below presents the key financial data from the financial statements of Coimolache under IFRS:
 
 
 
2017
 
2016
 
 
 
US$(000)
 
US$(000)
 
 
 
 
 
 
 
 
 
Statements of financial position as of December 31:
 
 
 
 
 
 
 
Current assets
 
 
101,668
 
 
73,480
 
Non-current assets
 
 
278,866
 
 
261,075
 
Current liabilities
 
 
(44,411)
 
 
(28,532)
 
Non-current liabilities
 
 
(106,332)
 
 
(102,519)
 
 
 
 
 
 
 
 
 
Shareholders’ equity, reported
 
 
229,791
 
 
203,504
 
 
 
 
 
 
 
 
 
Adjustments to conform to the accounting policies of the Group
 
 
(14,843)
 
 
(17,111)
 
 
 
 
 
 
 
 
 
Shareholders’ equity, adjusted
 
 
214,948
 
 
186,393
 
 
 
 
 
 
 
 
 
Group’s interest (40.095%)
 
 
86,183
 
 
74,734
 
Disclosure of detailed information about income statement of associates [Text Block]
 
 
2017
 
2016
 
2015
 
 
 
US$(000)
 
US$(000)
 
US$(000)
 
Statements of profit or loss for the years ended December 31:
 
 
 
 
 
 
 
 
 
 
Revenue
 
 
203,790
 
 
198,873
 
 
177,347
 
Cost of sales
 
 
(121,021)
 
 
(107,913)
 
 
(104,549)
 
Administrative expenses
 
 
(3,829)
 
 
(4,144)
 
 
(2,185)
 
Sales expenses
 
 
(946)
 
 
(1,128)
 
 
(1,111)
 
Other operating income (expenses), net
 
 
(587)
 
 
755
 
 
765
 
Finance income
 
 
220
 
 
38
 
 
23
 
Finance costs
 
 
(3,304)
 
 
(1,614)
 
 
(723)
 
Exchange difference
 
 
(174)
 
 
(117)
 
 
(1,300)
 
Profit before income taxes
 
 
74,149
 
 
84,750
 
 
68,267
 
Income tax
 
 
(23,362)
 
 
(27,894)
 
 
(29,861)
 
Net profit, reported
 
 
50,787
 
 
56,856
 
 
38,406
 
 
 
 
 
 
 
 
 
 
 
 
Adjustments to conform to the accounting policies of the Group
 
 
2,265
 
 
1,790
 
 
3,039
 
 
 
 
 
 
 
 
 
 
 
 
Net profit, adjusted
 
 
53,052
 
 
58,646
 
 
41,445
 
 
 
 
 
 
 
 
 
 
 
 
Group’s interest (40.095%)
 
 
21,271
 
 
23,514
 
 
16,617