XML 100 R75.htm IDEA: XBRL DOCUMENT v3.21.1
Other Financial Liabilities (debt) (Tables) - Sociedad Minera El Brocal S.A.A
12 Months Ended
Dec. 31, 2020
Disclosure Of Other Financial Liabilities debt [Line Items]  
Schedule of other financial liabilities

This item is made up as follows:

 

 

 

 

 

 

 

    

December 31, 2020

    

December 31, 2019

 

 

US$(000)

 

US$(000)

Current debt:

 

 

 

 

Lease liabilities (a)

 

10,223

 

8,855

 

 

 

 

 

Non-current debt:

 

 

 

 

Senior unsecured credit facility (b)

 

525,000

 

830,000

Lease liabilities (a)

 

68,994

 

76,944

Less : Debt issuance cost

 

(1,549)

 

(4,124)

Total non-current debt

 

592,445

 

902,820

Total other financial liabilities

 

602,668

 

911,675

 

Schedule of lease liabilities and the movements

(a)

operations.

 

 

 

 

 

 

 

    

2020

    

2019

 

 

US$(000)

 

US$(000)

 

 

 

 

 

Balance at beginning of the year

 

85,799

 

95,728

Additions

 

3,328

 

550

Accrued interest

 

4,875

 

5,242

Payments

 

(9,376)

 

(10,479)

Interest payments

 

(4,875)

 

(5,242)

Exchange rate effect

 

(534)

 

 —

Total lease liabilities

 

79,217

 

85,799

 

The following are the amounts recognized in profit or loss:

 

 

 

 

 

 

 

    

2020

    

2019

 

 

US$(000)

 

US$(000)

 

 

 

 

 

Depreciation charge of right-of-use assets (see Note 15)

 

11,320

 

11,488

Expenses related to variable lease payments, low-value and short-term leases (see Note 15)

 

7,399

 

7,069

Interest expense on lease liabilities (see Note 18)

 

4,875

 

5,242

 

 

 

 

 

 

 

23,594

 

23,799

 

Schedule of movement of the changes derived from the financing activities

Following is the movement of the changes derived from the financing activities for the year ended December 31, 2020 and 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

 

    

Long term

    

 

    

 

    

 

    

 

    

Long term

    

 

    

 

 

 

January 01,

 

 

 

 

 

to short term

 

 

 

December 31,

 

 

 

 

 

to short term

 

 

 

December 31,

 

    

2019

    

Additions

    

Payments

    

transfers

    

Others

    

2019

    

Additions

    

Payments

    

transfers

    

Others

    

2020

 

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease liabilities, see Note 10 (a)

 

8,119

 

464

 

(10,479)

 

10,751

 

 —

 

8,855

 

1,477

 

(9,376)

 

9,402

 

(135)

 

10,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured credit facility

 

1,030,000

 

 —

 

(200,000)

 

 —

 

 —

 

830,000

 

 —

 

(305,000)

 

 —

 

 —

 

525,000

Debt issuance cost (a)

 

(7,190)

 

 —

 

 —

 

 —

 

3,066

 

(4,124)

 

 —

 

 —

 

 —

 

2,575

 

(1,549)

Lease liabilities, see Note 10 (a)

 

87,609

 

86

 

 —

 

(10,751)

 

 —

 

76,944

 

1,851

 

 —

 

(9,402)

 

(399)

 

68,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities from financing activities

 

1,118,538

 

550

 

(210,479)

 

 —

 

3,066

 

911,675

 

3,328

 

(314,376)

 

 —

 

2,041

 

602,668


(a)For the year ended December 31, 2020, includes amortization of debt issuance cost of US$1.7 million (US$1.8 million for the year ended December 31, 2019) and extinguishment debt issuance cost of US$0.9 million (US$1.3 million for the year ended December 31, 2019).