XML 475 R33.htm IDEA: XBRL DOCUMENT v3.22.1
Subsidiaries with material non-controlling interest
12 Months Ended
Dec. 31, 2021
Subsidiaries with material non-controlling interest  
Subsidiaries with material non-controlling interest

18.   Subsidiaries with material non-controlling interest

(a)

Financial information of the main subsidiaries that have material non-controlling interest are provided below:

Country of

incorporation

2021, 2020

and operation

and 2019

    

    

%

Equity interest held by non-controlling interests:

Sociedad Minera El Brocal S.A.A.

 

Peru

 

38.57

S.M.R.L. Chaupiloma Dos de Cajamarca

 

Peru

 

40.00

Minera La Zanja S.R.L.

 

Peru

 

46.94

Apu Coropuna S.R.L.

 

Peru

 

30.00

    

2021

    

2020

    

2019

US$(000)

US$(000)

US$(000)

Accumulated balances of material non-controlling interest:

Sociedad Minera El Brocal S.A.A.

 

148,792

 

144,501

 

161,917

Minera La Zanja S.R.L.

 

20,064

 

26,121

 

33,026

S.M.R.L. Chaupiloma Dos de Cajamarca

 

1,284

 

1,648

 

1,587

Apu Coropuna S.R.L.

 

65

 

127

 

148

 

170,205

 

172,397

 

196,678

Profit (loss) allocated to material non-controlling interest:

Sociedad Minera El Brocal S.A.A.

 

4,322

 

(12,895)

 

(13,432)

Minera La Zanja S.R.L.

 

(7,385)

 

(6,905)

 

(9,090)

S.M.R.L. Chaupiloma Dos de Cajamarca

 

4,396

 

5,201

 

6,286

Apu Coropuna S.R.L.

 

(62)

 

(22)

 

(14)

Other minor

 

 

 

(1)

 

1,271

 

(14,621)

 

(16,251)

(b)

The summarized financial information of these subsidiaries, before inter-company eliminations, is presented below:

Statements of financial position as of December 31, 2021:

Sociedad

S.M.R.L.

Minera El

Minera

Chaupiloma

Apu

Brocal

La Zanja

Dos de

Coropuna

    

 S.A.A.

    

S.R.L.

    

Cajamarca

    

S.R.L.

US$(000)

US$(000)

US$(000)

US$(000)

Current assets

 

190,658

 

84,953

 

4,604

 

556

Non-current assets

 

504,173

 

41,490

 

323

 

400

Current liabilities

 

(158,745)

 

(25,381)

 

(1,718)

 

Non-current liabilities

 

(168,774)

 

(61,150)

 

 

(740)

Equity, net

 

367,312

 

39,912

 

3,209

 

216

Attributable to:

Shareholders of the Group

 

218,520

 

19,848

 

1,925

 

151

Non-controlling interests

 

148,792

 

20,064

 

1,284

 

65

 

367,312

 

39,912

 

3,209

 

216

Statements of financial position as of December 31, 2020:

Sociedad

S.M.R.L.

Minera El

Minera

Chaupiloma

Apu

Brocal

La Zanja

Dos de

Coropuna

    

 S.A.A.

    

S.R.L.

    

Cajamarca

    

S.R.L.

US$(000)

US$(000)

US$(000)

US$(000)

Current assets

 

166,396

 

104,076

 

6,814

 

2,064

Non-current assets

 

553,754

 

30,486

 

 

169

Current liabilities

 

(170,896)

 

(22,329)

 

(2,694)

 

(1,071)

Non-current liabilities

 

(195,809)

 

(56,587)

 

 

(740)

Equity, net

 

353,445

 

55,646

 

4,120

 

422

Attributable to:

Shareholders of the Group

 

208,944

 

29,525

 

2,472

 

295

Non-controlling interests

 

144,501

 

26,121

 

1,648

 

127

 

353,445

 

55,646

 

4,120

 

422

Statements of profit or loss for the years 2021, 2020 and 2019:

Sociedad

S.M.R.L.

Minera El

Minera

Chaupiloma

Apu

Brocal

La Zanja

Dos de

Coropuna

Other

    

 S.A.A.

    

S.R.L.

    

Cajamarca

    

S.R.L.

    

minor

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Year 2021 -

Revenues

 

410,390

 

39,380

 

15,928

 

 

Profit (loss) for the year

 

10,562

 

(10,218)

 

10,989

 

(206)

 

Attributable to non-controlling interests

 

4,322

 

(7,385)

 

4,396

 

(62)

 

Year 2020 -

Revenues

 

255,275

 

33,033

 

18,638

 

 

Profit (loss) for the year

 

(31,541)

 

(14,712)

 

13,004

 

(44)

 

Attributable to non-controlling interests

 

(12,895)

 

(6,905)

 

5,201

 

(22)

 

Year 2019 -

Revenues

 

299,252

 

43,520

 

22,297

 

 

Profit (loss) for the year

 

(32,855)

 

(19,364)

 

15,715

 

(48)

 

(17)

Attributable to non-controlling interests

 

(13,432)

 

(9,090)

 

6,286

 

(14)

 

(1)

Statements of cash flow for the years 2021, 2020 and 2019:

Sociedad

S.M.R.L.

Minera El

Minera

Chaupiloma

Apu

Brocal

La Zanja

Dos de

Coropuna

    

S.A.A.

    

S.R.L.

    

Cajamarca

    

S.R.L.

US$(000)

US$(000)

US$(000)

US$(000)

Year 2021 -

Operating activities

 

104,858

 

(50,647)

 

10,838

 

(1,227)

Investing activities

 

(37,618)

 

(998)

 

 

Financing activities

 

(57,176)

 

 

(11,900)

 

 

10,064

 

(51,645)

 

(1,062)

 

(1,227)

Year 2020 -

Operating activities

 

53,304

 

(5,751)

 

13,738

 

(74)

Investing activities

 

(24,699)

 

(825)

 

 

Financing activities

 

(1,954)

 

 

(12,850)

 

 

26,651

 

(6,576)

 

888

 

(74)

Year 2019 -

Operating activities

 

1,545

 

(908)

 

16,040

 

Investing activities

 

(28,259)

 

(1,629)

 

 

Financing activities

 

(405)

 

(763)

 

(16,250)

 

1,032

 

(27,119)

 

(3,300)

 

(210)

 

1,032