XML 513 R71.htm IDEA: XBRL DOCUMENT v3.22.1
Mining concessions, development costs, right-of-use asset, property, plant and equipment, net (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure of Mining concessions, development costs, property, plant and equipment, net [Line Items]  
Schedule of property, plant and equipment, net

    

Balance as of

    

    

    

    

    

Balance as of

    

    

    

    

    

Balance as of

January 1,

Sales

Reclassifications

December 31,

Reclassifications

December 31,

2020

Additions

Disposals

(note 1(e))

and transfers

2020

Additions

Disposals

Sales

and transfers

2021

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

Cost:

Lands

 

17,517

 

133

 

 

 

 

17,650

 

 

 

 

53

 

17,703

Mining concessions (f)

 

151,873

 

 

 

 

 

151,873

 

 

 

 

 

151,873

Development costs

 

788,044

 

33,233

 

 

(8,657)

 

612

 

813,232

 

31,749

 

 

 

 

844,981

Buildings, constructions and other

 

1,359,841

 

99

 

(132)

 

(45,624)

 

28,876

 

1,343,060

 

31

 

(11)

 

 

7,315

 

1,350,395

Machinery and equipment

 

912,704

 

4

 

(419)

 

(42,319)

 

13,222

 

883,192

 

5

 

(393)

 

(249)

 

19,842

 

902,397

Transportation units

 

8,892

 

 

 

(577)

 

94

 

8,409

 

70

 

(152)

 

(934)

 

269

 

7,662

Furniture and fixtures

 

12,010

 

3

 

(74)

 

(408)

 

206

 

11,737

 

33

 

(98)

 

 

98

 

11,770

Units in transit

 

3,754

 

 

(373)

 

 

 

3,381

 

 

(506)

 

 

 

2,875

Work in progress

 

50,365

 

27,322

 

(325)

 

(30)

 

(42,398)

 

34,934

 

40,768

 

(1,838)

 

 

(27,577)

 

46,287

Stripping activity asset(g)

 

154,090

 

10,752

 

(11,633)

 

 

(612)

 

152,597

 

17,653

 

(6,763)

 

 

 

163,487

Right-of-use asset (e)

11,352

6,221

(1,314)

16,259

2,973

19,232

Mine closure costs

 

310,884

 

31,558

 

 

(6,788)

 

 

335,654

 

 

(3,272)

 

 

 

332,382

 

3,781,326

 

109,325

 

(14,270)

 

(104,403)

 

 

3,771,978

 

93,282

 

(13,033)

 

(1,183)

 

 

3,851,044

Accumulated depreciation and amortization:

Mining concessions (f)

 

40,259

 

11

 

 

 

 

40,270

 

7

 

 

 

 

40,277

Development costs

 

328,517

 

21,139

 

 

(8,657)

 

 

340,999

 

20,582

 

 

 

 

361,581

Buildings, construction and other

 

667,319

 

74,719

 

(53)

 

(44,096)

 

435

 

698,324

 

66,445

 

(3)

 

 

928

 

765,694

Machinery and equipment

 

667,937

 

60,034

 

(265)

 

(40,805)

 

(435)

 

686,466

 

56,384

 

(340)

 

(170)

 

 

742,340

Transportation units

 

7,026

 

607

 

 

(550)

 

 

7,083

 

604

 

(143)

 

(894)

 

 

6,650

Furniture and fixtures

 

9,604

 

614

 

(46)

 

(348)

 

 

9,824

 

601

 

(97)

 

 

 

10,328

Stripping activity asset

 

88,923

 

22,532

 

 

 

 

111,455

 

14,039

 

 

 

6,665

 

132,159

Right-of-use asset (e)

5,167

5,145

(1,231)

9,081

4,813

13,894

Mine closure costs

 

183,844

 

14,785

 

 

(6,789)

 

 

191,840

 

14,819

 

 

 

7,173

 

213,832

 

1,998,596

 

199,586

 

(1,595)

 

(101,245)

 

 

2,095,342

 

178,294

 

(583)

 

(1,064)

 

14,766

 

2,286,755

Provision for impairment of long-lived assets:

Mine closure costs

 

15,290

 

(2,083)

 

 

 

 

13,207

 

 

(3,828)

 

 

(7,173)

 

2,206

Development costs

 

10,153

 

 

 

 

 

10,153

 

 

 

 

(6,665)

 

3,488

Property, plant and other

 

2,915

 

 

 

 

 

2,915

 

19,874

 

(1,136)

 

 

(928)

 

20,725

 

28,358

 

(2,083)

 

 

 

 

26,275

 

19,874

 

(4,964)

 

 

(14,766)

 

26,419

Net cost

 

1,754,372

 

1,650,361

 

1,537,870

Schedule of estimates prices for the current and long-term periods

Estimates prices for the current and long-term periods that have been used to estimate future cash flows are as follows:

As of December 31, 2021

2022

    

2023-2025

    

US$

    

US$

Gold

 

1,700 /Oz

 

1,764 /Oz

Silver

 

24.00 /Oz

 

27.30 /Oz

Copper

 

8,500 /MT

 

8,705/MT

Lead

 

2,600 /MT

 

2,600 /MT

As of December 31, 2020

    

2021

    

2022-2024

US$

US$

Gold

 

1,800/Oz

 

1,747/Oz

Silver

 

23.00/Oz

 

21.20/Oz

Copper

 

7,250/TM

 

7,083/TM

Lead

 

1,850/TM

 

2,056/TM

Schedule of net assets for right in use

2021

    

2020

US$(000)

US$(000)

Transportation units

2,501

 

3,330

Buildings

2,088

 

3,370

Machinery and equipment

749

 

478

5,338

 

7,178

Schedule of distribution of depreciation expenses

    

2021

    

2020

US$(000)

US$(000)

Cost of sales

 

159,481

 

172,150

Inventories

 

14,089

 

20,708

Administrative expenses

 

3,730

 

3,752

Fixed assets

 

980

 

850

Discontinued operations, note 1(e)

 

14

 

2,126

 

178,294

 

199,586

Minera Yanacocha S.R.L. [Member]  
Disclosure of Mining concessions, development costs, property, plant and equipment, net [Line Items]  
Schedule of property, plant and equipment, net

(a)

Below is presented the movement in cost:

    

Opening

    

    

    

Transfer/Other

    

Final

balance

Additions

Sales and deductions

Reversal of impairment

changes

balances

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Year 2021

 

  

 

  

 

  

 

  

 

  

Cost-

 

  

 

  

 

  

 

  

 

  

Land

 

17,322

 

 

 

3,009

 

20,331

Land improvements

 

28,982

 

 

 

3,750

 

32,732

Building and constructions

 

276,064

 

 

 

58,232

2,162

 

336,458

Machinery and equipment

 

210,215

 

 

(9,161)

 

64

33,132

 

234,250

Leach pads

 

1,829,479

 

 

 

13,399

34,422

 

1,877,300

Vehicles

 

10,255

 

 

(950)

 

1,861

 

11,166

Furniture and fixtures

 

2,556

 

 

 

 

2,556

Other equipment

 

61,494

 

 

 

 

61,494

Work in progress

 

510,359

 

207,986

 

(174,475)

 

(113,990)

 

429,880

Mining rights

 

37,521

 

 

 

11,848

 

49,369

Right of use asset

1,045

1,045

Asset retirement and mine closure

 

689,240

 

 

(7,927)

 

 

681,313

Stripping activity asset

 

186,539

 

 

 

40,298

 

226,837

Mine development

 

824,156

 

 

 

4,293

(283)

 

828,166

 

4,685,227

 

207,986

 

(192,513)

 

94,595

(2,398)

 

4,792,897

Accumulated depreciation and amortization

 

  

 

  

 

  

 

  

 

  

Land improvements

 

28,395

 

74

 

 

 

28,469

Building and constructions

 

233,110

 

7,171

 

 

 

240,281

Machinery and equipment

 

181,674

 

13,776

 

(9,162)

 

 

186,288

Leach pads

 

1,734,485

 

35,624

 

 

 

1,770,109

Vehicles

 

8,779

 

397

 

(948)

 

 

8,228

Furniture and fixtures

 

2,564

 

4

 

 

 

2,568

Other equipment

 

56,423

 

2,366

 

 

 

58,789

Mining rights

 

29,457

 

 

 

 

29,457

Right of use asset

729

268

997

Asset retirement and mine closure

 

540,708

 

80,129

 

 

 

620,837

Stripping activity asset

 

149,494

 

2,888

 

 

 

152,382

Mine development

 

679,830

 

7,014

 

 

 

686,844

 

3,645,648

 

149,711

 

(10,110)

 

 

3,785,249

Net cost

 

1,039,579

 

  

 

  

 

  

 

1,007,648

    

Opening

    

    

    

Transfer/Other

    

Final

balance

Additions

Sales and deductions

changes

balances

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Year 2020

 

  

 

  

 

  

 

  

 

  

Cost-

 

  

 

  

 

  

 

  

 

  

Land

 

17,053

 

 

 

269

 

17,322

Land improvements

 

28,982

 

 

 

 

28,982

Building and constructions

 

271,554

 

 

 

4,510

 

276,064

Machinery and equipment

 

216,872

 

 

(20,844)

 

14,187

 

210,215

Leach pads

 

1,817,226

 

 

 

12,253

 

1,829,479

Vehicles

 

9,402

 

 

(98)

 

951

 

10,255

Furniture and fixtures

 

2,556

 

 

 

 

2,556

Other equipment

 

59,262

 

 

 

2,232

 

61,494

Work in progress

 

436,699

 

143,489

 

 

(69,829)

 

510,359

Mining rights

 

37,521

 

 

 

 

37,521

Right of use asset

1,045

1,045

Asset retirement and mine closure

 

693,365

 

 

(4,125)

 

 

689,240

Stripping activity asset

 

151,494

 

 

 

35,045

 

186,539

Mine development

 

824,156

 

 

 

 

824,156

 

4,567,187

 

143,489

 

(25,067)

 

(382)

 

4,685,227

Accumulated depreciation and amortization

 

  

 

  

 

  

 

  

 

  

Land improvements

 

28,315

 

80

 

 

 

28,395

Building and constructions

 

226,129

 

6,981

 

 

 

233,110

Machinery and equipment

 

184,030

 

18,029

 

(20,385)

 

 

181,674

Leach pads

 

1,694,288

 

40,197

 

 

 

1,734,485

Vehicles

 

8,828

 

49

 

(98)

 

 

8,779

Furniture and fixtures

 

2,560

 

4

 

 

 

2,564

Other equipment

 

54,132

 

2,291

 

 

 

56,423

Mining rights

 

29,457

 

 

 

 

29,457

Right of use asset

461

268

729

Asset retirement and mine closure

 

478,826

 

61,882

 

 

 

540,708

Stripping activity asset

 

147,725

 

1,769

 

 

 

149,494

Mine development

 

674,142

 

5,688

 

 

 

679,830

 

3,528,893

 

137,238

 

(20,483)

 

 

3,645,648

Net cost

 

1,038,294

 

  

 

  

 

  

 

1,039,579

Schedule of estimates prices for the current and long-term periods

Estimated prices for the long-term period used to estimate future revenues were as follows:

2021

    

Long-term

US$

Gold (per ounce)

 

1,800

Silver (per ounce)

 

23

Copper (per pound)

 

3.05

2020

    

Long-term

US$

Gold (per ounce)

1,500

Silver (per ounce)

16

Copper (per pound)

 

3.00

Sociedad Minera Cerro Verde S.A.A.  
Disclosure of Mining concessions, development costs, property, plant and equipment, net [Line Items]  
Schedule of property, plant and equipment, net

Property, plant and equipment consist of owned and leased assets (right-of-use assets), and cost and accumulated depreciation accounts as of December 31, 2021 and 2020 are shown below:

December 31,

December 31,

December 31,

    

2019

    

Additions

    

Adjustments

    

Disposals

    

Transfers

    

2020

    

Additions

    

Adjustments

    

Disposals

    

Transfers

    

2021

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

  

US$(000)

Cost

Land

 

24,905

 

 

 

 

 

24,905

 

 

 

 

5,477

 

30,382

Buildings and other constructions

 

2,548,124

 

 

(1)

 

(14)

 

40,895

 

2,589,004

 

 

430

 

(913)

 

7,885

 

2,596,406

Machinery and equipment

 

4,854,613

 

 

1

 

(12,814)

 

143,949

 

4,985,749

 

 

(430)

 

(14,967)

 

128,007

 

5,098,359

Transportation units

 

26,365

 

 

 

 

3,733

 

30,098

 

 

 

(1,132)

 

4,416

 

33,382

Furniture and fixtures

 

949

 

 

 

 

 

949

 

 

 

(377)

 

 

572

Other equipment

 

25,100

 

 

 

 

5,865

 

30,965

 

 

 

(92)

 

4,522

 

35,395

Construction in progress and in-transit units

 

158,068

 

161,059

(a)

(6,255)

 

 

(194,442)

 

118,430

 

158,599

(a)

(195)

 

 

(150,307)

 

126,527

Stripping activity asset (see Note 2(i))

 

852,747

 

92,890

 

 

 

 

945,637

 

214,192

 

 

 

 

1,159,829

Asset retirement costs (see Note 11(b))

 

166,998

 

37,569

 

 

 

 

204,567

 

 

(18,271)

 

 

 

186,296

Right-of-use assets (b)

95,441

3,328

(2,318)

96,451

4,099

(1,650)

98,900

 

8,753,310

 

294,846

 

(6,255)

 

(15,146)

 

 

9,026,755

 

376,890

 

(18,466)

 

(19,131)

 

 

9,366,048

Accumulated depreciation

Buildings and other constructions

 

393,910

 

62,317

 

 

(14)

 

 

456,213

 

66,846

 

236

 

(914)

 

 

522,381

Machinery and equipment

 

2,040,819

 

277,384

 

 

(12,635)

 

 

2,305,568

 

279,531

 

(236)

 

(14,891)

 

 

2,569,972

Transportation units

 

15,872

 

1,826

 

 

 

 

17,698

 

1,969

 

 

(1,040)

 

 

18,627

Furniture and fixtures

 

881

 

23

 

 

 

 

904

 

23

 

 

(376)

 

 

551

Other equipment

 

19,745

 

1,495

 

 

 

 

21,240

 

2,942

 

 

(92)

 

 

24,090

Stripping activity asset

 

553,732

 

124,309

 

 

 

 

678,041

 

113,530

 

 

 

 

791,571

Asset retirement costs

 

26,915

 

4,611

 

 

 

 

31,526

 

5,388

 

 

 

 

36,914

Right-of-use assets (b)

10,585

11,320

(2,316)

19,589

12,459

(1,640)

30,408

 

3,062,459

 

483,285

 

(14,965)

 

 

3,530,779

 

482,688

 

(18,953)

 

3,994,514

Net cost

 

5,690,851

 

5,495,976

 

5,371,534

(a)

As of December 31, 2021, additions to construction in progress and in-transit units primarily relate to (i) tailings dam projects (US$ 30.1 million), (ii) projects associated with the capitalization of main components of the mine’s heavy equipment (US$ 28.9 million), (iii) the purchase of stators for ball mills (US$ 18.7 million), (iv) the purchase of mine support equipment (US$ 17.3 million), (v) major maintenance on shovels (US$ 9.2 million), (vi) the purchase of rollers (US$ 9.0 million), (vii) belt replacement projects (US$ 7.9 million), (viii) major components of the primary crusher (US$ 4.3 million), (ix) haul trucks beds (US$ 3.2 million) and (x) projects for the optimization of the Company’s operating processes (US$ 2.5 million).

As of December 31, 2020, additions to construction in progress and in-transit units primarily relate to (i) the purchase of a new shovel and the rebuild of another shovel (US$ 37.9 million), (ii) the purchase of haul trucks (US$ 24.6 million), (iii) projects associated with the capitalization of main components of the mine heavy equipment (US$ 17.6 million), (iv) projects for the optimization of the Company’s operating processes (US$ 14.8 million), (v) the mine maintenance truck shop (US$ 13.4 million), (vi) the purchase of rollers (US$ 11.0 million), (vii) tailing dam projects related to drain expansion and jacking header extension (US$ 10.4 million) and (viii) the purchase of stators for ball mills (US$ 7.0 million).

Schedule of net assets for right in use

As of December 31, 2021, additions to construction in progress include capitalized interest with an average rate of 2.88% primarily related to (i) capital projects for the maintenance truck shop (US$ 1.0 million), (ii) tailings dam projects (US$ 0.4 million), (iii) the purchase of stators for ball mills (US$ 0.2 million) and (iv) other projects (US$ 0.3 million).

As of December 31, 2020, additions to construction in progress include capitalized interest with an average rate of 3.23% primarily related to projects for the mine maintenance truck shop (US$ 1.4 million), tailing dam drain expansion and jacking header extension (US$ 0.4 million), the purchase of stators for ball mills (US$ 0.2 million) and other projects (US$ 0.5 million).

(b)Set out below are the carrying amounts of right-of-use assets recognized and the movements as of December 31, 2021 and 2020:

    

December

    

    

    

December

    

December

31, 2019

Additions

Disposals

31, 2020

Additions

Disposals

31, 2021

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Cost

 

  

 

  

 

  

 

  

Land

 

9,851

 

 

9,851

789

 

10,640

Buildings and other constructions

 

55,936

 

2,880

 

(2,222)

56,594

2,195

(873)

 

57,916

Machinery and equipment

 

29,654

 

448

 

(96)

30,006

1,115

(777)

 

30,344

 

 

 

 

 

95,441

 

3,328

 

(2,318)

96,451

4,099

(1,650)

 

98,900

 

 

 

 

Accumulated depreciation

    

    

    

  

    

  

Land

 

1,255

 

1,642

 

2,897

1,732

 

4,629

Buildings and other constructions

 

6,269

 

6,526

 

(2,220)

10,575

7,480

(865)

 

17,190

Machinery and equipment

 

3,061

 

3,152

 

(96)

6,117

3,247

(775)

 

8,589

 

10,585

 

11,320

 

(2,316)

19,589

12,459

(1,640)

30,408

 

 

 

 

Net cost

 

84,856

 

 

  

76,862

 

68,492