XML 538 R96.htm IDEA: XBRL DOCUMENT v3.22.1
Financial - risk management objectives and policies (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure of financial risk management objectives and policies [Line Items]  
Schedule of foreign-currency exchange rates risk

A table showing the effect on results of a reasonable change in foreign-currency exchange rates is presented below, with all other variables kept constant:

Exchange-rate

Effect on profit (loss)

    

increase/decrease

    

before income tax

US$(000)

2021

 

  

 

  

Exchange rate

 

10

%  

56,122

Exchange rate

 

(10)

%  

(56,122)

2020

 

  

 

  

Exchange rate

 

10

%  

7,591

Exchange rate

 

(10)

%  

(7,083)

2019

 

  

 

  

Exchange rate

 

10

%  

4,053

Exchange rate

 

(10)

%  

(3,545)

Schedule of interest rates risk

A table showing the effect in profit or loss of the variations of interest rates:

Effect on profit

Increase/decrease of

(loss) before

    

LIBOR

    

income tax

(percentage rates)

US$(000)

2021

Interest rate

 

10

%

(1,414)

Interest rate

 

(10)

%

1,414

2020

Interest rate

 

10

%

(81)

Interest rate

 

(10)

%

81

2019

Interest rate

 

10

%

(306)

Interest rate

 

(10)

%

306

Schedule of information about the credit risk exposure

Set out below is the information about the credit risk exposure on the Group's trade and other receivables:

    

Days past due

    

  

 

Current

< 30 days

30 – 90 days

> 90 days

Total

 

    

US$(000)

    

US$(000)

    

US$(000)

    

US$(000)

    

US$(000)

 

As of December 31, 2021 -

 

  

 

  

 

  

 

  

 

  

Trade receivables

 

149,394

 

 

 

22,276

 

171,670

Other receivables

 

726,870

 

 

 

8,621

 

735,491

 

876,264

 

 

 

30,897

 

907,161

Expected credit loss rate Expected credit loss rate

0

%

0

%

0

%

100

%

Expected credit loss

 

 

 

(30,897)

 

(30,897)

As of December 31, 2020 -

 

  

 

  

 

  

 

  

 

  

Trade receivables

 

159,840

 

 

 

22,128

 

181,968

Other receivables

 

172,116

 

 

1,221

 

9,717

 

183,054

331,956

1,221

31,845

365,022

Expected credit loss rate Expected credit loss rate

0

%

0

%

0

%

100

%

Expected credit loss

 

 

 

(31,845)

 

(31,845)

Schedule of financial liabilities by remaining maturity

An analysis of the Group’s financial liabilities classified according to their aging is presented below, based on undiscounted contractual payments:

Less than

Between 1

Between 2

More than 5

    

1 year

    

and 2 years

    

and 5 years

    

years

    

Total

(2022)

(2023)

(2024 to 2026)

(since 2027)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

As of December 31, 2021-

Bank loans – capital

 

50,000

 

 

 

 

50,000

Bank loans – interest

 

820

 

 

 

 

820

Trade and other payables

 

248,033

 

 

 

 

248,033

Financial obligation – capital

175,620

106,784

774,102

1,056,506

Financial obligation – interest

43,313

40,803

99,634

183,750

Lease – capital

3,906

1,822

51

5,779

Lease – interest

 

74

 

95

 

 

 

169

Hedge derivative financial instruments

6,976

6,976

Contingent consideration liability

 

 

 

7,032

 

33,702

 

40,734

Total

528,742

149,504

880,819

33,702

1,592,767

As of December 31, 2020 -

Bank loans – capital

 

65,793

 

 

 

 

65,793

Bank loans – interest

1,156

1,156

Trade and other payables

 

186,778

 

 

 

 

186,778

Financial obligation – capital

 

21,587

175,932

324,815

6,071

528,405

Financial obligation – interest

14,868

13,289

14,911

203

43,271

Lease – capital

3,609

2,010

2,220

7,839

Lease – interest

74

143

145

362

Hedge derivative financial instruments

15,804

2,635

18,439

Contingent consideration liability

 

 

 

9,924

 

36,746

 

46,670

Total

 

309,669

 

194,009

 

352,015

 

43,020

 

898,713

Minera Yanacocha SRL and subsidiary [Member]  
Disclosure of financial risk management objectives and policies [Line Items]  
Schedule of foreign-currency exchange rates risk

Carrying amount

Fair value

    

2021

    

2020

    

2021

    

2020

US$(000)

US$(000)

US$(000)

US$(000)

Financial assets:

  

  

  

  

Trade and other receivables, net

37,105

 

27,658

37,105

 

27,658

Restricted cash

48,752

 

48,752

48,752

 

49,042

Financial assets at fair value

81

 

21,676

81

 

21,676

 

 

85,938

 

98,086

85,938

 

98,376

Carrying amount

Fair value

    

2021

    

2020

    

2021

    

2020

US$(000)

US$(000)

US$(000)

US$(000)

Financial liabilities:

Trade and other payables

86,659

68,645

86,659

68,645

Debt instrument

47,080

 

45,423

47,080

 

47,479

 

 

133,739

 

114,068

133,739

 

116,124

Schedule of information about the credit risk exposure

Set out below is the information about the credit risk exposure on the Company’s trade and other receivables:

Days past due

    

 Current 

    

< 30 days

    

30 – 90 days

    

> 90 days

    

Total

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

As of December 31, 2021

  

 

  

 

  

 

  

 

  

Trade receivables

 

6,647

 

4,010

 

5,232

 

15,889

Expected credit loss rate

%

%

%

35.86

%

9.65

%

Expected credit loss

 

 

 

(1,384)

 

(1,384)

Total

 

6,647

 

4,010

 

3,848

 

14,505

 

 

 

 

As of December 31, 2020

  

 

  

 

  

 

  

 

  

Trade receivables

 

21,274

 

2,797

 

4,971

 

29,042

Expected credit loss rate

%

%

%

27.84

%

4.77

%

Expected credit loss

 

 

 

(1,384)

 

(1,384)

Total

 

21,274

 

2,797

 

3,587

 

27,658

Schedule of current financial liabilities

The following table represents the analysis of the Company’s financial liabilities, considering the remaining period to reach such maturity as of the consolidated statement of financial position date (see notes 13 and 14):

    

2021

Between 1 to 2

Between 2 to 5

    

Less than 1 year

    

years

    

years

    

Total

US$(000)

US$(000)

US$(000)

US$(000)

Trade accounts payable – domestic suppliers

60,980

60,980

Debt instruments

 

47,080

 

47,080

Trade accounts payable - Related parties

 

12,317

 

12,317

Lease liabilities

115

115

 

73,412

47,080

 

120,492

    

2020

Between 1 to 2

Between 2 to 5

    

Less than 1 year

    

 years

    

 years

    

Total

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

Trade accounts payable – domestic suppliers

 

44,977

 

 

 

44,977

Debt instruments

 

 

 

45,423

 

45,423

Trade accounts payable - Related parties

 

12,374

 

 

 

12,374

Lease liabilities

 

290

 

40

 

 

330

 

 

 

 

 

57,641

 

40

 

45,423

 

103,104

Schedule of financial position of the Company

    

2021

    

2020

US$(000)

US$(000)

Debt and accounts payable

 

198,442

 

226,333

Leases

 

115

 

330

Less: cash and short-term deposits

 

(692,849)

 

(870,929)

 

 

Net debt

 

(494,292)

 

(644,266)

Total liquidity

 

692,849

 

870,929

 

 

Sociedad Minera Cerro Verde S.A.A. [Member]  
Disclosure of financial risk management objectives and policies [Line Items]  
Schedule of foreign-currency exchange rates risk

    

Effect on profit 

before income tax

US$(000)

December 31, 2021

10% increase in future copper prices

 

140,420

10% decrease in future copper prices

 

(140,420)

December 31, 2020

10% increase in future copper prices

    

112,080

10% decrease in future copper prices

 

(112,080)

December 31, 2019

 

  

10% increase in future copper prices

 

99,219

10% decrease in future copper prices

 

(99,219)

    

Exchange-rate

    

Effect on profit (loss)

 

increase/decrease

before income tax

US$(000)

 

2021

Exchange rate

 

5

%

(7,782)

Exchange rate

 

(5)

%

7,782

 

 

2020

 

 

Exchange rate

 

5

%

20,656

Exchange rate

 

(5)

%

(20,656)