XML 49 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Subsidiaries with material non-controlling interest
12 Months Ended
Dec. 31, 2022
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

and operation

2022

and 2020

    

    

%

    

%

Equity interest held by non-controlling interests:

Sociedad Minera El Brocal S.A.A.

 

Peru

 

38.57

 

38.57

Apu Coropuna S.R.L.

 

Peru

 

30.00

 

30.00

S.M.R.L. Chaupiloma Dos de Cajamarca, note 1(d)

 

Peru

 

 

40.00

Minera La Zanja S.R.L., note 1(d)

 

Peru

 

 

46.94

    

2022

    

2021

    

2020

US$(000)

US$(000)

US$(000)

Accumulated balances of material non-controlling interest:

Sociedad Minera El Brocal S.A.A.

 

154,175

148,792

144,501

Apu Coropuna S.R.L.

 

(84)

65

127

Minera La Zanja S.R.L.

 

20,064

26,121

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

 

1,284

1,648

 

154,091

170,205

172,397

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

Sociedad Minera El Brocal S.A.A.

 

239

4,322

(12,895)

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

 

811

4,396

5,201

Minera La Zanja S.R.L.

 

(516)

(7,385)

(6,905)

Apu Coropuna S.R.L.

 

(149)

(62)

(22)

 

385

 

1,271

 

(14,621)

(b)

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

Statements of financial position as of December 31, 2022:

Sociedad

Minera El

Brocal

Apu Coropuna

    

 S.A.A.

    

S.R.L.

US$(000)

US$(000)

Current assets

 

197,691

 

471

Non-current assets

 

470,539

 

Current liabilities

 

(167,718)

 

(11)

Non-current liabilities

 

(123,280)

 

(740)

Equity

 

377,232

 

(280)

Attributable to:

Shareholders of the Group

 

223,057

 

(196)

Non-controlling interests

 

154,175

 

(84)

 

377,232

 

(280)

Statements of financial position as of December 31, 2021:

Sociedad

S.M.R.L.

Minera El

Apu

Chaupiloma

Brocal

Coropuna

Minera La

Dos de

    

 S.A.A.

    

S.R.L.

    

Zanja S.R.L.

    

Cajamarca

US$(000)

US$(000)

US$(000)

US$(000)

Current assets

 

190,658

 

556

 

84,953

 

4,604

Non-current assets

 

504,173

 

400

 

41,490

 

323

Current liabilities

 

(158,745)

 

 

(25,381)

 

(1,718)

Non-current liabilities

 

(168,774)

 

(740)

 

(61,150)

 

Equity

 

367,312

 

216

 

39,912

 

3,209

Attributable to:

Shareholders of the Group

 

218,520

 

151

 

19,848

 

1,925

Non-controlling interests

 

148,792

 

65

 

20,064

 

1,284

 

367,312

 

216

 

39,912

 

3,209

Statements of profit or loss for the years 2022, 2021 and 2020:

Sociedad

S.M.R.L.

Minera El

Apu

Minera

Chaupiloma

Brocal

Coropuna

La Zanja

Dos de

    

 S.A.A.

    

S.R.L.

    

S.R.L.

    

Cajamarca

US$(000)

US$(000)

US$(000)

US$(000)

Year 2022 -

Revenues

 

400,994

19,364

1,381

Profit (loss) for the year

 

362

(496)

(11,646)

4,376

Attributable to non-controlling interests

 

239

(149)

(516)

(811)

Year 2021 -

Revenues

 

410,390

39,380

15,928

Profit (loss) for the year

 

10,562

(206)

(10,218)

10,989

Attributable to non-controlling interests

 

4,322

(62)

(7,385)

4,396

Year 2020 -

Revenues

 

255,275

33,033

18,638

Profit (loss) for the year

 

(31,541)

(44)

(14,712)

13,004

Attributable to non-controlling interests

 

(12,895)

(22)

(6,905)

5,201

Statements of cash flow for the years 2022, 2021 and 2020:

Sociedad

S.M.R.L.

Minera El

Apu

Minera

Chaupiloma

Brocal

Coropuna

La Zanja

Dos de

    

S.A.A.

    

S.R.L.

    

S.R.L.

    

Cajamarca

US$(000)

US$(000)

US$(000)

US$(000)

Year 2022 -

Operating activities

 

77,223

 

(85)

 

 

Investing activities

 

(62,579)

 

 

 

Financing activities

 

(23,778)

 

 

 

 

(9,134)

 

(85)

 

 

Year 2021 -

Operating activities

 

104,858

 

(1,227)

 

(50,647)

 

10,838

Investing activities

 

(37,618)

 

 

(998)

 

Financing activities

 

(57,176)

 

 

 

(11,900)

 

10,064

 

(1,227)

 

(51,645)

 

(1,062)

Year 2020 -

Operating activities

 

53,304

 

(74)

 

(5,751)

 

13,738

Investing activities

 

(24,699)

 

 

(825)

 

Financing activities

 

(1,954)

 

 

 

(12,850)

 

26,651

 

(74)

 

(6,576)

 

888