XML 112 R90.htm IDEA: XBRL DOCUMENT v3.23.1
Disclosure of information on segments (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of information on segments  
Schedule of reconciliation segment profit (loss) to the consolidated profit (loss) from continued operations

The reconciliation of segment profit (loss) to the consolidated profit (loss) from continuing operations follows:

    

2022

    

2021

    

2020

US$(000)

US$(000)

US$(000)

Segment profit (loss)

 

1,037,119

934,003

129,699

Elimination of profit of equity accounted investees, not consolidated (owned by third parties)

 

(912,602)

(1,204,076)

(295,019)

Elimination of intercompany sales

 

(98,879)

(101,460)

(89,006)

Elimination of cost of sales and operating expenses intercompany

 

98,879

101,460

89,593

Elimination of share in the results of subsidiaries and associates

 

(307)

395,285

82,284

Other

 

178

(412)

(1,080)

Consolidated profit (loss) from continuing operations

 

124,388

124,800

(83,529)

Schedule of econciliation segment assets to the consolidated assets

The reconciliation of segment assets to the consolidated assets follows:

    

2022

    

2021

    

2020

US$(000)

US$(000)

US$(000)

Segment assets

 

13,836,447

14,063,903

13,276,273

Elimination of assets of equity accounted investees, not consolidated (owned by third parties)

 

(8,422,909)

(8,598,678)

(8,250,964)

Elimination of the subsidiaries and associates of the Parent company

 

(920,601)

(914,940)

(1,005,368)

Elimination of intercompany receivables

 

(16,921)

(15,188)

(57,810)

Other

 

27,211

26,714

17,486

Consolidated assets

 

4,503,227

4,561,811

3,979,617

Schedule of reconciliation segment liabilities to the consolidated liabilities

The reconciliation of segment liabilities to the consolidated liabilities follows:

    

2022

    

2021

    

2020

US$(000)

US$(000)

US$(000)

Segment liabilities

 

2,824,648

4,454,433

3,532,172

Elimination of liabilities of equity accounted investees, not consolidated

 

(1,460,297)

(2,148,520)

(2,283,470)

Elimination of intercompany payables

 

(24,140)

(282,530)

(68,961)

Other

 

75

(103)

19

Consolidated liabilities

 

1,340,286

2,023,280

1,179,760

Schedule of revenue from contract with customers

Industrial

Uchuchacua

Energy 

Rental of

Holding of

activities

Total

Adjustments

(Temporary

Orcopampa

Julcani

Tambomayo

Colquijirca

La Zanja

generation and

Insurance

mining

investment

(Temporary

operating

and 

    

suspension)

    

(Operation)

    

(Operation)

    

(Operation)

    

(Operation)

    

(Operation)

    

transmission

    

brokerage

    

concessions

    

in shares

    

suspension)

    

 segments

    

eliminations

    

Total

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Year 2022

Revenues by type of customers:

Sales by customers -

External

5,052

134,158

50,652

152,537

385,731

1,220

53,347

782,697

782,697

Inter-segment

50,338

50,338

(50,338)

5,052

134,158

50,652

152,537

385,731

51,558

53,347

833,035

(50,338)

782,697

Services -

External

5,015

17,207

22,222

22,222

Inter-segment

47,418

421

47,839

(47,839)

52,433

17,207

421

70,061

(47,839)

22,222

Royalties -

External

1,381

1,381

1,381

5,052

134,158

50,652

152,537

385,731

51,558

52,433

17,207

1,381

421

53,347

904,477

(98,177)

806,300

Revenues by geographic region:

Metal and concentrates sales -

Peru

 

2,733

 

20,475

 

46,124

 

140,593

 

322,372

 

51,558

 

 

 

 

 

248

 

548,103

 

(50,338)

 

533,765

America - other than Peru

 

 

113,683

 

 

11,942

 

 

 

 

 

 

 

53,099

 

178,724

 

 

178,724

Europe

 

2,319

 

 

25

 

2

 

31,066

 

 

 

 

 

 

 

33,412

 

 

33,412

Asia

 

 

 

4,503

 

 

32,293

 

 

 

 

 

 

 

36,796

 

 

36,796

 

5,052

 

134,158

 

50,652

 

152,537

 

385,731

 

51,558

 

 

 

 

 

53,347

 

833,035

 

(50,338)

 

782,697

Services -

Peru

 

 

 

 

 

 

 

52,433

 

17,080

 

 

421

 

 

69,934

 

(62,109)

 

20,936

America - other than Peru

 

 

 

 

 

 

 

 

127

 

 

 

 

127

 

 

127

Europe

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52,433

17,207

421

70,061

(47,839)

22,222

Royalties -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Peru

 

 

 

 

 

 

 

 

 

1,381

 

 

 

1,381

 

 

1,381

5,052

134,158

50,652

152,537

385,731

51,558

52,433

17,207

1,381

421

53,347

904,477

(98,177)

806,300

Revenues by type of good or services:

Sales by metal -

Silver

 

8,363

 

755

 

51,232

 

32,269

 

62,951

 

2,218

 

 

 

 

 

2,245

 

160,033

 

(2,110)

 

157,923

Gold

 

 

134,200

 

28

 

84,003

 

29,326

 

51,908

 

 

 

 

 

50,888

 

350,353

 

(50,606)

 

299,747

Copper

 

 

 

516

 

 

366,762

 

 

 

 

 

 

 

367,278

 

 

367,278

Zinc

 

400

 

 

 

40,087

 

66,999

 

 

 

 

 

 

 

107,486

 

 

107,486

Lead

 

(55)

 

 

856

 

19,616

 

12,534

 

 

 

 

 

 

 

32,951

 

 

32,951

Manganese sulfate

 

 

 

 

 

 

 

 

 

 

 

361

 

361

 

 

361

Antimony

 

 

 

28

 

 

 

 

 

 

28

28

 

8,708

 

134,955

 

52,660

 

175,975

 

538,572

 

54,126

 

 

 

 

 

53,494

 

1,018,490

 

(52,716)

 

965,774

Commercial deductions

 

(3,656)

 

(797)

 

(2,008)

 

(23,438)

 

(152,841)

 

(2,568)

 

 

 

 

 

(147)

 

(185,455)

 

2,378

 

(183,077)

 

5,052

 

134,158

 

50,652

 

152,537

 

385,731

 

51,558

 

 

 

 

 

53,347

 

833,035

 

(50,338)

 

782,697

Services -

 

 

 

 

 

 

 

52,433

 

17,207

 

 

421

 

 

70,061

 

(47,839)

 

22,222

Royalty income -

 

 

 

 

 

 

 

 

 

1,381

 

 

 

1,381

 

 

1,381

 

5,052

 

134,158

 

50,652

 

152,537

 

385,731

 

51,558

 

52,433

 

17,207

 

1,381

 

421

 

53,347

 

904,477

 

(98,177)

 

806,300

Industrial

Uchucchacua

Energy

Rental of

Holding of

activities

Total

Adjustments

(Temporary

Orcopampa

Julcani

Tambomayo

Colquijirca

La Zanja

generation and

Insurance

mining

investment

(Temporary

operating

 and

    

suspension)

    

(Operation)

    

(Operation)

    

(Operation)

    

(Operation)

    

(Operation)

    

transmission

    

brokerage

    

concessions

    

in shares

    

suspension)

    

segments

    

eliminations

    

Total

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Year 2022

Revenues by type of customers:

Sales by customers -

External

80,407

89,474

57,227

182,061

468,238

29

46,954

924,390

924,390

Inter-segment

39,227

39,227

(39,227)

80,407

89,474

57,227

182,061

468,238

39,256

46,954

963,617

(39,227)

924,390

Services -

External

5,401

15,651

21,052

21,052

Inter-segment

47,682

551

13,876

62,109

(62,109)

53,083

15,651

551

13,876

83,161

(62,109)

21,052

Royalties -

External

15,928

15,928

15,928

80,407

89,474

57,227

182,061

468,238

39,256

53,083

15,651

15,928

551

60,830

1,062,706

(101,336)

961,370

Revenues by geographic region:

Metal and concentrates sales -

Peru

 

69,378

 

6,794

 

43,031

 

161,629

 

420,098

 

39,254

 

 

 

 

 

2,005

 

742,189

 

(39,227)

 

702,962

America - other than Peru

 

 

82,680

 

 

19,602

 

 

2

 

 

 

 

 

43,704

 

145,988

 

 

145,988

Europe

 

10,795

 

 

14,196

 

830

 

24,737

 

 

 

 

 

1,245

 

51,803

 

 

51,803

Asia

 

234

 

 

 

 

23,403

 

 

 

 

 

 

 

23,637

 

 

23,637

 

80,407

 

89,474

 

57,227

 

182,061

 

468,238

 

39,256

 

 

 

 

 

46,954

 

963,617

 

(39,227)

 

924,390

Services -

Peru

 

 

 

 

 

 

 

53,083

 

15,535

 

 

551

 

13,876

 

83,045

 

(62,109)

 

20,936

America - other than Peru

 

 

 

 

 

 

 

 

96

 

 

 

 

96

 

 

96

Europe

20

20

20

 

 

 

 

 

 

 

53,083

 

15,651

 

 

551

 

13,876

 

83,161

 

(62,109)

 

21,052

Royalties -

Peru

 

15,928

 

15,928

 

15,928

 

80,407

89,474

57,227

182,061

468,238

39,256

53,083

15,651

15,928

551

60,830

1,062,706

(101,336)

961,370

Revenues by type of good or services:

Sales by metal -

Silver

 

86,988

 

358

 

60,596

 

38,978

 

126,979

 

2,504

 

 

 

 

 

2,986

 

319,389

 

(2,459)

 

316,930

Gold

 

19

 

89,426

 

371

 

112,182

 

21,570

 

38,854

 

 

 

 

 

39,103

 

301,525

 

(38,849)

 

262,676

Copper

 

 

 

140

 

 

340,382

 

 

 

 

 

 

 

340,522

 

 

340,522

Zinc

 

15,214

 

 

 

32,001

 

96,365

 

 

 

 

 

 

 

143,580

 

 

143,580

Lead

 

9,300

 

 

828

 

19,483

 

22,296

 

 

 

 

 

 

 

51,907

 

 

51,907

Manganese sulfate

 

 

 

 

 

 

 

 

 

 

 

4,976

 

4,976

 

 

4,976

 

111,521

 

89,784

 

61,935

 

202,644

 

607,592

 

41,358

 

 

 

 

 

47,065

 

1,161,899

 

(41,308)

 

1,120,591

Commercial deductions

 

(31,114)

 

(310)

 

(4,708)

 

(20,583)

 

(139,354)

 

(2,102)

 

 

 

 

 

(111)

 

(198,282)

 

2,081

 

(196,201)

 

80,407

 

89,474

 

57,227

 

182,061

 

468,238

 

39,256

 

 

 

 

 

46,954

 

963,617

 

(39,227)

 

924,390

Services -

 

 

 

 

 

 

 

53,083

 

15,651

 

 

551

 

13,876

 

83,161

 

(62,109)

 

21,052

Royalty income -

 

 

 

 

 

 

 

 

 

15,928

 

 

 

15,928

 

 

15,928

 

80,407

 

89,474

 

57,227

 

182,061

 

468,238

 

39,256

 

53,083

 

15,651

 

15,928

 

551

 

60,830

 

1,062,706

 

(101,336)

 

961,370

Industrial

Uchucchacua

Energy 

Rental of

Holding of

activities

Total

Adjustments

    

(Temporary

Orcopampa

Julcani

Tambomayo

Colquijirca

La Zanja

generation and

Insurance

mining

investment

(Temporary

operating

and

    

suspension)

    

(Operation)

    

(Operation)

    

(Operation)

    

(Operation)

    

(Operation)

    

transmission

    

brokerage

    

concessions

    

in shares

    

suspension)

    

segments

    

eliminations

    

Total

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

US$(000)

Year 2020

Revenues by type of customers:

Sales by customers -

External

91,007

77,907

31,663

143,233

251,974

2,554

36,336

634,674

634,674

Inter-segment

(160)

30,470

30,310

(30,310)

91,007

77,907

31,663

143,233

251,814

33,024

36,336

664,984

(30,310)

634,674

Services -

External

5,532

14,753

20,285

20,285

Inter-segment

42,722

607

15,335

58,664

(58,664)

48,254

14,753

607

15,335

78,949

(58,664)

20,285

Royalties -

External

18,638

18,638

18,638

91,007

77,907

31,663

143,233

251,814

33,024

48,254

14,753

18,638

607

51,671

762,571

(88,974)

673,597

Revenues by geographic region:

Metal and concentrates sales -

Peru

 

77,077

 

7,097

 

3,238

 

81,058

 

216,481

 

32,886

 

 

 

 

 

2,327

 

420,164

 

(30,310)

 

389,854

America - other than Peru

 

 

70,810

 

 

60,273

 

 

138

 

 

 

 

 

32,279

 

163,500

 

 

163,500

Europe

 

11,503

 

 

28,425

 

552

 

 

 

 

 

 

 

1,730

 

42,210

 

 

42,210

Asia

 

2,427

 

 

 

1,350

 

35,333

 

 

 

 

 

 

 

39,110

 

 

39,110

 

91,007

 

77,907

 

31,663

 

143,233

 

251,814

 

33,024

 

 

 

 

 

36,336

 

664,984

 

(30,310)

 

634,674

Services -

Peru

 

 

 

 

 

 

 

48,254

 

14,641

 

 

607

 

15,335

 

78,837

 

(58,664)

 

20,173

America - other than Peru

 

 

 

 

 

 

 

 

92

 

 

 

 

92

 

 

92

Europe

 

 

 

 

 

20

20

20

 

 

 

48,254

14,753

 

 

607

 

15,335

 

78,949

 

(58,664)

 

20,285

Royalties -

 

 

 

 

 

Peru

 

 

 

 

 

 

 

 

 

18,638

 

 

 

18,638

 

 

18,638

91,007

 

77,907

 

31,663

 

143,233

251,814

33,024

48,254

14,753

 

18,638

 

607

 

51,671

 

762,571

 

(88,974)

 

673,597

Revenues by type of good or services:

Sales by metal -

 

 

 

 

 

Silver

 

97,903

 

185

 

33,631

 

32,766

 

63,312

 

2,241

 

 

 

 

 

2,337

 

232,375

 

(1,877)

 

230,498

Gold

 

14

 

77,964

 

14

 

105,359

 

13,667

 

32,672

 

 

 

 

 

30,023

 

259,713

 

(30,123)

 

229,590

Copper

 

 

 

48

 

 

181,007

 

 

 

 

 

 

 

181,055

 

256

 

181,311

Zinc

 

8,356

 

 

 

9,513

 

102,677

 

 

 

 

 

 

 

120,546

 

 

120,546

Lead

 

6,760

 

 

529

 

10,688

 

30,449

 

 

 

 

 

 

 

48,426

 

 

48,426

Manganese sulfate

 

 

 

 

 

 

 

 

 

 

 

4,051

 

4,051

 

 

4,051

 

113,033

 

78,149

 

34,222

 

158,326

 

391,112

 

34,913

 

 

 

 

 

36,411

 

846,166

 

(31,744)

 

814,422

Commercial deductions

 

(22,026)

 

(242)

 

(2,559)

 

(15,093)

 

(139,298)

 

(1,889)

 

 

 

 

 

(75)

 

(181,182)

 

1,434

 

(179,748)

 

91,007

 

77,907

 

31,663

 

143,233

 

251,814

 

33,024

 

 

 

 

 

36,336

 

664,984

 

(30,310)

 

634,674

Services -

 

 

 

 

 

 

 

48,254

 

14,753

 

 

607

 

15,335

 

78,949

 

(58,664)

 

20,285

Royalty income -

 

 

 

 

 

 

 

 

 

18,638

 

 

 

18,638

 

 

18,638

 

91,007

 

77,907

 

31,663

 

143,233

 

251,814

 

33,024

 

48,254

 

14,753

 

18,638

 

607

 

51,671

 

762,571

 

(88,974)

 

673,597