XML 77 R48.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Reconciliation between net income and shareholders' equity determined under IFRS and U.S. GAAP
12 Months Ended
Dec. 31, 2023
Sociedad Minera Cerro Verde S.A.A.  
Disclosure Of Reconciliation between net income and Partners' Equity determined under IFRS and U.S. GAAP [Line Items]  
Reconciliation between net income and shareholders' equity determined under IFRS and U.S. GAAP

24.  Reconciliation between net income and shareholders’ equity determined under IFRS and U.S. GAAP

The following is a summary of the main adjustments to net income for the years ended December 31, 2023, 2022 and 2021 and to shareholders’ equity as of December 31, 2023, 2022 and 2021 that would be required if U.S. GAAP had been applied instead of IFRS in the financial statements:

    

2023

    

2022

    

2021

US$(000)

US$(000)

US$(000)

Net profit under IFRS

 

778,964

 

925,353

 

1,191,474

Items increasing (decreasing) reported net profit:

Stripping activity asset, net of amortization, note 23(a)

 

(210,244)

 

(170,012)

 

(100,662)

Inventories valuation, note 23(b)

 

(12,728)

 

(1,077)

 

(23,831)

Remediation and mine closure, note 23(e)

 

996

 

(485)

 

(148)

Deferred workers’ profit sharing, note 23(c)

 

25,746

 

(1,244)

 

27,749

Lease activity

 

412

 

767

 

1,189

Deferred income tax, note 23(d)

 

71,534

 

62,941

 

38,164

Mine equipment main components, note 23(f)

(8,824)

(11,089)

(13,596)

Water truck conversion 23(g)

348

(7,769)

Other

 

(3,441)

 

(1,911)

 

(357)

Net income under U.S. GAAP

 

642,763

 

795,474

 

1,119,982

    

2023

    

2022

    

2021

US$(000)

US$(000)

US$(000)

Shareholders’ equity under IFRS

 

6,680,374

 

6,651,427

 

6,127,006

Items increasing (decreasing) reported shareholder’s equity:

 

 

 

Stripping activity asset, net of amortization, note 23(a)

 

(748,514)

 

(538,270)

 

(368,258)

Inventories valuation, note 23(b)

 

(255,343)

 

(242,615)

 

(241,538)

Remediation and mine closure, note 23(e)

 

(5,117)

 

(6,113)

 

(5,627)

Deferred workers’ profit sharing, note 23(c)

 

(35,164)

 

(60,910)

 

(59,666)

Lease activity

 

6,036

 

5,624

 

4,857

Deferred income tax, note 23(d)

 

365,814

 

294,280

 

231,339

Mine equipment main components, note 23(f)

(47,025)

(38,201)

(27,112)

Water truck conversion 23(g)

(7,421)

(7,769)

Stock-based compensation

(10,790)

(10,807)

(11,740)

Other

 

(5,293)

 

(1,853)

 

58

Shareholders’ equity under U.S. GAAP

 

5,937,557

 

6,044,793

 

5,649,319