· |
3Q18 EBITDA from direct operations was US$ 53.1 million compared to US$ 118.4 million reported in 3Q17, primarily due to by lower metal prices and lower volume sold (Orcopampa and La Zanja). 3Q18 Adjusted EBITDA (including associated companies) reached US$ 143.1 million, compared to US$ 186.7 million in 3Q17.
|
· |
3Q18 Net Loss was US$ 10.3 million, compared to a net loss of US$ 12.0 for the same period in 2017.
|
· |
The Company’s De-Bottlenecking Program is proceeding well, with better than expected results. Estimated EBITDA for 2018 has increased from US$ $15-25 million to US$ $28-35 million (Please see page 8 for more details).
|
· |
Buenaventura has successfully maintained its disciplined approach to capital allocation thereby generating FCF despite a lower EBITDA than previously budgeted (Please see pages 9 and 10 for more details).
|
· |
A dividend payment of US$ 0.06 per share/ADS was approved by Buenaventura’s Board.
|
· |
During the quarter, the Company benefited from its Business Interruption Insurance related to problems detected with the 20x30 mill at El Brocal in May 2017. During 3Q18, the Company received US$ 10 million from a US$ 55 million total possible claim.
|
3Q18
|
3Q17
|
Var%
|
9M18
|
9M17
|
Var%
|
|
Total Revenues
|
271.9
|
368.8
|
-26%
|
911.4
|
903.7
|
1%
|
Operating Profit
|
-27.1
|
57.4
|
N.A.
|
33.8
|
100.3
|
-66%
|
EBITDA Direct Operations
|
53.1
|
118.4
|
-55%
|
239.3
|
255.6
|
-6%
|
Adjusted EBITDA (Inc Associates)
|
143.1
|
186.7
|
-23%
|
507.9
|
463.6
|
10%
|
Net Income / Net Loss
|
-10.3
|
-12.0
|
14%
|
59.4
|
52.5
|
13%
|
EPS*
|
-0.04
|
-0.05
|
14%
|
0.23
|
0.21
|
13%
|
Operating Revenues
|
|
|
Operating Highlights
|
3Q18
|
3Q17
|
Var%
|
9M18
|
9M17
|
Var%
|
Net Sales
(in millions of US$)
|
266.1
|
363.3
|
-27%
|
896.4
|
888.2
|
1%
|
Average Realized Gold Price (US$/oz) (1) (2)
|
1,186
|
1,286
|
-8%
|
1,279
|
1,265
|
1%
|
Average Realized Gold Price (US$/oz) Inc. Affiliates (3)
|
1,196
|
1,282
|
-7%
|
1,275
|
1,254
|
2%
|
Average Realized Silver Price (US$/oz) (1) (2)
|
13.91
|
16.39
|
-15%
|
15.52
|
16.58
|
-6%
|
Average Realized Lead Price (US$/MT) (1) (2)
|
1,929
|
2,458
|
-21%
|
2,268
|
2,319
|
-2%
|
Average Realized
Zinc Price (US$/MT) (1) (2)
|
1,773
|
3,115
|
-43%
|
2,792
|
2,888
|
-3%
|
Average Realized Copper Price (US$/MT) (1) (2)
|
5,914
|
6,618
|
-11%
|
6,448
|
6,045
|
7%
|
Volume Sold
|
3Q18
|
3Q17
|
Var%
|
9M18
|
9M17
|
Var%
|
Consolidated Gold Oz1
|
81,427
|
120,475
|
-32%
|
263,034
|
281,395
|
-7%
|
Gold Oz Inc. Associated Companies 3
|
171,139
|
197,464
|
-13%
|
475,381
|
500,522
|
-5%
|
Consolidated Silver Oz 1
|
6,300,897
|
7,154,665
|
-12%
|
19,275,666
|
18,545,059
|
4%
|
Consolidated Lead MT 1
|
11,945
|
10,079
|
19%
|
30,467
|
29,199
|
4%
|
Consolidated Zinc MT 1
|
15,161
|
14,798
|
2%
|
49,745
|
45,688
|
9%
|
Consolidated Copper MT 1
|
11,825
|
11,273
|
5%
|
32,242
|
31,152
|
4%
|
(1)
|
Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal.
|
(2)
|
The realized price considers the adjustments of quotational periods.
|
(3)
|
Considers 100% of Buenaventura’s operating units, 100% of La Zanja, 100% of El Brocal, 40.095% of Coimolache and 43.65% of Yanacocha.
|
Production and Operating Costs
|
|
|
Equity Production
|
3Q18
|
3Q17
|
Var%
|
9M18
|
9M17
|
Var%
|
Gold Oz Direct Operations(1)
|
72,518
|
97,198
|
-25%
|
238,993
|
239,621
|
0%
|
Gold Oz including Associated(2) Companies
|
164,717
|
176,516
|
-7%
|
459,942
|
457,013
|
1%
|
Silver Oz Direct Operations(1)
|
6,370,003
|
6,478,420
|
-2%
|
19,664,298
|
18,693,908
|
5%
|
Silver Oz including Associated Companies
|
6,720,995
|
6,875,783
|
-2%
|
20,982,583
|
19,807,104
|
6%
|
Lead MT
|
11,094
|
9,418
|
18%
|
28,360
|
26,915
|
5%
|
Zinc MT
|
15,491
|
13,203
|
17%
|
47,672
|
40,336
|
18%
|
Copper MT Direct Operations(1)
|
7,715
|
7,124
|
8%
|
21,097
|
20,400
|
3%
|
Copper MT including Associated Companies
|
32,170
|
32,312
|
0%
|
90,384
|
91,957
|
-2%
|
Consolidated Production
|
3Q18
|
3Q17
|
Var%
|
9M18
|
9M17
|
Var%
|
Gold Oz(3)
|
82,719
|
115,154
|
-28%
|
269,860
|
291,322
|
-7%
|
Silver Oz(3)
|
6,879,477
|
6,902,597
|
0%
|
20,885,301
|
19,961,468
|
5%
|
Lead MT(3)
|
13,711
|
11,113
|
23%
|
34,231
|
32,915
|
4%
|
Zinc MT(3)
|
19,248
|
17,712
|
9%
|
61,515
|
56,089
|
10%
|
Copper MT(3)
|
12,529
|
11,584
|
8%
|
34,264
|
33,162
|
3%
|
(1)
|
Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 53.06% of La Zanja and 61.43% of El Brocal.
|
(2)
|
Based on 100% of Buenaventura´s operating units, 53.06% of La Zanja, 61.43% of el Brocal, 40.095% of Coimolache and 43.65% of Yanacocha.
|
(3)
|
Based on 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal.
|
Production
|
|||||||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
||||||
Gold
|
Oz
|
33,279
|
24,115
|
38%
|
98,145
|
36,570
|
168%
|
||||||
Silver
|
Oz
|
929,949
|
678,828
|
37%
|
3,056,558
|
974,207
|
214%
|
||||||
Cost Applicable to Sales
|
|||||||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
||||||
Gold
|
US$/Oz
|
642
|
714
|
-10%
|
568
|
715
|
-21%
|
Production
|
|||||||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
||||||
Gold
|
Oz
|
26,835
|
51,672
|
-48%
|
102,516
|
140,920
|
-27%
|
||||||
Silver
|
Oz
|
76,242
|
160,465
|
-52%
|
301,647
|
423,706
|
-29%
|
||||||
Cost Applicable to Sales
|
|||||||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
||||||
Gold
|
US$/Oz
|
1,052
|
699
|
51%
|
931
|
745
|
25%
|
Production
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Gold
|
Oz
|
18,147
|
33,569
|
-46%
|
51,529
|
96,470
|
-47%
|
Silver
|
Oz
|
50,038
|
67,129
|
-25%
|
163,067
|
197,938
|
-18%
|
Cost Applicable to Sales
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Gold
|
US$/Oz
|
849
|
761
|
12%
|
935
|
762
|
23%
|
Production
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Gold
|
Oz
|
54,011
|
43,320
|
25%
|
123,484
|
106,290
|
16%
|
Silver
|
Oz
|
235,866
|
231,370
|
2%
|
598,503
|
537,587
|
11%
|
Cost Applicable to Sales
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Gold
|
US$/Oz
|
593
|
485
|
22%
|
647
|
500
|
29%
|
Production
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Silver
|
Oz
|
3,744,036
|
4,121,319
|
-9%
|
12,163,232
|
12,454,235
|
-2%
|
Zinc
|
MT
|
6,556
|
3,891
|
69%
|
15,974
|
8,722
|
83%
|
Lead
|
MT
|
5,214
|
4,421
|
18%
|
14,161
|
11,215
|
26%
|
Cost Applicable to Sales
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Silver
|
US$/Oz
|
9.91
|
11.00
|
-10%
|
9.92
|
10.89
|
-9%
|
Production
|
|||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
||
Silver
|
Oz
|
126,476
|
216,637
|
-42%
|
416,411
|
917,378
|
-55%
|
||
Zinc
|
MT
|
905
|
1,403
|
-35%
|
3,044
|
5,821
|
-48%
|
||
Lead
|
MT
|
416
|
763
|
-46%
|
1,367
|
3,459
|
-60%
|
||
Cost Applicable to Sales
|
|||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
||
Silver
|
US$/Oz
|
13.10
|
12.29
|
7%
|
12.60
|
13.37
|
-6%
|
Production
|
||||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
|||
Silver
|
Oz
|
692,728
|
643,051
|
8%
|
1,817,159
|
1,957,169
|
-7%
|
|||
Cost Applicable to Sales
|
||||||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
|||
Silver
|
US$/Oz
|
14.63
|
15.39
|
-5%
|
15.33
|
15.04
|
2%
|
Production
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Copper
|
MT
|
12,483
|
11,531
|
8%
|
34,139
|
32,994
|
3%
|
Zinc
|
MT
|
9,741
|
11,658
|
-16%
|
35,892
|
40,727
|
-12%
|
Silver
|
Oz
|
1,260,009
|
1,015,170
|
24%
|
2,967,226
|
3,036,835
|
-2%
|
Lead
|
MT
|
6,784
|
4,383
|
55%
|
15,222
|
15,512
|
-2%
|
Cost Applicable to Sales
|
|||||||
|
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Copper
|
US$/MT
|
5,741
|
5,201
|
10%
|
5,377
|
4,992
|
8%
|
Zinc
|
US$/MT
|
813
|
1,789
|
-55%
|
1,516
|
1,875
|
-19%
|
General and Administrative Expenses
|
|
|
Exploration in Non-Operating Areas
|
|
|
Share in Associated Companies
|
|
|
Share in the Result of Associates
(in millions of US$)
|
3Q18
|
3Q17
|
Var %
|
9M18
|
9M17
|
Var %
|
Cerro Verde
|
18.3
|
-30.5
|
N.A.
|
82.4
|
25.9
|
218%
|
Coimolache
|
4.7
|
5.6
|
-16%
|
9.0
|
13.6
|
-34%
|
Yanacocha
|
-0.9
|
-8.0
|
-89%
|
-20.2
|
-30.6
|
34%
|
Total
|
22.2
|
-32.9
|
N.A.
|
71.2
|
8.9
|
700%
|
De-Bottlenecking Program – 3Q18 Update
|
|
|
Variations in EBITDA and CAPEX
|
|
|
Other
|
|
|
|
Note on Forward-Looking Statements
This press release may contain forward-looking information (as defined in the U.S. Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including those concerning the Company’s, Yanacocha’s and Cerro Verde’s costs and expenses, results of exploration, the continued improving efficiency of operations, prevailing market prices of gold, silver, copper and other metals mined, the success of joint ventures, estimates of future explorations, development and production, subsidiaries’ plans for capital expenditures, estimates of reserves and Peruvian political, economic, social and legal developments. These forward-looking statements reflect the Company’s view with respect to the Company’s, Yanacocha’s and Cerro Verde’s future financial performance. Actual results could differ materially from those projected in the forward-looking statements as a result of a variety of factors discussed elsewhere in this Press Release.
|
|
Equity Participation in
Subsidiaries and Associates (as of September 30, 2018)
|
|||
BVN
|
Operating
|
||
Equity %
|
Mines / Business
|
||
El Molle Verde S.A.C*
|
100.00
|
Trapiche Project
|
|
Minera La Zanja S.A*
|
53.06
|
La Zanja
|
|
Sociedad Minera El Brocal S.A.A*
|
61.43
|
Colquijirca and Marcapunta
|
|
Compañía Minera Coimolache S.A. **
|
40.10
|
Tantahuatay
|
|
Minera Yanacocha S.R.L. **
|
43.65
|
Yanacocha
|
|
Sociedad Minera Cerro Verde S.A.A **
|
19.58
|
Cerro Verde
|
|
Processadora Industrial Rio Seco S.A*
|
100.00
|
Rio Seco chemical plant
|
|
Consorcio Energético de Huancavelica S.A*
|
100.00
|
Energy – Huanza Hydroelectrical plant
|
Mining Unit
|
Operating Results
|
Unit
|
3Q18
|
3Q17
|
△%
|
9M18
|
9M17
|
△ %
|
Underground
|
||||||||
Tambomayo
|
Ore Milled
|
DMT
|
143,601
|
105,105
|
37%
|
415,780
|
199,491
|
108%
|
Ore Grade
|
Oz/MT
|
0.25
|
0.27
|
-6%
|
0.25
|
0.23
|
11%
|
|
Recovery Rate
|
%
|
92.01
|
85.51
|
8%
|
92.01
|
80.21
|
15%
|
|
Ounces Produced*
|
Oz
|
33,279
|
24,115
|
38%
|
98,145
|
36,570
|
168%
|
|
Orcopampa
|
Ore Milled
|
DMT
|
72,418
|
135,217
|
-46%
|
310,046
|
371,686
|
-17%
|
Ore Grade
|
Oz/MT
|
0.37
|
0.38
|
-4%
|
0.33
|
0.38
|
-14%
|
|
Recovery Rate
|
%
|
97.35
|
97.29
|
0%
|
97.30
|
97.04
|
0%
|
|
Ounces Produced*
|
Oz
|
26,835
|
51,672
|
-48%
|
102,516
|
140,920
|
-27%
|
|
Open Pit
|
||||||||
La Zanja
|
Ounces Produced
|
Oz
|
18,147
|
33,569
|
-46%
|
51,529
|
96,470
|
-47%
|
Tantahuatay
|
Ounces Produced
|
Oz
|
54,011
|
43,320
|
25%
|
123,484
|
106,290
|
16%
|
(*) Includes ounces from retreatment of tailing dams
|
||||||||
Silver Production
|
||||||||
Mining Unit
|
Operating Results
|
Unit
|
3Q18
|
3Q17
|
△%
|
9M18
|
9M17
|
△ %
|
Underground
|
||||||||
Tambomayo
|
Ore Milled
|
DMT
|
143,601
|
105,105
|
37%
|
415,780
|
199,491
|
108%
|
Ore Grade
|
Oz/MT
|
7.46
|
10.28
|
-27%
|
8.56
|
8.83
|
-3%
|
|
Recovery Rate
|
%
|
86.75
|
62.85
|
38%
|
85.05
|
55.25
|
54%
|
|
Ounces Produced
|
Oz
|
929,949
|
678,828
|
37%
|
3,056,558
|
974,207
|
214%
|
|
Uchucchacua
|
Ore Milled
|
DMT
|
359,652
|
353,053
|
2%
|
1,032,426
|
1,039,166
|
-1%
|
Ore Grade
|
Oz/MT
|
11.56
|
14.52
|
-20%
|
13.31
|
14.58
|
-9%
|
|
Recovery Rate
|
%
|
89.95
|
80.37
|
12%
|
86.66
|
82.22
|
5%
|
|
Ounces Produced
|
Oz
|
3,744,036
|
4,121,319
|
-9%
|
12,163,232
|
12,454,235
|
-2%
|
|
Julcani
|
Ore Milled
|
DMT
|
29,055
|
37,197
|
-22%
|
80,140
|
114,125
|
-30%
|
Ore Grade
|
Oz/MT
|
24.45
|
17.85
|
37%
|
23.26
|
17.72
|
31%
|
|
Recovery Rate
|
%
|
97.54
|
96.84
|
1%
|
97.32
|
96.77
|
1%
|
|
Ounces Produced
|
Oz
|
692,728
|
643,051
|
8%
|
1,817,159
|
1,957,169
|
-7%
|
|
Mallay
|
Ore Milled
|
DMT
|
25,093
|
35,263
|
-29%
|
70,573
|
139,223
|
-49%
|
Ore Grade
|
Oz/MT
|
5.88
|
6.75
|
-13%
|
6.73
|
7.28
|
-8%
|
|
Recovery Rate
|
%
|
44.64
|
90.97
|
-51%
|
74.64
|
90.50
|
-18%
|
|
Ounces Produced
|
Oz
|
126,476
|
216,637
|
-42%
|
416,411
|
917,378
|
-55%
|
|
Marcapunta
|
Ore Milled
|
DMT
|
892,731
|
660,664
|
35%
|
2,296,665
|
1,830,062
|
25%
|
Ore Grade
|
Oz/MT
|
0.72
|
0.62
|
17%
|
0.73
|
0.63
|
16%
|
|
Recovery Rate
|
%
|
58.90
|
66.78
|
-12%
|
61.39
|
63.15
|
-3%
|
|
Ounces Produced
|
Oz
|
381,209
|
272,874
|
40%
|
1,028,868
|
726,311
|
42%
|
|
Open Pit
|
||||||||
Tajo Norte
|
Ore Milled
|
DMT
|
863,855
|
827,669
|
4%
|
2,605,547
|
2,390,826
|
9%
|
Ore Grade
|
Oz/MT
|
1.48
|
1.27
|
17%
|
1.14
|
1.35
|
-16%
|
|
Recovery Rate
|
%
|
68.71
|
70.74
|
-3%
|
65.54
|
71.80
|
-9%
|
|
Ounces Produced
|
Oz
|
878,800
|
742,295
|
18%
|
1,938,358
|
2,310,524
|
-16%
|
|
Zinc Production
|
||||||||
Mining Unit
|
Operating Results
|
Unit
|
3Q18
|
3Q17
|
△%
|
9M18
|
9M17
|
△ %
|
Underground
|
||||||||
Tambomayo
|
Ore Milled
|
DMT
|
143,601
|
105,105
|
37%
|
415,780
|
199,491
|
108%
|
Ore Grade
|
%
|
2.16
|
2.57
|
-16%
|
2.20
|
2.36
|
-7%
|
|
Recovery Rate
|
%
|
65.85
|
28.22
|
133%
|
71.37
|
17.43
|
309%
|
|
MT Produced
|
MT
|
2,046
|
761
|
169%
|
6,606
|
820
|
706%
|
|
dwa
|
Ore Milled
|
DMT
|
359,652
|
353,053
|
2%
|
1,032,426
|
1,039,166
|
-1%
|
Ore Grade
|
%
|
2.44
|
1.87
|
30%
|
2.23
|
1.61
|
38%
|
|
Recovery Rate
|
%
|
74.33
|
58.78
|
26%
|
69.08
|
52.03
|
33%
|
|
MT Produced
|
MT
|
6,556
|
3,891
|
69%
|
15,974
|
8,722
|
83%
|
|
Mallay
|
Ore Milled
|
DMT
|
25,093
|
35,263
|
-29%
|
70,573
|
139,223
|
-49%
|
Ore Grade
|
Oz/MT
|
4.35
|
4.48
|
-3%
|
5.08
|
4.74
|
7%
|
|
Recovery Rate
|
%
|
38.22
|
84.80
|
-55%
|
66.66
|
85.49
|
-22%
|
|
MT Produced
|
MT
|
905
|
1,403
|
-35%
|
3,044
|
5,821
|
-48%
|
|
Open Pit
|
||||||||
Tajo Norte
|
Ore Milled
|
DMT
|
863,855
|
827,669
|
4%
|
2,605,547
|
2,390,826
|
9%
|
Ore Grade
|
%
|
2.05
|
2.44
|
-16%
|
2.35
|
2.80
|
-16%
|
|
Recovery Rate
|
%
|
54.96
|
57.79
|
-5%
|
58.58
|
60.78
|
-4%
|
|
MT Produced
|
MT
|
9,741
|
11,658
|
-16%
|
35,892
|
40,727
|
-12%
|
|
Copper Production
|
||||||||
Mining Unit
|
Operating Results
|
Unit
|
3Q18
|
3Q17
|
△%
|
9M18
|
9M17
|
△ %
|
Underground
|
||||||||
Marcapunta
|
Ore Milled
|
DMT
|
892,731
|
660,664
|
35%
|
2,296,665
|
1,830,062
|
25%
|
Ore Grade
|
%
|
1.56
|
1.87
|
-17%
|
1.63
|
1.92
|
-15%
|
|
Recovery Rate
|
%
|
89.82
|
93.39
|
-4%
|
91.05
|
93.84
|
-3%
|
|
MT Produced
|
MT
|
12,483
|
11,531
|
8%
|
34,139
|
32,994
|
3%
|
EBITDA RECONCILIATION (in thousand US$)
|
||||
3Q18
|
3Q17
|
9M18
|
9M17
|
|
Net Income
|
-14,185
|
-5,117
|
55,678
|
65,394
|
Add / Substract:
|
67,312
|
123,469
|
183,603
|
190,226
|
Provision for income tax, net
|
-136
|
18,041
|
23,413
|
27,074
|
Share in associated companies by the equity method, net
|
-22,151
|
32,908
|
-71,173
|
-8,901
|
Provision for contingencies
|
11,611
|
1,512
|
11,292
|
13,328
|
Interest income
|
-1,604
|
-2,178
|
-3,781
|
-4,651
|
Interest expense
|
9,991
|
10,369
|
28,316
|
25,838
|
Loss on currency exchange difference
|
473
|
1,872
|
21
|
-2,343
|
Long Term Compensation provision
|
875
|
187
|
4,034
|
183
|
Depreciation and Amortization
|
63,414
|
58,464
|
178,253
|
139,599
|
Workers´ participation provision
|
-1,204
|
800
|
866
|
2,244
|
Bonus provision - executives & employees
|
3,080
|
0
|
8,648
|
0
|
Loss from discontinued operations
|
536
|
1,494
|
1,287
|
-2,145
|
Write-off of development cost
|
1,293
|
0
|
1,293
|
0
|
Write-off of talings dam
|
1,134
|
0
|
1,134
|
0
|
EBITDA Buenaventura Direct Operations
|
53,127
|
118,352
|
239,281
|
255,620
|
EBITDA Yanacocha (43.65%)
|
24,963
|
3,840
|
42,311
|
-8,160
|
EBITDA Cerro Verde (19.58%)
|
51,591
|
49,523
|
195,443
|
181,620
|
EBITDA Coimolache (40.095%)
|
13,427
|
14,951
|
30,863
|
34,566
|
EBITDA Buenaventura + All Associates
|
143,109
|
186,667
|
507,898
|
463,645
|
Set forth below is a reconciliation of consolidated Cost of sales, excluding depreciation and amortization,
|
||||||||||||||||
to consolidated Cost applicable to sales:
|
||||||||||||||||
For the 3 months ended September 30
|
For the 9 months ended September 30
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(in thousands of US$)
|
||||||||||||||||
Consolidated Cost of sales excluding depreciation and amortization
|
156,394
|
180,870
|
469,553
|
458,604
|
||||||||||||
Add:
|
||||||||||||||||
Consolidated Exploration in units in operation
|
22,188
|
27,591
|
69,633
|
68,793
|
||||||||||||
Consolidated Commercial deductions
|
47,357
|
65,710
|
145,550
|
188,509
|
||||||||||||
Consolidated Selling expenses
|
7,597
|
5,907
|
20,366
|
16,074
|
||||||||||||
Consolidated Cost applicable to sales
|
233,536
|
280,078
|
705,102
|
731,980
|
||||||||||||
Set forth below is a reconciliation of Cost of sales, excluding depreciation and amortization
|
||||||||||||||||
(by mine and mineral) to consolidated Cost of sales:
|
|
For the 3 months ended September 30
|
For the 9 months ended September 30
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Cost of sales by mine and mineral
|
(in thousands of US$)
|
|||||||||||||||
Julcani, Gold
|
0
|
12
|
19
|
-3
|
||||||||||||
Julcani, Silver
|
6,225
|
7,963
|
17,396
|
19,645
|
||||||||||||
Julcani, Lead
|
306
|
1,039
|
1,032
|
2,157
|
||||||||||||
Julcani, Copper
|
38
|
15
|
67
|
100
|
||||||||||||
Mallay, Gold
|
23
|
24
|
21
|
218
|
||||||||||||
Mallay, Silver
|
1,025
|
1,286
|
3,369
|
6,305
|
||||||||||||
Mallay, Lead
|
519
|
719
|
1,667
|
3,529
|
||||||||||||
Mallay, Zinc
|
972
|
1,675
|
4,101
|
6,541
|
||||||||||||
Orcopampa, Gold
|
22,078
|
27,995
|
70,638
|
75,856
|
||||||||||||
Orcopampa, Silver
|
936
|
986
|
2,720
|
3,196
|
||||||||||||
Orcopampa, Copper
|
-193
|
70
|
-77
|
151
|
||||||||||||
Uchucchacua, Gold
|
-4
|
44
|
41
|
96
|
||||||||||||
Uchucchacua, Silver
|
22,938
|
30,301
|
74,413
|
80,871
|
||||||||||||
Uchucchacua, Lead
|
4,281
|
3,673
|
11,796
|
8,668
|
||||||||||||
Uchucchacua, Zinc
|
5,000
|
4,138
|
14,555
|
7,893
|
||||||||||||
Tambomayo, Gold
|
16,397
|
16,386
|
42,764
|
19,499
|
||||||||||||
Tambomayo, Silver
|
5,087
|
5,299
|
16,071
|
6,029
|
||||||||||||
Tambomayo, Zinc
|
726
|
1,134
|
1,986
|
1,148
|
||||||||||||
Tambomayo, Lead
|
1,236
|
724
|
5,110
|
733
|
||||||||||||
La Zanja, Gold
|
15,360
|
26,045
|
49,704
|
73,203
|
||||||||||||
La Zanja, Silver
|
499
|
715
|
1,995
|
2,059
|
||||||||||||
El Brocal, Gold
|
1,514
|
2,003
|
6,057
|
5,143
|
||||||||||||
El Brocal, Silver
|
6,668
|
4,824
|
13,786
|
14,391
|
||||||||||||
El Brocal, Lead
|
5,184
|
3,579
|
12,115
|
11,615
|
||||||||||||
El Brocal, Zinc
|
5,608
|
10,731
|
32,500
|
34,103
|
||||||||||||
El Brocal, Copper
|
32,967
|
25,525
|
81,799
|
65,367
|
||||||||||||
Non Mining Units
|
1,003
|
3,963
|
3,909
|
10,090
|
||||||||||||
Consolidated Cost of sales, excluding depreciation and amortization
|
156,394
|
180,870
|
469,553
|
458,604
|
||||||||||||
|
||||||||||||||||
Set forth below is a reconciliation of Exploration expenses in units in operation (by mine and mineral) to consolidated Exploration expenses in mining units:
|
||||||||||||||||
|
For the 3 months ended September 30
|
For the 9 months ended September 30
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Exploration expenses in units in operation by mine and mineral
|
(in thousands of US$)
|
|||||||||||||||
Julcani, Gold
|
0
|
5
|
7
|
-1
|
||||||||||||
Julcani, Silver
|
2,094
|
3,460
|
6,361
|
8,980
|
||||||||||||
Julcani, Lead
|
103
|
452
|
377
|
986
|
||||||||||||
Julcani, Copper
|
13
|
7
|
25
|
46
|
||||||||||||
Mallay, Gold
|
1
|
5
|
1
|
67
|
||||||||||||
Mallay, Silver
|
31
|
294
|
207
|
1,928
|
||||||||||||
Mallay, Lead
|
16
|
165
|
102
|
1,079
|
||||||||||||
Mallay, Zinc
|
29
|
384
|
252
|
2,000
|
||||||||||||
Orcopampa, Gold
|
7,232
|
9,503
|
24,212
|
26,569
|
||||||||||||
Orcopampa, Silver
|
307
|
335
|
932
|
1,119
|
||||||||||||
Orcopampa, Copper
|
-63
|
24
|
-26
|
53
|
||||||||||||
Uchucchacua, Gold
|
-1
|
11
|
6
|
21
|
||||||||||||
Uchucchacua, Silver
|
3,300
|
7,440
|
11,610
|
17,581
|
||||||||||||
Uchucchacua, Lead
|
616
|
902
|
1,840
|
1,884
|
||||||||||||
Uchucchacua, Zinc
|
719
|
1,016
|
2,271
|
1,716
|
||||||||||||
Tambomayo, Gold
|
3,568
|
2,437
|
8,817
|
2,782
|
||||||||||||
Tambomayo, Silver
|
1,107
|
788
|
3,313
|
860
|
||||||||||||
Tambomayo, Lead
|
158
|
169
|
409
|
164
|
||||||||||||
Tambomayo, Zinc
|
269
|
108
|
1,054
|
105
|
||||||||||||
La Zanja, Gold
|
5
|
86
|
69
|
832
|
||||||||||||
La Zanja, Silver
|
0
|
2
|
3
|
23
|
||||||||||||
El Brocal, Gold
|
78
|
0
|
323
|
0
|
||||||||||||
El Brocal, Silver
|
345
|
0
|
734
|
0
|
||||||||||||
El Brocal, Lead
|
268
|
0
|
645
|
0
|
||||||||||||
El Brocal, Zinc
|
290
|
0
|
1,731
|
0
|
||||||||||||
El Brocal, Copper
|
1,704
|
0
|
4,357
|
0
|
||||||||||||
Non Mining Units
|
0
|
0
|
0
|
0
|
||||||||||||
Consolidated Exploration expenses in units in operation
|
22,188
|
27,591
|
69,633
|
68,793
|
Set forth below is a reconciliation of Commercial Deductions in units in operation (by mine and mineral)
|
||||||||||||||||
For the 3 months ended September 30
|
For the 9 months ended September 30
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Commercial Deductions in units in operation by mine and mineral
|
(in thousands of US$)
|
|||||||||||||||
0
|
1
|
3
|
-1
|
|||||||||||||
923
|
1,174
|
2,584
|
3,090
|
|||||||||||||
48
|
149
|
153
|
334
|
|||||||||||||
5
|
3
|
9
|
18
|
|||||||||||||
5
|
5
|
5
|
69
|
|||||||||||||
204
|
327
|
820
|
1,896
|
|||||||||||||
100
|
182
|
407
|
1,068
|
|||||||||||||
362
|
398
|
1,200
|
2,280
|
|||||||||||||
109
|
313
|
709
|
680
|
|||||||||||||
19
|
42
|
110
|
137
|
|||||||||||||
-18
|
14
|
-3
|
28
|
|||||||||||||
-2
|
12
|
7
|
29
|
|||||||||||||
6,878
|
10,001
|
23,669
|
27,471
|
|||||||||||||
643
|
1,164
|
2,494
|
2,862
|
|||||||||||||
1,114
|
5,117
|
5,741
|
9,113
|
|||||||||||||
89
|
73
|
328
|
75
|
|||||||||||||
258
|
799
|
849
|
799
|
|||||||||||||
300
|
284
|
549
|
284
|
|||||||||||||
337
|
399
|
1,298
|
399
|
|||||||||||||
65
|
85
|
267
|
200
|
|||||||||||||
8
|
2
|
20
|
4
|
|||||||||||||
1,480
|
2,497
|
5,969
|
6,954
|
|||||||||||||
2,643
|
3,239
|
6,586
|
10,953
|
|||||||||||||
598
|
1,600
|
1,702
|
6,732
|
|||||||||||||
28
|
6,339
|
8,352
|
27,269
|
|||||||||||||
31,161
|
31,492
|
81,723
|
85,766
|
|||||||||||||
0
|
0
|
0
|
0
|
|||||||||||||
Consolidated Commercial deductions in units in operation
|
47,357
|
65,710
|
145,550
|
188,509
|
||||||||||||
Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated
|
||||||||||||||||
For the 3 months ended September 30
|
For the 9 months ended September 30
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(in thousands of US$)
|
||||||||||||||||
0
|
0
|
0
|
0
|
|||||||||||||
112
|
175
|
222
|
409
|
|||||||||||||
5
|
23
|
13
|
45
|
|||||||||||||
1
|
0
|
1
|
2
|
|||||||||||||
1
|
1
|
1
|
11
|
|||||||||||||
65
|
63
|
159
|
316
|
|||||||||||||
33
|
35
|
78
|
177
|
|||||||||||||
61
|
82
|
193
|
328
|
|||||||||||||
176
|
293
|
613
|
731
|
|||||||||||||
7
|
10
|
24
|
31
|
|||||||||||||
-2
|
1
|
-1
|
1
|
|||||||||||||
0
|
2
|
2
|
3
|
|||||||||||||
1,742
|
1,252
|
4,343
|
2,931
|
|||||||||||||
325
|
152
|
688
|
314
|
|||||||||||||
380
|
171
|
849
|
286
|
|||||||||||||
544
|
244
|
1,237
|
263
|
|||||||||||||
169
|
79
|
465
|
81
|
|||||||||||||
24
|
17
|
57
|
15
|
|||||||||||||
41
|
11
|
148
|
10
|
|||||||||||||
210
|
162
|
574
|
666
|
|||||||||||||
7
|
4
|
23
|
19
|
|||||||||||||
92
|
114
|
384
|
311
|
|||||||||||||
405
|
274
|
875
|
870
|
|||||||||||||
315
|
204
|
769
|
703
|
|||||||||||||
341
|
610
|
2,062
|
2,063
|
|||||||||||||
2,003
|
1,452
|
5,191
|
3,954
|
|||||||||||||
540
|
476
|
1,395
|
1,533
|
|||||||||||||
7,597
|
5,907
|
20,366
|
16,074
|
|
JULCANI
|
JULCANI
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
-
|
6,225
|
306
|
-
|
38
|
6,569
|
12
|
7,963
|
1,039
|
-
|
15
|
9,030
|
19
|
17,396
|
1,032
|
-
|
67
|
18,514
|
-3
|
19,645
|
2,157
|
-
|
100
|
21,900
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
-
|
2,094
|
103
|
-
|
13
|
2,210
|
5
|
3,460
|
452
|
-
|
7
|
3,923
|
7
|
6,361
|
377
|
-
|
25
|
6,770
|
-1
|
8,980
|
986
|
-
|
46
|
10,011
|
Commercial Deductions (US$000)
|
0
|
923
|
48
|
-
|
5
|
976
|
1
|
1,174
|
149
|
-
|
3
|
1,327
|
3
|
2,584
|
153
|
-
|
9
|
2,749
|
-1
|
3,090
|
334
|
-
|
18
|
3,441
|
Selling Expenses (US$000)
|
-
|
112
|
5
|
-
|
1
|
118
|
0.26
|
174.62
|
22.79
|
-
|
0.33
|
198
|
0
|
222
|
13
|
-
|
1
|
236
|
-0
|
409
|
45
|
-
|
2
|
456
|
Cost Applicable to Sales (US$000)
|
0
|
9,354
|
462
|
-
|
56
|
9,873
|
19
|
12,771
|
1,663
|
-
|
25
|
14,478
|
28
|
26,563
|
1,576
|
-
|
102
|
28,269
|
-5
|
32,125
|
3,522
|
-
|
166
|
35,808
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
-
|
639,454
|
235
|
-
|
7
|
Not Applicable
|
13
|
829,755
|
722
|
-
|
3
|
Not Applicable
|
11
|
1,733,159
|
678
|
-
|
13
|
Not Applicable
|
21
|
2,136,488
|
1,604
|
-
|
28
|
No Aplicable
|
CAS
|
-
|
14.63
|
1,968
|
-
|
8,616
|
Not Applicable
|
1,442
|
15.39
|
2,304
|
-
|
7,653
|
Not Applicable
|
2,518
|
15.33
|
2,323
|
-
|
7,807
|
No Applicable
|
-
|
15.04
|
2,195
|
-
|
5,928
|
No Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MALLAY
|
MALLAY
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
23.42
|
1,025
|
519
|
972
|
-
|
2,539
|
24
|
1,286
|
719
|
1,675
|
-
|
3,704
|
21
|
3,369
|
1,667
|
4,101
|
-
|
9,158
|
218
|
6,305
|
3,529
|
6,541
|
-
|
16,593
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
1
|
31
|
16
|
29
|
-
|
76
|
5
|
294
|
165
|
384
|
-
|
848
|
1
|
207
|
102
|
252
|
-
|
563
|
67
|
1,928
|
1,079
|
2,000
|
-
|
5,074
|
Commercial Deductions (US$000)
|
5
|
204
|
100
|
362
|
-
|
671
|
5
|
327
|
182
|
398
|
-
|
912
|
5
|
820
|
407
|
1,200
|
-
|
2,432
|
69
|
1,896
|
1,068
|
2,280
|
-
|
5,313
|
Selling Expenses (US$000)
|
1
|
65
|
33
|
61
|
-
|
160
|
1
|
63
|
35
|
82
|
-
|
182
|
1
|
159
|
78
|
193
|
-
|
431
|
11
|
316
|
177
|
328
|
-
|
831
|
Cost Applicable to Sales (US$000)
|
30
|
1,325
|
667
|
1,424
|
-
|
3,446
|
36
|
1,970
|
1,101
|
2,539
|
-
|
5,646
|
29
|
4,555
|
2,254
|
5,747
|
-
|
12,584
|
365
|
10,444
|
5,853
|
11,148
|
-
|
27,811
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
27
|
101,118
|
371
|
720
|
-
|
Not Applicable
|
1
|
160,298
|
600
|
1,132
|
-
|
Not Applicable
|
31
|
361,565
|
1,245
|
2,438
|
-
|
Not Applicable
|
346
|
781,431
|
3,111
|
4,773
|
-
|
Not Applicable
|
CAS
|
1,111
|
13.10
|
1,796
|
1,979
|
-
|
Not Applicable
|
30,452
|
12.29
|
1,837
|
2,243
|
-
|
Not Applicable
|
932
|
12.60
|
1,810
|
2,357
|
-
|
No Applicable
|
1,056
|
13.37
|
1,881
|
2,336
|
-
|
No Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORCOPAMPA
|
ORCOPAMPA
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
22,078
|
936
|
-
|
-
|
-193
|
22,821
|
27,995
|
986
|
-
|
-
|
70
|
29,052
|
70,638
|
2,720
|
-
|
-
|
-77
|
73,281
|
75,856
|
3,196
|
-
|
-
|
151
|
79,202
|
Add:
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
7,232
|
307
|
-
|
-
|
-63
|
7,475
|
9,503
|
335
|
-
|
-
|
24
|
9,862
|
24,212
|
932
|
-
|
-
|
-26
|
25,118
|
26,569
|
1,119
|
-
|
-
|
53
|
27,741
|
Commercial Deductions (US$000)
|
109
|
19
|
-
|
-
|
-18
|
110
|
313
|
42
|
-
|
-
|
14
|
369
|
709
|
110
|
-
|
-
|
-3
|
816
|
680
|
137
|
-
|
-
|
28
|
845
|
Selling Expenses (US$000)
|
176
|
7
|
-
|
-
|
-2
|
182
|
293
|
10
|
-
|
-
|
1
|
304
|
613
|
24
|
-
|
-
|
-1
|
636
|
731
|
31
|
-
|
-
|
1
|
763
|
Cost Applicable to Sales (US$000)
|
29,595
|
1,269
|
-
|
-
|
276
|
30,588
|
38,104
|
1,373
|
-
|
-
|
109
|
39,587
|
96,172
|
3,786
|
-
|
-
|
-107
|
99,851
|
103,835
|
4,483
|
-
|
-
|
233
|
108,551
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
28,144
|
97,010
|
-
|
-
|
2
|
Not Applicable
|
54,544
|
150,956
|
-
|
-
|
27
|
Not Applicable
|
103,314
|
323,631
|
-
|
-
|
42
|
Not Applicable
|
139,466
|
443,660
|
-
|
-
|
57
|
Not Applicable
|
CAS
|
1,052
|
13.08
|
-
|
-
|
-
|
Not Applicable
|
699
|
9.10
|
-
|
-
|
-
|
Not Applicable
|
931
|
11.70
|
-
|
-
|
-
|
No Applicable
|
745
|
10.11
|
-
|
-
|
4,059
|
No Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UCHUCCHACUA
|
UCHUCCHACUA
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
-4
|
22,938
|
4,281
|
5,000
|
-
|
32,215
|
44
|
30,301
|
3,673
|
4,138
|
-
|
38,156
|
41
|
74,413
|
11,796
|
14,555
|
-
|
100,804
|
96
|
80,871
|
8,668
|
7,893
|
-
|
97,528
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
-1
|
3,300
|
616
|
719
|
-
|
4,635
|
11
|
7,440
|
902
|
1,016
|
-
|
9,369
|
6
|
11,610
|
1,840
|
2,271
|
-
|
15,727
|
21
|
17,581
|
1,884
|
1,716
|
-
|
21,202
|
Commercial Deductions (US$000)
|
-2
|
6,878
|
643
|
1,114
|
-
|
8,632
|
12
|
10,001
|
1,164
|
5,117
|
-
|
16,294
|
7
|
23,669
|
2,494
|
5,741
|
-
|
31,910
|
29
|
27,471
|
2,862
|
9,113
|
-
|
39,475
|
Selling Expenses (US$000)
|
-0
|
1,742
|
325
|
380
|
-
|
2,446
|
2
|
1,252
|
152
|
171
|
-
|
1,577
|
2
|
4,343
|
688
|
849
|
-
|
5,883
|
3
|
2,931
|
314
|
286
|
-
|
3,535
|
Cost Applicable to Sales (US$000)
|
-7
|
34,858
|
5,866
|
7,213
|
-
|
47,928
|
68
|
48,994
|
5,890
|
10,442
|
-
|
65,395
|
56
|
114,034
|
16,818
|
23,416
|
-
|
154,324
|
149
|
128,855
|
13,728
|
19,008
|
-
|
161,740
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
50
|
3,515,670
|
4,697
|
4,898
|
-
|
Not Applicable
|
55
|
4,452,812
|
3,584
|
3,291
|
-
|
Not Applicable
|
207
|
11,494,222
|
12,518
|
12,483
|
-
|
Not Applicable
|
133
|
11,836,518
|
8,762
|
6,589
|
-
|
Not Applicable
|
CAS
|
-
|
9.91
|
1,249
|
1,473
|
-
|
No Applicable
|
1,243
|
11.00
|
1,644
|
3,173
|
-
|
No Applicable
|
272
|
9.92
|
1,344
|
1,876
|
-
|
No Applicable
|
1,119
|
10.89
|
1,567
|
2,885
|
-
|
No Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAMBOMAYO
|
TAMBOMAYO
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
16,397
|
5,087
|
726
|
1,236
|
-
|
23,446
|
16,386
|
5,299
|
1,134
|
724.46
|
-
|
23,544
|
42,764
|
16,071
|
1,986
|
5,110
|
-
|
65,931
|
19,499
|
6,029
|
1,148
|
733
|
-
|
27,409
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
3,568
|
1,107
|
158
|
269
|
-
|
5,102
|
2,437
|
788
|
169
|
108
|
-
|
3,501
|
8,817
|
3,313
|
409
|
1,054
|
-
|
13,593
|
2,782
|
860
|
164
|
105
|
-
|
3,910
|
Commercial Deductions (US$000)
|
89
|
258
|
300
|
337
|
-
|
984
|
73
|
799
|
284
|
399
|
-
|
1,555
|
328
|
849
|
549
|
1,298
|
-
|
3,025
|
75
|
799
|
284
|
399
|
-
|
1,558
|
Selling Expenses (US$000)
|
544
|
169
|
24
|
41
|
-
|
778
|
244
|
79
|
17
|
11
|
-
|
350
|
1,237
|
465
|
57
|
148
|
-
|
1,907
|
263
|
81
|
15
|
10
|
-
|
370
|
Cost Applicable to Sales (US$000)
|
20,599
|
6,621
|
1,207
|
1,883
|
-
|
30,310
|
19,139
|
6,965
|
1,604
|
1,242
|
-
|
28,950
|
53,146
|
20,698
|
3,002
|
7,610
|
-
|
84,456
|
22,620
|
7,769
|
1,611
|
1,247
|
-
|
33,247
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
32,101
|
926,741
|
1,006
|
1,830
|
-
|
Not Applicable
|
26,799
|
656,070
|
884
|
491
|
-
|
Not Applicable
|
93,520
|
2,907,404
|
2,560
|
5,374
|
-
|
Not Applicable
|
31,639
|
737,524
|
884
|
491
|
-
|
Not Applicable
|
CAS
|
642
|
7.14
|
1,200
|
1,029
|
-
|
No Applicable
|
714
|
10.62
|
1,814
|
2,529
|
-
|
No Applicable
|
568
|
7.12
|
1,173
|
1,416
|
-
|
No Applicable
|
715
|
10.53
|
1,822
|
2,539
|
-
|
Not Applicable
|
|
LA ZANJA
|
LA ZANJA
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
15,360
|
499
|
-
|
-
|
-
|
15,859
|
26,045
|
715
|
-
|
-
|
-
|
26,760
|
49,704
|
1,995
|
-
|
-
|
-
|
51,699
|
73,203
|
2,059
|
-
|
-
|
-
|
75,263
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
5
|
0
|
-
|
-
|
-
|
5
|
86
|
2
|
-
|
-
|
-
|
88
|
69
|
3
|
-
|
-
|
-
|
72
|
832
|
23
|
-
|
-
|
-
|
855
|
Commercial Deductions (US$000)
|
65
|
8
|
-
|
-
|
-
|
73
|
85
|
2
|
-
|
-
|
-
|
87
|
267
|
20
|
-
|
-
|
-
|
287
|
200
|
4
|
-
|
-
|
-
|
204
|
Selling Expenses (US$000)
|
210
|
7
|
-
|
-
|
-
|
217
|
162
|
4
|
-
|
-
|
-
|
166
|
574
|
23
|
-
|
-
|
-
|
597
|
666
|
19
|
-
|
-
|
-
|
685
|
Cost Applicable to Sales (US$000)
|
15,639
|
515
|
-
|
-
|
-
|
16,154
|
26,378
|
724
|
-
|
-
|
-
|
27,101
|
50,614
|
2,041
|
-
|
-
|
-
|
52,655
|
74,901
|
2,105
|
-
|
-
|
-
|
77,007
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
18,419
|
46,130
|
-
|
-
|
-
|
Not Applicable
|
34,662
|
73,619
|
-
|
-
|
-
|
Not Applicable
|
54,136
|
169,748
|
-
|
-
|
-
|
Not Applicable
|
98,338
|
202,468
|
-
|
-
|
-
|
Not Applicable
|
CAS
|
849
|
11.16
|
-
|
-
|
-
|
Not Applicable
|
761
|
9.83
|
-
|
-
|
-
|
Not Applicable
|
935
|
12.02
|
-
|
-
|
-
|
No Applicable
|
762
|
10.40
|
-
|
-
|
-
|
Not Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROCAL
|
BROCAL
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
1,514
|
6,668
|
5,184
|
5,608
|
32,967
|
51,942
|
2,003
|
4,824
|
3,579
|
10,731
|
25,525
|
46,662
|
6,057
|
13,786
|
12,115
|
32,500
|
81,799
|
146,257
|
5,143
|
14,391
|
11,615
|
34,103
|
65,367
|
130,619
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
78
|
345
|
268
|
290
|
1,704
|
2,685
|
-
|
-
|
-
|
-
|
-
|
-
|
323
|
734
|
645
|
1,731
|
4,357
|
7,790
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial Deductions (US$000)
|
1,480
|
2,643
|
598
|
28
|
31,161
|
35,911
|
2,497
|
3,239
|
1,600
|
6,339
|
31,492
|
45,166
|
5,969
|
6,586
|
1,702
|
8,352
|
81,723
|
104,331
|
6,954
|
10,953
|
6,732
|
27,269
|
85,766
|
137,674
|
Selling Expenses (US$000)
|
92
|
405
|
315
|
341
|
2,003
|
3,156
|
114
|
274
|
204
|
610
|
1,452
|
2,654
|
384
|
875
|
769
|
2,062
|
5,191
|
9,281
|
311
|
870
|
703
|
2,063
|
3,954
|
7,901
|
Cost Applicable to Sales (US$000)
|
3,165
|
10,061
|
6,365
|
6,267
|
67,836
|
93,694
|
4,614
|
8,337
|
5,382
|
17,681
|
58,469
|
94,482
|
12,733
|
21,981
|
15,231
|
44,644
|
173,069
|
267,659
|
12,408
|
26,215
|
19,050
|
63,435
|
155,086
|
276,194
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
2,685
|
974,775
|
5,636
|
7,712
|
11,816
|
Not Applicable
|
4,401
|
831,154
|
4,290
|
9,884
|
11,243
|
Not Applicable
|
11,815
|
2,285,936
|
13,465
|
29,450
|
32,187
|
Not Applicable
|
11,452
|
2,406,971
|
14,837
|
33,835
|
31,066
|
Not Applicable
|
CAS
|
1,179
|
10.32
|
1,129
|
813
|
5,741
|
Not Applicable
|
1,048
|
10.03
|
1,255
|
1,789
|
5,201
|
Not Applicable
|
1,078
|
9.62
|
1,131
|
1,516
|
5,377
|
No Applicable
|
1,084
|
10.89
|
1,284
|
1,875
|
4,992
|
Not Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON MINING COMPANIES
|
NON MINING COMPANIES
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
-
|
-
|
-
|
-
|
-
|
1,003
|
-
|
-
|
-
|
-
|
-
|
3,963
|
-
|
-
|
-
|
-
|
-
|
3,909
|
-
|
-
|
-
|
-
|
-
|
10,090
|
Add:
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
Selling Expenses (US$000)
|
-
|
-
|
-
|
-
|
-
|
540
|
-
|
-
|
-
|
-
|
-
|
476
|
-
|
-
|
-
|
-
|
-
|
1,395
|
-
|
-
|
-
|
-
|
-
|
1,533
|
Total (US$000)
|
-
|
-
|
-
|
-
|
-
|
1,543
|
-
|
-
|
-
|
-
|
-
|
4,439
|
-
|
-
|
-
|
-
|
-
|
5,304
|
-
|
-
|
-
|
-
|
-
|
11,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUENAVENTURA CONSOLIDATED
|
BUENAVENTURA CONSOLIDATED
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
55,368
|
43,378
|
11,016
|
12,816
|
32,812
|
156,394
|
72,509
|
51,374
|
10,144
|
17,269
|
25,611
|
180,870
|
169,243
|
129,750
|
28,595
|
56,266
|
81,789
|
469,553
|
174,013
|
132,497
|
27,117
|
49,270
|
65,618
|
458,604
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
10,883
|
7,184
|
1,160
|
1,307
|
1,654
|
22,188
|
12,047
|
12,319
|
1,687
|
1,507
|
31
|
27,591
|
33,435
|
23,161
|
3,375
|
5,308
|
4,355
|
69,633
|
30,268
|
30,492
|
4,113
|
3,821
|
99
|
68,793
|
Commercial Deductions (US$000)
|
1,747
|
10,934
|
1,688
|
1,841
|
31,148
|
47,357
|
2,986
|
15,583
|
3,379
|
12,253
|
31,509
|
65,710
|
7,287
|
34,638
|
5,305
|
16,591
|
81,729
|
145,550
|
8,006
|
44,351
|
11,280
|
39,061
|
85,811
|
188,509
|
Selling Expenses (US$000)
|
1,023
|
2,506
|
702
|
823
|
2,002
|
7,597
|
815
|
1,858
|
430
|
874
|
1,453
|
5,907
|
2,812
|
6,109
|
1,606
|
3,253
|
5,191
|
20,366
|
1,986
|
4,657
|
1,254
|
2,686
|
3,958
|
16,074
|
Cost Applicable to Sales (US$000)
|
69,021
|
64,002
|
14,567
|
16,787
|
67,616
|
233,536
|
88,357
|
81,135
|
15,640
|
31,904
|
58,604
|
280,078
|
212,777
|
193,657
|
38,881
|
81,417
|
173,065
|
705,102
|
214,273
|
211,997
|
43,765
|
94,838
|
155,486
|
731,980
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
81,427
|
6,300,897
|
11,945
|
15,161
|
11,825
|
Not Applicable
|
120,475
|
7,154,665
|
10,079
|
14,798
|
11,273
|
Not Applicable
|
263,034
|
19,275,666
|
30,467
|
49,745
|
32,242
|
Not Applicable
|
281,395
|
18,545,059
|
29,199
|
45,688
|
31,152
|
Not Applicable
|
CAS
|
848
|
10.16
|
1,220
|
1,107
|
5,718
|
Not Applicable
|
733
|
11.34
|
1,552
|
2,156
|
5,199
|
Not Applicable
|
809
|
10.05
|
1,276
|
1,637
|
5,368
|
Not Applicable
|
761
|
11.43
|
1,499
|
2,076
|
4,991
|
Not Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COIMOLACHE
|
COIMOLACHE
|
||||||||||||||||||||||
|
3Q 2018
|
3Q 2017
|
9M 2018
|
9M 2017
|
||||||||||||||||||||
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
GOLD (OZ)
|
SILVER (OZ)
|
LEAD (MT)
|
ZINC (MT)
|
COPPER (MT)
|
TOTAL
|
Cost of Sales (without D&A) (US$000)
|
27,408
|
1,489
|
-
|
-
|
-
|
28,897
|
16,409
|
1,106
|
-
|
-
|
-
|
17,515
|
65,479
|
4,032
|
-
|
-
|
-
|
69,511
|
44,509
|
3,063
|
-
|
-
|
-
|
47,572
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration Expenses (US$000)
|
4,059
|
221
|
-
|
-
|
-
|
4,280
|
3,375
|
227
|
-
|
-
|
-
|
3,602
|
11,296
|
695
|
-
|
-
|
-
|
11,991
|
6,684
|
460
|
-
|
-
|
-
|
7,144
|
Commercial Deductions (US$000)
|
176
|
10
|
-
|
-
|
-
|
187
|
153
|
11
|
-
|
-
|
-
|
163
|
407
|
27
|
-
|
-
|
-
|
434
|
378
|
37
|
-
|
-
|
-
|
415
|
Selling Expenses (US$000)
|
286
|
16
|
-
|
-
|
-
|
302
|
233
|
16
|
-
|
-
|
-
|
249
|
752
|
46
|
-
|
-
|
-
|
798
|
560
|
39
|
-
|
-
|
-
|
599
|
Cost Applicable to Sales (US$000)
|
31,930
|
1,736
|
-
|
-
|
-
|
33,666
|
20,170
|
1,359
|
-
|
-
|
-
|
21,529
|
77,933
|
4,801
|
-
|
-
|
-
|
82,734
|
52,132
|
3,599
|
-
|
-
|
-
|
55,730
|
Divide:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume Sold
|
53,859
|
234,844
|
-
|
-
|
-
|
Not Applicable
|
41,621
|
212,808
|
-
|
-
|
-
|
Not Applicable
|
120,415
|
589,071
|
-
|
-
|
-
|
Not Applicable
|
104,217
|
521,327
|
-
|
-
|
-
|
Not Applicable
|
CAS
|
593
|
7.39
|
-
|
-
|
-
|
Not Applicable
|
485
|
6.39
|
-
|
-
|
-
|
Not Applicable
|
647
|
8.15
|
-
|
-
|
-
|
No Applicable
|
500
|
6.90
|
-
|
-
|
-
|
Not Applicable
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for 3Q18
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
3Q18
|
3Q18
|
3Q18
|
3Q18
|
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
60,322
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
||||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
60,322
|
18,419
|
53,859
|
91,691
|
||||||||||||||||||||||||||||
3Q18
|
3Q18
|
3Q18
|
3Q18
|
|||||||||||||||||||||||||||||
Income Statement & Cash Flow
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
||||||||||||||||||||||||
Cost of Sales3
|
94,133
|
1,560
|
16,210
|
880
|
28,898
|
537
|
114,321
|
1,247
|
||||||||||||||||||||||||
Exploration in Operating Units
|
19,498
|
323
|
5
|
0
|
4,279
|
79
|
21,216
|
231
|
||||||||||||||||||||||||
Royalties
|
4,266
|
71
|
0
|
0
|
0
|
4,266
|
47
|
|||||||||||||||||||||||||
Comercial Deductions4
|
11,373
|
189
|
73
|
4
|
187
|
3
|
11,487
|
125
|
||||||||||||||||||||||||
Selling Expenses
|
3,815
|
63
|
217
|
12
|
303
|
6
|
4,052
|
44
|
||||||||||||||||||||||||
Administrative Expenses
|
11,978
|
199
|
1,463
|
79
|
2,129
|
40
|
13,608
|
148
|
||||||||||||||||||||||||
Other, net
|
9,046
|
150
|
-1,155
|
-63
|
-388
|
-7
|
8,278
|
90
|
||||||||||||||||||||||||
Sustaining Capex5
|
11,142
|
185
|
397
|
22
|
15,523
|
288
|
17,576
|
192
|
||||||||||||||||||||||||
By-product Credit
|
-99,506
|
-1,650
|
-689
|
-37
|
-3,467
|
-64
|
-1,756
|
-19
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
65,745
|
1,090
|
16,522
|
897
|
47,464
|
881
|
93,542
|
1,020
|
||||||||||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.
|
||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.
|
||||||||||||||||||||||||||||||||
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.
|
||||||||||||||||||||||||||||||||
3. For Buenaventura does not consider purchase of concentrate from La Zanja.
|
||||||||||||||||||||||||||||||||
4. For all metals produced.
|
||||||||||||||||||||||||||||||||
5. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for 3Q17
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
3Q17
|
3Q17
|
3Q17
|
3Q17
|
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
81,412
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
||||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
81,412
|
34,662
|
41,621
|
116,492
|
||||||||||||||||||||||||||||
3Q17
|
3Q17
|
3Q17
|
3Q17
|
|||||||||||||||||||||||||||||
Income Statement & Cash Flow
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
||||||||||||||||||||||||
Cost of Sales3
|
107,950
|
1,326
|
27,067
|
781
|
16,978
|
408
|
129,119
|
1,108
|
||||||||||||||||||||||||
Exploration in Operating Units
|
27,503
|
338
|
88
|
3
|
4,140
|
99
|
29,210
|
251
|
||||||||||||||||||||||||
Royalties
|
5,867
|
72
|
0
|
0
|
5,867
|
50
|
||||||||||||||||||||||||||
Comercial Deductions4
|
20,457
|
251
|
87
|
3
|
163
|
4
|
20,569
|
177
|
||||||||||||||||||||||||
Selling Expenses
|
2,646
|
33
|
131
|
4
|
249
|
6
|
2,815
|
24
|
||||||||||||||||||||||||
Administrative Expenses
|
12,608
|
155
|
602
|
17
|
1,019
|
24
|
13,336
|
114
|
||||||||||||||||||||||||
Other, net
|
1,646
|
20
|
409
|
12
|
-183
|
-4
|
1,790
|
15
|
||||||||||||||||||||||||
Sustaining Capex5
|
23,084
|
284
|
6,989
|
202
|
15,636
|
376
|
33,062
|
284
|
||||||||||||||||||||||||
By-product Credit
|
-131,312
|
-1,613
|
-1,220
|
-35
|
-3,571
|
-86
|
-2,079
|
-18
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
70,449
|
865
|
34,153
|
985
|
34,431
|
827
|
102,376
|
879
|
||||||||||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.
|
||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.
|
||||||||||||||||||||||||||||||||
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.
|
||||||||||||||||||||||||||||||||
3. For Buenaventura does not consider purchase of concentrate from La Zanja.
|
||||||||||||||||||||||||||||||||
4. For all metals produced.
|
||||||||||||||||||||||||||||||||
5. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for 9M18
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
9M18
|
9M18
|
9M18
|
9M18
|
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
197,083
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
||||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
197,083
|
54,136
|
120,415
|
274,088
|
||||||||||||||||||||||||||||
9M18
|
9M18
|
9M18
|
9M18
|
|||||||||||||||||||||||||||||
Income Statement & Cash Flow
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
||||||||||||||||||||||||
Cost of Sales3
|
287,018
|
1,456
|
52,670
|
973
|
69,512
|
577
|
342,836
|
1,251
|
||||||||||||||||||||||||
Exploration in Operating Units
|
61,771
|
313
|
72
|
1
|
11,990
|
100
|
66,617
|
243
|
||||||||||||||||||||||||
Royalties
|
15,851
|
80
|
0
|
0
|
15,851
|
58
|
||||||||||||||||||||||||||
Comercial Deductions4
|
40,932
|
208
|
287
|
5
|
434
|
4
|
41,258
|
151
|
||||||||||||||||||||||||
Selling Expenses
|
9,486
|
48
|
597
|
11
|
798
|
7
|
10,123
|
37
|
||||||||||||||||||||||||
Administrative Expenses
|
48,553
|
246
|
2,588
|
48
|
4,056
|
34
|
51,552
|
188
|
||||||||||||||||||||||||
Other, net
|
18,457
|
94
|
24
|
0
|
-271
|
-2
|
18,361
|
67
|
||||||||||||||||||||||||
Sustaining Capex5
|
29,771
|
151
|
7,281
|
134
|
25,189
|
209
|
43,733
|
160
|
||||||||||||||||||||||||
By-product Credit
|
-355,831
|
-1,805
|
-2,738
|
-51
|
-9,346
|
-78
|
-5,200
|
-19
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
156,007
|
792
|
60,781
|
1,123
|
102,362
|
850
|
229,300
|
837
|
||||||||||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.
|
||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.
|
||||||||||||||||||||||||||||||||
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.
|
||||||||||||||||||||||||||||||||
3. For Buenaventura does not consider purchase of concentrate from La Zanja.
|
||||||||||||||||||||||||||||||||
4. For all metals produced.
|
||||||||||||||||||||||||||||||||
5. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for 9M17
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
9M17
|
9M17
|
9M17
|
9M17
|
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
198,883
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
-27,278
|
|||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
171,605
|
98,015
|
104,217
|
265,398
|
||||||||||||||||||||||||||||
9M17
|
9M17
|
9M17
|
9M17
|
|||||||||||||||||||||||||||||
Income Statement & Cash Flow
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
||||||||||||||||||||||||
Cost of Sales3
|
261,204
|
1,522
|
75,279
|
768
|
47,572
|
456
|
320,221
|
1,207
|
||||||||||||||||||||||||
Exploration in Operating Units
|
67,938
|
396
|
855
|
9
|
7,144
|
69
|
71,256
|
268
|
||||||||||||||||||||||||
Royalties
|
14,672
|
85
|
0
|
0
|
14,672
|
55
|
||||||||||||||||||||||||||
Comercial Deductions4
|
50,632
|
295
|
868
|
9
|
415
|
4
|
51,259
|
193
|
||||||||||||||||||||||||
Selling Expenses
|
6,122
|
36
|
518
|
5
|
599
|
6
|
6,637
|
25
|
||||||||||||||||||||||||
Administrative Expenses
|
39,994
|
233
|
1,687
|
17
|
2,718
|
26
|
41,979
|
158
|
||||||||||||||||||||||||
Other, net
|
5,306
|
31
|
572
|
6
|
-363
|
-3
|
5,464
|
21
|
||||||||||||||||||||||||
Sustaining Capex5
|
36,941
|
215
|
9,665
|
99
|
19,963
|
192
|
50,074
|
189
|
||||||||||||||||||||||||
By-product Credit
|
-331,457
|
-1,932
|
-3,140
|
-32
|
-8,892
|
-85
|
-5,231
|
-20
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
151,352
|
882
|
86,304
|
881
|
69,156
|
664
|
224,873
|
847
|
||||||||||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.
|
||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A.
|
||||||||||||||||||||||||||||||||
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.
|
||||||||||||||||||||||||||||||||
3. For Buenaventura does not consider purchase of concentrate from La Zanja.
|
||||||||||||||||||||||||||||||||
4. For all metals produced.
|
||||||||||||||||||||||||||||||||
5. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
|
||||||||||||||||||||||||||||||||
Compañía de Minas Buenaventura S.A.A. and Subsidiaries
|
||||||||
Consolidated Statement of Financial Position
|
||||||||
As of September 30, 2018 and December 31, 2017
|
||||||||
2018
|
2017
|
|||||||
Assets
|
US$(000)
|
US$(000)
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
354,945
|
214,551
|
||||||
Trade and other accounts receivable, net
|
235,996
|
314,308
|
||||||
Inventory, net
|
129,202
|
132,287
|
||||||
Income tax credit
|
24,478
|
23,165
|
||||||
Prepaid expenses
|
9,906
|
17,551
|
||||||
Hedge derivative financial instruments
|
11,167
|
-
|
||||||
765,694
|
701,862
|
|||||||
Non-current assets
|
||||||||
Trade and other receivables, net
|
39,780
|
44,191
|
||||||
Long-term inventory
|
4,574
|
3,238
|
||||||
Investment in associates
|
1,548,156
|
1,536,887
|
||||||
Mining concessions, development costs, property, plant and equipment, net
|
1,875,455
|
1,949,555
|
||||||
Investment properties, net
|
253
|
222
|
||||||
Deferred income tax asset, net
|
29,631
|
43,129
|
||||||
Prepaid expenses
|
26,799
|
27,555
|
||||||
Long-term income tax credit
|
229
|
3,413
|
||||||
Other assets
|
22,050
|
22,761
|
||||||
3,546,927
|
3,630,951
|
|||||||
Total assets
|
4,312,621
|
4,332,813
|
||||||
Liabilities and shareholders’ equity, net
|
||||||||
Current liabilities
|
||||||||
Bank loans
|
95,000
|
96,215
|
||||||
Trade and other payables
|
164,569
|
233,355
|
||||||
Provisions
|
100,364
|
76,847
|
||||||
Income tax payable
|
1,704
|
2,081
|
||||||
Financial obligations
|
46,278
|
83,991
|
||||||
Hedge derivative financial instruments
|
-
|
28,705
|
||||||
407,915
|
521,194
|
|||||||
Non-current liabilities
|
||||||||
Trade and other payables
|
660
|
663
|
||||||
Provisions
|
186,922
|
164,877
|
||||||
Financial obligations
|
553,064
|
549,092
|
||||||
Contingent consideration liability
|
17,570
|
17,570
|
||||||
Deferred income tax liability, net
|
27,267
|
15,790
|
||||||
785,483
|
747,992
|
|||||||
Total liabilities
|
1,193,398
|
1,269,186
|
||||||
Shareholders’ equity, net
|
||||||||
Capital stock
|
750,497
|
750,497
|
||||||
Investment shares
|
791
|
791
|
||||||
Additional paid-in capital
|
218,450
|
218,450
|
||||||
Legal reserve
|
163,115
|
163,071
|
||||||
Other reserves
|
269
|
269
|
||||||
Retained earnings
|
1,763,315
|
1,728,847
|
||||||
Other reserves of equity
|
3,089
|
(13,888
|
)
|
|||||
Shareholders’ equity, net attributable to owners of the parent
|
2,899,526
|
2,848,037
|
||||||
Non-controlling interest
|
219,697
|
215,590
|
||||||
Total shareholders’ equity, net
|
3,119,223
|
3,063,627
|
||||||
Total liabilities and shareholders’ equity, net
|
4,312,621
|
4,332,813
|
Compañía de Minas Buenaventura S.A.A. and Subsidiaries
|
||||||||||||||||
Consolidated Statement of Income
|
||||||||||||||||
For the three and nine-month periods ended September 30, 2018 and 2017
|
||||||||||||||||
For the three-month period
ended September 30,
|
For the nine-month period ended
September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Continuing operations
|
US$(000)
|
US$(000)
|
US$(000)
|
US$(000)
|
||||||||||||
Operating income
|
||||||||||||||||
Net sales of goods
|
262,342
|
355,085
|
883,149
|
867,439
|
||||||||||||
Net sales of services
|
3,736
|
8,186
|
13,283
|
20,714
|
||||||||||||
Royalty income
|
5,775
|
5,485
|
14,925
|
15,595
|
||||||||||||
Total operating income
|
271,853
|
368,756
|
911,357
|
903,748
|
||||||||||||
Operating costs
|
||||||||||||||||
Cost of sales, without considering depreciation and amortization
|
(155,661
|
)
|
(176,962
|
)
|
(466,332
|
)
|
(448,980
|
)
|
||||||||
Cost of services, without considering depreciation and amortization
|
(733
|
)
|
(3,908
|
)
|
(3,221
|
)
|
(9,624
|
)
|
||||||||
Depreciation and amortization
|
(63,414
|
)
|
(58,464
|
)
|
(178,253
|
)
|
(139,599
|
)
|
||||||||
Exploration in operating units
|
(22,188
|
)
|
(27,591
|
)
|
(69,633
|
)
|
(68,793
|
)
|
||||||||
Mining royalties
|
(5,229
|
)
|
(8,907
|
)
|
(18,175
|
)
|
(22,555
|
)
|
||||||||
Total operating costs
|
(247,225
|
)
|
(275,832
|
)
|
(735,614
|
)
|
(689,551
|
)
|
||||||||
Gross profit
|
24,628
|
92,924
|
175,743
|
214,197
|
||||||||||||
Operating expenses, net
|
||||||||||||||||
Administrative expenses
|
(15,880
|
)
|
(20,226
|
)
|
(61,655
|
)
|
(60,940
|
)
|
||||||||
Exploration in non-operating areas
|
(9,758
|
)
|
(4,388
|
)
|
(24,846
|
)
|
(12,216
|
)
|
||||||||
Selling expenses
|
(7,597
|
)
|
(5,907
|
)
|
(20,366
|
)
|
(16,074
|
)
|
||||||||
Provision for contingencies and others
|
(11,611
|
)
|
(1,512
|
)
|
(11,292
|
)
|
(13,328
|
)
|
||||||||
Other, net
|
(6,858
|
)
|
(3,502
|
)
|
(23,823
|
)
|
(11,373
|
)
|
||||||||
Total operating expenses, net
|
(51,704
|
)
|
(35,535
|
)
|
(141,982
|
)
|
(113,931
|
)
|
||||||||
Operating profit
|
(27,076
|
)
|
57,389
|
33,761
|
100,266
|
|||||||||||
Other income (expense), net
|
||||||||||||||||
Share in the results of associates
|
22,151
|
(32,908
|
)
|
71,173
|
8,901
|
|||||||||||
Financial income
|
1,604
|
2,178
|
3,781
|
4,651
|
||||||||||||
Financial costs
|
(9,991
|
)
|
(10,369
|
)
|
(28,316
|
)
|
(25,838
|
)
|
||||||||
Net gain (loss) from currency exchange difference
|
(473
|
)
|
(1,872
|
)
|
(21
|
)
|
2,343
|
|||||||||
Total other income, net
|
13,291
|
(42,971
|
)
|
46,617
|
(9,943
|
)
|
||||||||||
Profit (loss) before income tax
|
(13,785
|
)
|
14,418
|
80,378
|
90,323
|
|||||||||||
Current income tax
|
2,354
|
(8,188
|
)
|
(11,377
|
)
|
(18,846
|
)
|
|||||||||
Deferred income tax
|
(2,218
|
)
|
(9,853
|
)
|
(12,036
|
)
|
(8,228
|
)
|
||||||||
Profit (loss) from continuing operations
|
(13,649
|
)
|
(3,623
|
)
|
56,965
|
63,249
|
||||||||||
Discontinued operations
|
||||||||||||||||
Profit (loss) from discontinued operations
|
(536
|
)
|
(1,494
|
)
|
(1,287
|
)
|
2,145
|
|||||||||
Net profit (loss)
|
(14,185
|
)
|
(5,117
|
)
|
55,678
|
65,394
|
||||||||||
Attributable to:
|
||||||||||||||||
Owners of the parent
|
(10,287
|
)
|
(12,023
|
)
|
59,409
|
52,513
|
||||||||||
Non-controlling interest
|
(3,898
|
)
|
6,906
|
(3,731
|
)
|
12,881
|
||||||||||
(14,185
|
)
|
(5,117
|
)
|
55,678
|
65,394
|
|||||||||||
Basic and diluted profit (loss) per share attributable to
|
||||||||||||||||
equity holders of the parent, stated in U.S. dollars
|
(0.04
|
)
|
(0.05
|
)
|
0.23
|
0.21
|
||||||||||
Weighted average number of shares outstanding
|
||||||||||||||||
(common and investment), in units
|
253,986,867
|
253,986,867
|
253,986,867
|
253,986,867
|
Compañía de Minas Buenaventura S.A.A. and Subsidiaries
|
||||||||||||||||
Consolidated Statement of Cash Flows
|
||||||||||||||||
For the three and nine-month periods ended September 30, 2018 and 2017
|
||||||||||||||||
For the three-month period
ended September 30,
|
For the nine-month period
ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
US$(000)
|
US$(000)
|
US$(000)
|
US$(000)
|
|||||||||||||
Operating activities
|
||||||||||||||||
Proceeds from sales
|
251,382
|
316,646
|
951,930
|
848,880
|
||||||||||||
Value Added Tax recovered
|
20,490
|
28,376
|
71,310
|
90,373
|
||||||||||||
Proceeds from dividends
|
758
|
1,857
|
44,563
|
7,032
|
||||||||||||
Royalty received
|
4,542
|
4,511
|
14,180
|
16,020
|
||||||||||||
Interest received
|
747
|
33
|
902
|
3,150
|
||||||||||||
Payments to suppliers and third-parties
|
(191,731
|
)
|
(209,375
|
)
|
(637,068
|
)
|
(647,965
|
)
|
||||||||
Payments to employees
|
(38,520
|
)
|
(36,553
|
)
|
(126,566
|
)
|
(123,552
|
)
|
||||||||
Payment of income taxes
|
(7,915
|
)
|
(3,245
|
)
|
(28,345
|
)
|
(19,784
|
)
|
||||||||
Payments of interest
|
(8,999
|
)
|
(7,184
|
)
|
(22,657
|
)
|
(21,355
|
)
|
||||||||
Payments of mining royalties
|
(2,663
|
)
|
(5,867
|
)
|
(10,944
|
)
|
(14,672
|
)
|
||||||||
Net cash and cash equivalents provided by operating activities
|
28,091
|
89,199
|
257,305
|
138,127
|
||||||||||||
Investing activities
|
||||||||||||||||
Proceeds from sales of mining concessions, property, plant and equipment
|
314
|
266
|
374
|
1,704
|
||||||||||||
Proceeds from loans
|
-
|
-
|
-
|
124,800
|
||||||||||||
Acquisitions of mining concessions, development costs, property, plant and equipment
|
(18,504
|
)
|
(47,933
|
)
|
(70,097
|
)
|
(196,841
|
)
|
||||||||
Payments to other assets
|
(1,526
|
)
|
-
|
(2,992
|
)
|
-
|
||||||||||
Net cash and cash equivalents (provided by) used in investing activities
|
(19,716
|
)
|
(47,667
|
)
|
(72,715
|
)
|
(70,337
|
)
|
||||||||
Financing activities
|
||||||||||||||||
Proceeds of bank loans
|
-
|
-
|
80,000
|
245,000
|
||||||||||||
Payments of bank loans
|
-
|
-
|
(80,000
|
)
|
(165,000
|
)
|
||||||||||
Payments of financial obligations
|
(10,075
|
)
|
(7,010
|
)
|
(32,603
|
)
|
(22,746
|
)
|
||||||||
Dividends paid to controlling interest
|
-
|
-
|
(7,554
|
)
|
(14,479
|
)
|
||||||||||
Dividends paid to non-controlling interest
|
(2,213
|
)
|
(1,320
|
)
|
(3,960
|
)
|
(4,516
|
)
|
||||||||
Increase of restricted bank accounts
|
(83
|
)
|
1,635
|
(79
|
)
|
(1,106
|
)
|
|||||||||
Net cash and cash equivalents provided by (used in) financing activities
|
(12,371
|
)
|
(6,695
|
)
|
(44,196
|
)
|
37,153
|
|||||||||
Net increase in cash and cash equivalents during the period
|
(3,996
|
)
|
34,837
|
140,394
|
104,943
|
|||||||||||
Cash and cash equivalents at the beginning of the period
|
358,941
|
150,650
|
214,551
|
80,544
|
||||||||||||
Cash and cash equivalents at period-end
|
354,945
|
185,487
|
354,945
|
185,487
|
||||||||||||
For the three-month period
ended September 30,
|
For the nine-month period
ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
US$(000)
|
US$(000)
|
US$(000)
|
US$(000)
|
|||||||||||||
Reconciliation of net profit to cash and cash equivalents provided
|
||||||||||||||||
by operating activities
|
||||||||||||||||
Net loss
|
(14,185
|
)
|
(5,117
|
)
|
55,678
|
65,394
|
||||||||||
Plus (less):
|
||||||||||||||||
Depreciation and amortization
|
63,414
|
58,464
|
178,253
|
139,599
|
||||||||||||
Hedge derivative instruments
|
(4,426
|
)
|
1,904
|
11,317
|
7,633
|
|||||||||||
Deferred income tax expense (income)
|
2,218
|
9,853
|
12,036
|
8,228
|
||||||||||||
Provision for estimated fair value of embedded derivatives related to concentrate
|
||||||||||||||||
sales and adjustments on open liquidations
|
498
|
(3,583
|
)
|
15,875
|
(7,389
|
)
|
||||||||||
Income attributable to non-controlling interest
|
3,898
|
(6,906
|
)
|
3,731
|
(12,881
|
)
|
||||||||||
Accretion expense of provision for closure of mining units and exploration projects
|
(1,498
|
)
|
600
|
762
|
2,108
|
|||||||||||
Net share in results of associates
|
(22,151
|
)
|
32,908
|
(71,173
|
)
|
(8,901
|
)
|
|||||||||
Recovery (expense) for provision for contingencies
|
11,611
|
1,512
|
11,292
|
13,328
|
||||||||||||
Net loss (gain) from currency exchange difference
|
473
|
1,872
|
21
|
(2,343
|
)
|
|||||||||||
Reversal (provision) for impairment loss of inventories
|
7,649
|
1,494
|
7,265
|
2,302
|
||||||||||||
Bonus provision - executives & employes
|
10,014
|
-
|
10,014
|
-
|
||||||||||||
Other net
|
10,980
|
(7,900
|
)
|
4,235
|
(6,765
|
)
|
||||||||||
Net changes in operating assets and liabilities:
|
||||||||||||||||
Decrease (increase) in operating assets -
|
||||||||||||||||
Trade and other accounts receivable
|
(5,845
|
)
|
4,648
|
66,752
|
19,051
|
|||||||||||
Inventories
|
7,878
|
12,951
|
1,749
|
(11,123
|
)
|
|||||||||||
Income tax credit
|
(7,841
|
)
|
(167
|
)
|
1,871
|
1,535
|
||||||||||
Prepaid expenses
|
5,536
|
1,860
|
8,401
|
5,375
|
||||||||||||
Increase (decrease) in operating liabilities -
|
||||||||||||||||
Trade and other accounts payable
|
(2,888
|
)
|
(9,723
|
)
|
(68,789
|
)
|
(54,776
|
)
|
||||||||
Provisions
|
(38,292
|
)
|
(7,571
|
)
|
(36,171
|
)
|
(22,174
|
)
|
||||||||
Income tax payable
|
290
|
243
|
(377
|
)
|
(7,106
|
)
|
||||||||||
Proceeds from dividends
|
758
|
1,857
|
44,563
|
7,032
|
||||||||||||
Net cash and cash equivalents provided by operating activities
|
28,091
|
89,199
|
257,305
|
138,127
|
D!
M\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+!
M LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#
MQP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
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M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P@I*"
M](-7@[J$'82 A..%1X6KA@Z& ,H=5+^9E=NT7&XMNZ8QSFMYK
MB'7+;5+**\2 _P!K23B1VV6TJ,2%3S5XR=NX#G. 1G!*^8JY3H:W-#\6WNA;
MQ:R^5YFW=\B.#MS@?.#C&32%:WH>@V=S!HUIIUO-=JHFMM4MUN8BS1H[SIA]
MQV' (^\.,\YV_-6'*D/AO1;NS:]AN'NI8=B6[^;&GEL&9V8XP6&!TR<#KSMY
MK5-8N=:G%Q=2&20J!DX '0 * /H.N3UJ'&:!-G:^'I;+1;C4M,^TVTWFI
MT,TR!K1R@+E7PY Y; .3R,]<*=JUUR.PC>TGNM/@%R'2-K ,=CLN/-=@P"@<
M =R><@*37F!'&* HH%S6.STRSBT"*[274+:7S--OU5(I@Z!B(<=.^,8 Y"
M]^U7PGJEOIEE?/,XR)]-D"94.XCN-[[5)&2 *Y 50![[OY5%]F4G_6,>/QJY:3$Y1QAA
MCVS03)=46%;,C<$
.O;-8 M=7U&VTMM$F"PQV\:2!'$028$&0R(<%@<
M@XPV>3CYOF!\IS%UX9NK?3[6^2.1Q,DSN!$V(E0C:Q8$\,OS D#CUK/^P77D
M?:?(D\G_ )Z>6WE_>V_?QCKQUZ\5U4ZZEJ7AVR>SE=DACO%N=LP7"!@55E+
MD!.BX/';!%;6MFXN[&>YN9'M'^SRA72Z26RN
)O!%WX>3SMPEAR 74$%2<8W*<
MX!/ ()'K@D"D\?Y_MNZ_[8_^B4K8LO%_]D:I?65Z/,M)+NY!!&[9ND8$XYRI
M_B7\1SD$"RU3[[G/6'AL:A#N2X F:T:>.$H
4S"79QN QN*]* LV0!^>XTA(?@N0?3I0%R4,0
MH#$#CKFF'[/@98G'H/ZTTICDH"/4'-*KL3\KC']TC% K#]RQCY(
PS_.@5R/[+*
_I5WPUX/FOM6M;+4H+BW2?SL$H8F/EQ,_R
MF12#@@9X/6NMLM2L[KQIJ3OA2\4MM!YC&+,Z+'#A94W&,MM8!A\V#QR<5U.@
M/?1W4:7FF&W5F)62?4S>MO5'PL:.7(8J6S@K\N