●
|
As, a key initiative, the company is implementing its De-Bottlenecking Program (2018-2020) to increase
profitability and strengthen its long term business case. As part of this strategy, Buenaventura has centralized operations, re-focused mining plans on the highest-margin areas and optimized processing facilities. As a consequence, guidance adjustments were made for certain operations. EBITDA generated during 2018 from this program reached US$24 million and during the next
conference call we will explain in more detail the program for 2019 (Please see page 8 for related details).
|
● |
Additionally, with the enhanced methodology of maximizing capital allocation, 2018 capital expenditures
were US$ 111.3 million, a significant decrease compared to US$ 259.5 million in 2017.
|
● |
4Q18 EBITDA from direct
operations was US$ 68.9 million, compared to US$ 118.9 million reported in 4Q17, primarily due to lower metal prices and a reduction in volume sold at the Company’s Orcopampa and La Zanja mines. 4Q18 Adjusted EBITDA including
associated companies reached US$ 148.6 million, compared to US$ 248.4 million in 4Q17.
|
● |
4Q18 Net Loss was US$ 72.9 million, compared to a net income of US$ 8.3 for the same period in 2017. The
loss in 4Q18 was primarily due to Cerro Verde´s recognition of interest and penalties in the amount of $ 406.6 million (100% basis) related to Cerro Verde’s royalty dispute with SUNAT (Please see page 8 for more details).
|
● |
The Company was compensated through its Business Interruption Insurance related to problems detected in May
2017 at El Brocal’s 20x30 ball mill. During 4Q18, the Company received US$ 28.8 million related to this claim, totaling US$38.8 million.As of December 31, 2018, Buenaventura’s cash position reached US$ 369.2 million, compared to US$
214.6 million in 2017.
|
● |
During 2018 the Company’s Net Debt/EBITDA ratio was reduced from 1.40x to 0.99x.
|
● |
A dividend payment of US$ 0.06 per share/ADS was proposed at the Company’s Board Meeting held on February
21st, 2019.
|
4Q18
|
4Q17
|
Var%
|
FY18
|
FY17
|
Var%
|
|
Total Revenues
|
256.0
|
370.6
|
-31%
|
1,167.4
|
1,274.4
|
-8%
|
Operating Profit
|
20.0
|
5.3
|
281%
|
53.8
|
105.5
|
-49%
|
EBITDA Direct Operations
|
68.9
|
118.9
|
-42%
|
315.4
|
376.8
|
-16%
|
Adjusted EBITDA (Inc Associates)
|
179.5
|
283.0
|
-37%
|
663.8
|
722.0
|
-8%
|
Net Income / Net Loss
|
-72.9
|
8.3
|
N.A.
|
-13.4
|
60.8
|
N.A.
|
EPS*
|
-0.29
|
0.03
|
N.A.
|
-0.05
|
0.24
|
N.A.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 2 of 27
|
Operating Revenues
|
|
Operating Highlights
|
4Q18
|
4Q17
|
Var%
|
FY18
|
FY17
|
Var%
|
Net Sales
(in millions of US$)
|
251
|
365
|
-31%
|
1,147
|
1,254
|
-9%
|
Average Realized Gold Price (US$/oz) (1) (2)
|
1,223
|
1,274
|
-4%
|
1,268
|
1,268
|
0%
|
Average Realized Gold Price (US$/oz) Inc. Affiliates (2)(3)
|
1,223
|
1,273
|
-4%
|
1,263
|
1,260
|
0%
|
Average Realized Silver Price (US$/oz) (1) (2)
|
13.51
|
16.43
|
-18%
|
15.09
|
16.54
|
-9%
|
Average Realized Lead Price (US$/MT) (1) (2)
|
1,792
|
2,516
|
-29%
|
2,141
|
2,372
|
-10%
|
Average Realized
Zinc Price (US$/MT) (1) (2)
|
2,338
|
3,498
|
-33%
|
2,686
|
3,046
|
-12%
|
Average Realized Copper Price (US$/MT) (1) (2)
|
5,801
|
6,914
|
-16%
|
6,277
|
6,280
|
0%
|
Volume Sold
|
4Q18
|
4Q17
|
Var%
|
FY18
|
FY17
|
Var%
|
Consolidated Gold Oz1
|
61,830
|
122,085
|
-49%
|
324,864
|
403,480
|
-19%
|
Gold Oz Inc. Associated Companies 3
|
146,198
|
198,251
|
-26%
|
621,681
|
698,860
|
-11%
|
Consolidated Silver Oz 1
|
5,188,983
|
6,228,219
|
-17%
|
24,464,648
|
24,773,278
|
-1%
|
Consolidated Lead MT 1
|
11,134
|
10,833
|
3%
|
41,601
|
40,032
|
4%
|
Consolidated Zinc MT 1
|
15,047
|
16,036
|
-6%
|
64,793
|
61,724
|
5%
|
Consolidated Copper MT 1
|
11,528
|
11,604
|
-1%
|
43,770
|
42,756
|
2%
|
(1)
|
Buenaventura Consolidated includes 100% of
Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal.
|
(2)
|
The realized price takes into account 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.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 3 of 27
|
Production and Operating Costs
|
|
Equity Production
|
4Q18
|
4Q17
|
Var%
|
FY18
|
FY17
|
Var%
|
Gold Oz Direct Operations(1)
|
57,627
|
97,639
|
-41%
|
296,620
|
337,260
|
-12%
|
Gold Oz including Associated(2) Companies
|
139,307
|
174,368
|
-18%
|
590,668
|
631,387
|
-5%
|
Silver Oz Direct Operations(1)
|
5,507,511
|
6,218,877
|
-11%
|
25,171,298
|
24,912,786
|
1%
|
Silver Oz including Associated Companies
|
5,890,492
|
6,626,638
|
-11%
|
26,850,318
|
26,433,729
|
2%
|
Lead MT
|
10,441
|
10,205
|
2%
|
38,801
|
37,120
|
5%
|
Zinc MT
|
15,013
|
14,299
|
5%
|
62,685
|
54,635
|
15%
|
Copper MT Direct Operations(1)
|
7,472
|
7,446
|
0%
|
28,569
|
27,846
|
3%
|
Copper MT including Associated Companies
|
31,389
|
30,227
|
4%
|
121,772
|
122,184
|
0%
|
Consolidated Production
|
4Q18
|
4Q17
|
Var%
|
FY18
|
FY17
|
Var%
|
Gold Oz(3)
|
68,648
|
114,325
|
-40%
|
338,508
|
405,646
|
-17%
|
Silver Oz(3)
|
5,893,401
|
6,662,963
|
-12%
|
26,778,190
|
26,624,431
|
1%
|
Lead MT(3)
|
12,509
|
12,062
|
4%
|
46,740
|
44,976
|
4%
|
Zinc MT(3)
|
18,755
|
18,470
|
2%
|
80,270
|
74,560
|
8%
|
Copper MT(3)
|
12,136
|
12,127
|
0%
|
46,400
|
45,289
|
2%
|
(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.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 4 of 27
|
Production
|
|||||||
4Q18
|
4Q17
|
Var % |
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
Oz
|
31,026
|
27,605
|
12% |
129,172
|
64,175
|
101%
|
Silver
|
Oz
|
873,249
|
814,012
|
7% |
3,929,808
|
1,788,219
|
120%
|
Cost Applicable to Sales
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
US$/Oz
|
850
|
631
|
35%
|
626
|
671
|
-7%
|
Production
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
Oz
|
13,372
|
50,056
|
-73%
|
115,887
|
190,976
|
-39%
|
Silver
|
Oz
|
10,602
|
104,742
|
-90%
|
312,250
|
528,449
|
-41%
|
Cost Applicable to Sales
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
US$/Oz
|
1,734
|
738
|
135%
|
1,020
|
743
|
37%
|
Production
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
Oz
|
20,101
|
30,648
|
-34%
|
71,630
|
127,118
|
-44%
|
Silver
|
Oz
|
54,108
|
82,970
|
-35%
|
217,174
|
280,908
|
-23%
|
Cost Applicable to Sales
|
|||||||
4Q18 | 4Q17 |
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
US$/Oz
|
773
|
875
|
-12%
|
891
|
789
|
13%
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 5 of 27
|
Production
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
Oz
|
49,708
|
45,164
|
10%
|
173,192
|
151,454
|
14%
|
Silver
|
Oz
|
192,678
|
263,355
|
-27%
|
791,181
|
800,942
|
-1%
|
Cost Applicable to Sales
|
|||||||
4Q18 | 4Q17 |
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Gold
|
US$/Oz
|
742
|
553
|
34%
|
675
|
517
|
31%
|
Production
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Silver
|
Oz
|
3,256,870
|
4,129,464
|
-21%
|
15,420,102
|
16,583,698
|
-7%
|
Zinc
|
MT |
5,867
|
4,318
|
36%
|
21,840
|
13,040
|
67%
|
Lead
|
MT |
4,961
|
5,493
|
-10%
|
19,122
|
16,708
|
14%
|
Cost Applicable to Sales
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Silver
|
US$/Oz
|
12.08
|
9.84
|
23%
|
10.41
|
10.61
|
-2%
|
Production
|
|||||||
4Q18 | 4Q17 |
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Silver
|
Oz
|
97,670 | 192,004 |
-49%
|
514,081
|
1,109,382
|
-54%
|
Zinc
|
MT | 1,107 | 1,281 |
-14%
|
4,151
|
7,102
|
-42%
|
Lead
|
MT |
401
|
602
|
-33%
|
1,768
|
4,061
|
-56%
|
Cost Applicable to Sales
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Silver
|
US$/Oz
|
7.76
|
12.92
|
-40%
|
11.50
|
13.27
|
-13%
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 6 of 27
|
Production
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Silver
|
Oz
|
666,259
|
292,358
|
128%
|
2,482,907
|
2,249,527
|
10%
|
Cost Applicable to Sales
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Silver
|
US$/Oz
|
14.04
|
30.25
|
-54%
|
14.98
|
17.12
|
-13%
|
Production
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Copper
|
MT |
12,093
|
12,103
|
0%
|
46,231
|
45,097
|
3% |
Zinc
|
MT |
9,702
|
10,785
|
-10%
|
45,593
|
51,511
|
-11% |
Silver
|
Oz
|
934,642
|
1,047,414
|
-11%
|
3,901,868
|
4,084,249
|
-4% |
Cost Applicable to Sales
|
|||||||
4Q18
|
4Q17
|
Var %
|
FY 2018
|
FY 2017
|
Var %
|
||
Copper
|
US$/MT
|
5,842
|
5,468
|
7%
|
5,487
|
5,119
|
7%
|
Zinc
|
US$/MT
|
1,696
|
2,059
|
-18%
|
1,569
|
1,915
|
-18% |
General and Administrative Expenses
|
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 7 of 27
|
Exploration in Non-Operating Areas
|
|
Share in Associated Companies
|
|
Share in the Result of Associates
(in millions of US$)
|
4Q18
|
4Q17
|
Var %
|
FY18
|
FY17
|
Var %
|
Cerro Verde
|
-59.0
|
42.6
|
-238%
|
23.4
|
68.5
|
-66%
|
Coimolache
|
2.0
|
7.7
|
-74%
|
11.0
|
21.3
|
-48%
|
Yanacocha
|
-15.3
|
-46.0
|
-67%
|
-35.6
|
-76.6
|
-54%
|
Total
|
-72.3
|
4.3
|
N.A.
|
-1.1
|
13.21
|
N.A.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 8 of 27
|
De-Bottlenecking Program – 4Q18 Update
|
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 9 of 27
|
Variations in EBITDA Direct Operations
|
|
Other
|
|
Call for the Annual Shareholders Meeting to be held on March 25, 2019 with the following items proposed for approval:
|
a)
|
Approval of the Annual Report as of December 31, 2018.
|
b)
|
Approval of the Financial Statements as of December 31, 2018.
|
c)
|
Delegation to the Board of Directors to pay Interim Dividends.
|
d)
|
Declaration of a cash dividend in the amount of US$ 0.06 per share or ADS.
|
e)
|
Approval of the Retribution Policy of the Board Members.
|
f)
|
Approval of the Annual Retribution for each the Board Member.
|
g)
|
Propose Ernst and Young (Paredes, Burga y Asociados) as External Auditors for fiscal year 2019.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 10 of 27
|
|
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.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 11 of 27
|
Equity Participation in
Subsidiaries and Associates (as of December 31, 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
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 12 of 27
|
Gold Production
|
16
|
19
|
||||||
Mining Unit
|
Operating Results
|
Unit
|
4Q18
|
4Q17
|
△%
|
FY18
|
FY17
|
△ %
|
Underground
|
||||||||
Tambomayo
|
Ore Milled
|
DMT
|
141,584
|
132,702
|
7%
|
557,364
|
332,193
|
68%
|
Ore Grade
|
Oz/MT
|
0.24
|
0.22
|
7%
|
0.25
|
0.22
|
11%
|
|
Recovery Rate
|
%
|
88.44
|
88.83
|
0%
|
91.15
|
83.59
|
9%
|
|
Ounces Produced*
|
Oz
|
31,026
|
27,605
|
12%
|
129,172
|
64,175
|
101%
|
|
Orcopampa
|
Ore Milled
|
DMT
|
43,846
|
128,894
|
-66%
|
353,891
|
500,580
|
-29%
|
Ore Grade
|
Oz/MT
|
0.26
|
0.38
|
-32%
|
0.32
|
0.38
|
-16%
|
|
Recovery Rate
|
%
|
95.30
|
97.42
|
-2%
|
97.10
|
97.14
|
0%
|
|
Ounces Produced*
|
Oz
|
13,372
|
50,056
|
-73%
|
115,887
|
190,976
|
-39%
|
|
Open Pit
|
||||||||
La Zanja
|
Ounces Produced
|
Oz
|
20,101
|
30,648
|
-34%
|
71,630
|
127,118
|
-44%
|
Tantahuatay
|
Ounces Produced
|
Oz
|
49,708
|
45,164
|
10%
|
173,192
|
151,454
|
14%
|
(*) Includes ounces from retreatment of tailing dams
|
||||||||
Silver Production
|
||||||||
Mining Unit
|
Operating Results
|
Unit
|
4Q18
|
4Q17
|
△%
|
FY18
|
FY17
|
△ %
|
Underground
|
||||||||
Tambomayo
|
Ore Milled
|
DMT
|
141,584
|
132,702
|
7%
|
557,364
|
332,193
|
68%
|
Ore Grade
|
Oz/MT
|
6.78
|
8.00
|
-15%
|
8.11
|
8.50
|
-5%
|
|
Recovery Rate
|
%
|
85.34
|
73.52
|
16%
|
85.11
|
62.12
|
37%
|
|
Ounces Produced
|
Oz
|
873,249
|
814,012
|
7%
|
3,929,808
|
1,788,219
|
120%
|
|
Uchucchacua
|
Ore Milled
|
DMT
|
355,348
|
325,312
|
9%
|
1,387,775
|
1,364,478
|
2%
|
Ore Grade
|
Oz/MT
|
10.13
|
15.23
|
-33%
|
12.48
|
14.73
|
-15%
|
|
Recovery Rate
|
%
|
90.44
|
83.37
|
8%
|
87.43
|
82.50
|
6%
|
|
Ounces Produced
|
Oz
|
3,256,870
|
4,129,464
|
-21%
|
15,420,102
|
16,583,698
|
-7%
|
|
Julcani
|
Ore Milled
|
DMT
|
28,886
|
16,729
|
73%
|
109,025
|
130,854
|
-17%
|
Ore Grade
|
Oz/MT
|
23.62
|
18.06
|
31%
|
23.35
|
17.77
|
31%
|
|
Recovery Rate
|
%
|
97.65
|
96.76
|
1%
|
97.41
|
96.77
|
1%
|
|
Ounces Produced
|
Oz
|
666,259
|
292,358
|
128%
|
2,482,907
|
2,249,527
|
10%
|
|
Mallay
|
Ore Milled
|
DMT
|
21,877
|
31,296
|
-30%
|
92,450
|
170,519
|
-46%
|
Ore Grade
|
Oz/MT
|
5.01
|
6.77
|
-26%
|
6.33
|
7.19
|
-12%
|
|
Recovery Rate
|
%
|
89.07
|
90.56
|
-2%
|
87.72
|
90.51
|
-3%
|
|
Ounces Produced
|
Oz
|
97,670
|
192,004
|
-49%
|
514,081
|
1,109,382
|
-54%
|
|
Marcapunta
|
Ore Milled
|
DMT
|
907,596
|
687,612
|
32%
|
3,204,261
|
2,517,673
|
27%
|
Ore Grade
|
Oz/MT
|
0.65
|
0.75
|
-13%
|
0.71
|
0.66
|
7%
|
|
Recovery Rate
|
%
|
59.68
|
63.04
|
-5%
|
60.95
|
63.12
|
-3%
|
|
Ounces Produced
|
Oz
|
354,669
|
326,142
|
9%
|
1,383,536
|
1,052,453
|
31%
|
|
Open Pit
|
||||||||
Tajo Norte
|
Ore Milled
|
DMT
|
824,071
|
779,082
|
6%
|
3,429,618
|
3,169,908
|
8%
|
Ore Grade
|
Oz/MT
|
1.09
|
1.25
|
-13%
|
1.13
|
1.32
|
-15%
|
|
Recovery Rate
|
%
|
64.28
|
73.96
|
-13%
|
65.25
|
72.30
|
-10%
|
|
Ounces Produced
|
Oz
|
579,974
|
721,272
|
-20%
|
2,518,332
|
3,031,796
|
-17%
|
|
Zinc Production
|
||||||||
Mining Unit
|
Operating Results
|
Unit
|
4Q18
|
4Q17
|
△%
|
FY18
|
FY17
|
△ %
|
Underground
|
||||||||
Tambomayo
|
Ore Milled
|
DMT
|
141,584
|
132,702
|
7%
|
557,364
|
332,193
|
68%
|
Ore Grade
|
%
|
2.06
|
2.34
|
-12%
|
2.16
|
2.35
|
-8%
|
|
Recovery Rate
|
%
|
71.31
|
67.20
|
6%
|
71.36
|
37.22
|
92%
|
|
MT Produced
|
MT
|
2,080
|
2,086
|
0%
|
8,685
|
2,906
|
199%
|
|
Uchucchacua
|
Ore Milled
|
DMT
|
355,348
|
325,312
|
9%
|
1,387,775
|
1,364,478
|
2%
|
Ore Grade
|
%
|
2.23
|
2.41
|
-7%
|
2.23
|
1.80
|
24%
|
|
Recovery Rate
|
%
|
73.99
|
55.11
|
34%
|
70.34
|
53.01
|
33%
|
|
MT Produced
|
MT
|
5,867
|
4,318
|
36%
|
21,840
|
13,040
|
67%
|
|
Mallay
|
Ore Milled
|
DMT
|
21,877
|
31,296
|
-30%
|
92,450
|
170,519
|
-46%
|
Ore Grade
|
Oz/MT
|
6.00
|
4.73
|
27%
|
5.30
|
4.73
|
12%
|
|
Recovery Rate
|
%
|
59.61
|
83.93
|
-29%
|
64.77
|
85.20
|
-24%
|
|
MT Produced
|
MT
|
1,107
|
1,281
|
-14%
|
4,151
|
7,102
|
-42%
|
|
Open Pit
|
||||||||
Tajo Norte
|
Ore Milled
|
DMT
|
824,071
|
779,082
|
6%
|
3,429,618
|
3,169,908
|
8%
|
Ore Grade
|
%
|
2.14
|
2.54
|
-16%
|
2.30
|
2.74
|
-16%
|
|
Recovery Rate
|
%
|
55.01
|
54.43
|
1%
|
57.78
|
59.33
|
-3%
|
|
MT Produced
|
MT
|
9,702
|
10,785
|
-10%
|
45,593
|
51,511
|
-11%
|
|
Copper Production
|
||||||||
Mining Unit
|
Operating Results
|
Unit
|
4Q18
|
4Q17
|
△%
|
FY18
|
FY17
|
△ %
|
Underground
|
||||||||
Marcapunta
|
Ore Milled
|
DMT
|
907,596
|
687,612
|
32%
|
3,204,261
|
2,517,673
|
27%
|
Ore Grade
|
%
|
1.49
|
1.90
|
-21%
|
1.59
|
1.91
|
-17%
|
|
Recovery Rate
|
%
|
89.48
|
92.82
|
-4%
|
90.63
|
93.56
|
-3%
|
|
MT Produced
|
MT
|
12,093
|
12,103
|
0%
|
46,231
|
45,097
|
3%
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 13 of 27
|
|
||||
|
4Q18
|
4Q17
|
FY 2018
|
FY 2017
|
Net Income
|
-67,332
|
-959
|
-11,654
|
64,435
|
Add / Substract:
|
136,202
|
119,848
|
327,070
|
312,376
|
Depreciation and Amortization
|
63,033
|
74,123
|
241,286
|
213,722
|
Interest expense
|
10,140
|
8,785
|
38,456
|
34,623
|
Provision for income tax, net
|
3,513
|
-9,062
|
26,926
|
18,012
|
Long Term Compensation provision
|
5,075
|
1,561
|
17,757
|
1,744
|
Impairment of Inventories
|
4,295
|
2,260
|
11,560
|
4,562
|
Loss from discontinued operations
|
5,916
|
12,243
|
7,203
|
10,098
|
Write-off of talings dam
|
0
|
0
|
1,134
|
0
|
Loss of assets due to failed investment
|
2,690
|
0
|
2,690
|
0
|
Workers´ participation provision
|
1,037
|
-49
|
1,903
|
2,195
|
Loss on currency exchange difference
|
1,345
|
-585
|
1,366
|
-2,928
|
Write-off development costs
|
970
|
0
|
2,263
|
0
|
Share in associated companies by the equity method, net
|
72,317
|
-4,306
|
1,144
|
-13,207
|
Provision for contingencies
|
-22,531
|
551
|
-11,239
|
13,879
|
Interest income
|
-5,905
|
-866
|
-9,686
|
-5,517
|
Impairment of Long-Lived Assets
|
-5,693
|
21,620
|
-5,693
|
21,620
|
Adjustment of component of stripping cost
|
0
|
13,573
|
0
|
13,573
|
EBITDA Buenaventura Direct Operations
|
68,870
|
118,889
|
315,416
|
376,811
|
EBITDA Yanacocha (43.65%)
|
22,085
|
19,168
|
64,396
|
18,717
|
EBITDA Cerro Verde (19.58%)
|
47,318
|
95,320
|
242,761
|
276,940
|
EBITDA Coimolache (40.01%)
|
41,201
|
49,573
|
41,201
|
49,573
|
Adjusted EBITDA (including Associated companies)
|
179,475
|
282,950
|
663,775
|
722,041
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 14 of 27
|
GOLD
|
||||||||||||||||||||
% Ownership
|
MT (000)
|
Grade Oz/TMS
|
Oz (000)
|
Attributable (000)
|
||||||||||||||||
Orcopampa
|
100.00
|
922
|
0.331
|
306
|
306
|
|||||||||||||||
Julcani
|
100.00
|
251
|
0.006
|
1
|
1
|
|||||||||||||||
Mallay
|
100.00
|
134
|
0.007
|
1
|
1
|
|||||||||||||||
Tambomayo
|
100.00
|
3,391
|
0.120
|
408
|
408
|
|||||||||||||||
La Zanja
|
53.06
|
3,120
|
0.012
|
37
|
19
|
|||||||||||||||
La Zanja (on Pads and Plant)
|
53.06
|
11
|
6
|
|||||||||||||||||
Tantahuatay (Oxides)
|
40.10
|
57,715
|
0.012
|
666
|
267
|
|||||||||||||||
Tantahuatay PAD
|
40.10
|
4
|
2
|
|||||||||||||||||
El Brocal Marcapunta (Sulphides)
|
61.43
|
19,804
|
0.013
|
249
|
153
|
|||||||||||||||
Yanacocha
|
43.65
|
7,423
|
3,240
|
|||||||||||||||||
Total
|
9,105
|
4,403
|
||||||||||||||||||
SILVER
|
||||||||||||||||||||
% Ownership
|
MT (000)
|
Grade Oz/TMS
|
Oz (000)
|
Attributable (000)
|
||||||||||||||||
Uchucchacua (Silver - Zinc - Lead)
|
100.00
|
11,941
|
7.69
|
91,844
|
91,844
|
|||||||||||||||
Julcani
|
100.00
|
251
|
21.37
|
5,368
|
5,368
|
|||||||||||||||
Mallay
|
100.00
|
134
|
6.56
|
878
|
878
|
|||||||||||||||
Orcopampa
|
100.00
|
922
|
1.01
|
932
|
932
|
|||||||||||||||
Tambomayo
|
100.00
|
3,391
|
4.17
|
14,133
|
14,133
|
|||||||||||||||
La Zanja
|
53.06
|
3,120
|
0.23
|
709
|
376
|
|||||||||||||||
La Zanja (on Pads and Plant)
|
53.06
|
210
|
111
|
|||||||||||||||||
Tantahuatay Oxides
|
40.10
|
57,715
|
0.31
|
17,910
|
7,181
|
|||||||||||||||
Tantahuatay PAD
|
40.10
|
57
|
23
|
|||||||||||||||||
El Brocal (Tajo Norte - Smelter)
|
61.43
|
58,982
|
1.13
|
66,396
|
40,787
|
|||||||||||||||
El Brocal Marcapunta (Sulphides)
|
61.43
|
19,804
|
0.70
|
13,956
|
8,573
|
|||||||||||||||
Yanacocha
|
43.65
|
104,571
|
45,645
|
|||||||||||||||||
Cerro Verde (Sulphides)
|
19.58
|
4,191,353
|
0.06
|
254,493
|
49,830
|
|||||||||||||||
Total
|
571,455
|
265,680
|
||||||||||||||||||
ZINC
|
||||||||||||||||||||
% Ownership
|
MT (000)
|
% Zn
|
MT (000)
|
Attributable (000)
|
||||||||||||||||
Uchucchacua (Silver - Zinc - Lead)
|
100.00
|
11,941
|
1.79
|
214
|
214
|
|||||||||||||||
Mallay
|
100.00
|
134
|
6.74
|
9
|
9
|
|||||||||||||||
Tambomayo
|
100.00
|
3,391
|
1.06
|
36
|
36
|
|||||||||||||||
El Brocal (Tajo Norte)
|
61.43
|
21,038
|
2.38
|
502
|
308
|
|||||||||||||||
Total
|
761
|
567
|
||||||||||||||||||
LEAD
|
||||||||||||||||||||
% Ownership
|
MT (000)
|
% Pb
|
MT (000)
|
Attributable (000)
|
||||||||||||||||
Uchucchacua (Silver - Zinc - Lead)
|
100.00
|
11,941
|
1.12
|
134
|
134
|
|||||||||||||||
Julcani
|
100.00
|
251
|
2.04
|
5
|
5
|
|||||||||||||||
Mallay
|
100.00
|
134
|
3.67
|
5
|
5
|
|||||||||||||||
Tambomayo
|
100.00
|
3,391
|
0.73
|
25
|
25
|
|||||||||||||||
El Brocal (Tajo Norte)
|
61.43
|
21,083
|
1.09
|
230
|
141
|
|||||||||||||||
Total
|
398
|
310
|
||||||||||||||||||
COPPER
|
||||||||||||||||||||
% Ownership
|
MT (000)
|
% Cu
|
MT (000)
|
Attributable (000)
|
||||||||||||||||
Julcani
|
100.00
|
251
|
0.47
|
1
|
1
|
|||||||||||||||
El Brocal Marcapunta Norte
|
61.43
|
19,804
|
1.35
|
266
|
164
|
|||||||||||||||
El Brocal (Tajo Norte - Smelter)
|
61.43
|
37,899
|
1.66
|
630
|
387
|
|||||||||||||||
Cerro Verde (Sulphides)*
|
19.58
|
4,191,353
|
0.36
|
13,943
|
2,730
|
|||||||||||||||
Cerro Verde (Oxides) *
|
19.58
|
133,107
|
0.26
|
992
|
194
|
|||||||||||||||
Yanacocha
|
43.65
|
660
|
288
|
|||||||||||||||||
Total
|
16,493
|
3,764
|
||||||||||||||||||
MOLYBDENUM
|
||||||||||||||||||||
% Ownership
|
MT (000)
|
% Mo
|
MT (000)
|
Attributable (000)
|
||||||||||||||||
Cerro Verde (Sulphides) *
|
19.58
|
4,191,353
|
0.01
|
587
|
115
|
|||||||||||||||
Total
|
587
|
115
|
Prices used for Buenaventura´s Reserves calculation:
|
|||||
Gold 1,300 US$/Oz - Silver 17 US$/Oz - Zinc 2,500 US$/MT - Lead 2,100US$/MT - Copper 7,000 US$/MT
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 15 of 27
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 16 of 27
|
Set forth below is a reconciliation of consolidated Cost of sales, excluding depreciation and amortization,
|
||||||||||||||||
to consolidated Cost applicable to sales:
|
||||||||||||||||
For the 3 months ended December 31
|
For the 12 months ended December 21
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(in thousands of US$)
|
||||||||||||||||
Consolidated Cost of sales excluding depreciation and amortization
|
160,249
|
181,783
|
629,802
|
640,387
|
||||||||||||
Add:
|
||||||||||||||||
Consolidated Exploration in units in operation
|
20,710
|
26,135
|
90,343
|
94,928
|
||||||||||||
Consolidated Commercial deductions
|
50,315
|
65,414
|
195,865
|
253,923
|
||||||||||||
Consolidated Selling expenses
|
7,156
|
8,014
|
27,522
|
24,088
|
||||||||||||
Consolidated Cost applicable to sales
|
238,430
|
281,345
|
943,532
|
1,013,326
|
||||||||||||
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 December 31
|
For the 12 months ended December 21
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Cost of sales by mine and mineral
|
(in thousands of US$)
|
|||||||||||||||
Julcani, Gold
|
0
|
0
|
19
|
0
|
||||||||||||
Julcani, Silver
|
6,218
|
6,674
|
23,608
|
26,413
|
||||||||||||
Julcani, Lead
|
298
|
995
|
1,335
|
3,048
|
||||||||||||
Julcani, Copper
|
18
|
18
|
86
|
126
|
||||||||||||
Mallay, Gold
|
7
|
0
|
28
|
225
|
||||||||||||
Mallay, Silver
|
627
|
1,901
|
3,968
|
8,204
|
||||||||||||
Mallay, Lead
|
319
|
932
|
1,974
|
4,470
|
||||||||||||
Mallay, Zinc
|
1,144
|
2,167
|
5,285
|
8,696
|
||||||||||||
Orcopampa, Gold
|
18,635
|
29,988
|
88,942
|
105,848
|
||||||||||||
Orcopampa, Silver
|
153
|
906
|
3,127
|
4,097
|
||||||||||||
Orcopampa, Copper
|
0
|
104
|
0
|
255
|
||||||||||||
Uchucchacua, Gold
|
0
|
42
|
5
|
139
|
||||||||||||
Uchucchacua, Silver
|
24,531
|
22,484
|
99,500
|
103,014
|
||||||||||||
Uchucchacua, Lead
|
4,955
|
4,143
|
16,554
|
12,942
|
||||||||||||
Uchucchacua, Zinc
|
6,415
|
4,667
|
20,646
|
12,769
|
||||||||||||
Tambomayo, Gold
|
15,944
|
15,627
|
58,475
|
34,907
|
||||||||||||
Tambomayo, Silver
|
4,644
|
5,729
|
20,969
|
11,791
|
||||||||||||
Tambomayo, Zinc
|
583
|
912
|
2,597
|
2,046
|
||||||||||||
Tambomayo, Lead
|
1,987
|
2,486
|
7,050
|
3,419
|
||||||||||||
La Zanja, Gold
|
15,410
|
26,088
|
65,128
|
99,304
|
||||||||||||
La Zanja, Silver
|
518
|
875
|
2,499
|
2,922
|
||||||||||||
El Brocal, Gold
|
1,573
|
1,985
|
7,770
|
7,129
|
||||||||||||
El Brocal, Silver
|
5,669
|
4,773
|
19,388
|
19,185
|
||||||||||||
El Brocal, Lead
|
5,061
|
3,935
|
17,106
|
15,563
|
||||||||||||
El Brocal, Zinc
|
9,618
|
11,792
|
42,651
|
45,929
|
||||||||||||
El Brocal, Copper
|
34,488
|
28,724
|
115,752
|
94,021
|
||||||||||||
Non Mining Units
|
1,434
|
3,837
|
5,343
|
13,927
|
||||||||||||
Consolidated Cost of sales, excluding depreciation and amortization
|
160,249
|
181,783
|
629,802
|
640,387
|
||||||||||||
|
||||||||||||||||
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 December 31
|
For the 12 months ended December 21
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Exploration expenses in units in
operation by mine and mineral
|
(in thousands of US$)
|
|||||||||||||||
Julcani, Gold
|
0
|
0
|
6
|
0
|
||||||||||||
Julcani, Silver
|
1,785
|
2,603
|
8,149
|
11,613
|
||||||||||||
Julcani, Lead
|
86
|
388
|
461
|
1,340
|
||||||||||||
Julcani, Copper
|
5
|
7
|
30
|
55
|
||||||||||||
Mallay, Gold
|
0
|
0
|
2
|
58
|
||||||||||||
Mallay, Silver
|
15
|
206
|
216
|
2,134
|
||||||||||||
Mallay, Lead
|
8
|
101
|
107
|
1,163
|
||||||||||||
Mallay, Zinc
|
27
|
235
|
288
|
2,262
|
||||||||||||
Orcopampa, Gold
|
4,409
|
10,717
|
28,559
|
37,286
|
||||||||||||
Orcopampa, Silver
|
36
|
324
|
1,004
|
1,443
|
||||||||||||
Orcopampa, Copper
|
0
|
37
|
0
|
90
|
||||||||||||
Uchucchacua, Gold
|
0
|
8
|
1
|
29
|
||||||||||||
Uchucchacua, Silver
|
3,533
|
4,209
|
15,210
|
21,639
|
||||||||||||
Uchucchacua, Lead
|
714
|
776
|
2,531
|
2,719
|
||||||||||||
Uchucchacua, Zinc
|
924
|
874
|
3,156
|
2,682
|
||||||||||||
Tambomayo, Gold
|
4,792
|
3,556
|
13,490
|
6,386
|
||||||||||||
Tambomayo, Silver
|
1,396
|
1,304
|
4,838
|
2,157
|
||||||||||||
Tambomayo, Lead
|
175
|
208
|
599
|
374
|
||||||||||||
Tambomayo, Zinc
|
597
|
566
|
1,626
|
626
|
||||||||||||
La Zanja, Gold
|
2
|
16
|
71
|
847
|
||||||||||||
La Zanja, Silver
|
0
|
1
|
3
|
25
|
||||||||||||
El Brocal, Gold
|
62
|
0
|
383
|
0
|
||||||||||||
El Brocal, Silver
|
222
|
0
|
956
|
0
|
||||||||||||
El Brocal, Lead
|
198
|
0
|
844
|
0
|
||||||||||||
El Brocal, Zinc
|
376
|
0
|
2,104
|
0
|
||||||||||||
El Brocal, Copper
|
1,349
|
0
|
5,709
|
0
|
||||||||||||
Non Mining Units
|
0
|
0
|
0
|
0
|
||||||||||||
Consolidated Exploration expenses in units in operation
|
20,710
|
26,135
|
90,343
|
94,928
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 17 of 27
|
Set forth below is a reconciliation of Commercial Deductions in units in operation (by mine and mineral)
|
||||||||||||||||
to consolidated Commercial deductions:
|
||||||||||||||||
|
||||||||||||||||
|
For the 3 months ended December 31
|
For the 12 months ended December 21
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Commercial Deductions in units in
operation by mine and mineral
|
(in thousands of US$)
|
|||||||||||||||
Julcani, Gold
|
0
|
0
|
3
|
0
|
||||||||||||
Julcani, Silver
|
806
|
586
|
3,390
|
3,676
|
||||||||||||
Julcani, Lead
|
38
|
89
|
191
|
422
|
||||||||||||
Julcani, Copper
|
3
|
1
|
12
|
19
|
||||||||||||
Mallay, Gold
|
0
|
1 | 5 | 70 | ||||||||||||
Mallay, Silver
|
68
|
546
|
888
|
2,441
|
||||||||||||
Mallay, Lead
|
29
|
268
|
435
|
1,336
|
||||||||||||
Mallay, Zinc
|
653
|
660
|
1,853
|
2,940
|
||||||||||||
Orcopampa, Gold
|
69
|
238
|
778
|
918
|
||||||||||||
Orcopampa, Silver
|
-3
|
44
|
107
|
181
|
||||||||||||
Orcopampa, Copper
|
-8
|
18
|
-11 | 46 | ||||||||||||
Uchucchacua, Gold
|
-7
|
12
|
0 | 41 | ||||||||||||
Uchucchacua, Silver
|
6,318
|
8,380
|
29,986
|
35,851
|
||||||||||||
Uchucchacua, Lead
|
598
|
1,489
|
3,092
|
4,350
|
||||||||||||
Uchucchacua, Zinc
|
2,626
|
5,173
|
8,367
|
14,286
|
||||||||||||
Tambomayo, Gold
|
316
|
35
|
644
|
110
|
||||||||||||
Tambomayo, Silver
|
362
|
229
|
1,211
|
1,029
|
||||||||||||
Tambomayo, Lead
|
41
|
134
|
590
|
419
|
||||||||||||
Tambomayo, Zinc
|
865
|
397
|
2,164
|
797
|
||||||||||||
La Zanja, Gold
|
52
|
59
|
319
|
258
|
||||||||||||
La Zanja, Silver
|
2
|
1
|
21
|
5
|
||||||||||||
El Brocal, Gold
|
1,400
|
2,326
|
7,369
|
9,280
|
||||||||||||
El Brocal, Silver
|
2,540
|
3,409
|
9,125
|
14,362
|
||||||||||||
El Brocal, Lead
|
744
|
1,860
|
2,446
|
8,592
|
||||||||||||
El Brocal, Zinc
|
3,107
|
6,636
|
11,459
|
33,905
|
||||||||||||
El Brocal, Copper
|
29,697
|
32,824
|
111,419
|
118,590
|
||||||||||||
Non Mining Units
|
0
|
0
|
0
|
0
|
||||||||||||
Consolidated Commercial deductions in units in operation
|
50,315
|
65,414
|
195,865
|
253,923
|
||||||||||||
|
||||||||||||||||
Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated
|
||||||||||||||||
Selling expenses:
|
||||||||||||||||
|
||||||||||||||||
|
For the 3 months ended December 31
|
For the 12 months ended December 31
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Selling expenses by mine and
mineral
|
(in thousands of US$)
|
|||||||||||||||
Julcani, Gold
|
0
|
0
|
0
|
0
|
||||||||||||
Julcani, Silver
|
114
|
129
|
336
|
540
|
||||||||||||
Julcani, Lead
|
5
|
19
|
19
|
62
|
||||||||||||
Julcani, Copper
|
0
|
0
|
1
|
3
|
||||||||||||
Mallay, Gold
|
0
|
0
|
1
|
11
|
||||||||||||
Mallay, Silver
|
43
|
81
|
202
|
397
|
||||||||||||
Mallay, Lead
|
22
|
40
|
101
|
216
|
||||||||||||
Mallay, Zinc
|
78
|
93
|
270
|
421
|
||||||||||||
Orcopampa, Gold
|
138
|
245
|
749
|
976
|
||||||||||||
Orcopampa, Silver
|
1
|
7
|
26
|
38
|
||||||||||||
Orcopampa, Copper
|
0
|
1
|
0
|
2 | ||||||||||||
Uchucchacua, Gold
|
0
|
3
|
0
|
6 | ||||||||||||
Uchucchacua, Silver
|
1,234
|
1,794
|
5,596
|
4,824
|
||||||||||||
Uchucchacua, Lead
|
249
|
331
|
931
|
606
|
||||||||||||
Uchucchacua, Zinc
|
323
|
372
|
1,161
|
598
|
||||||||||||
Tambomayo, Gold
|
784
|
641
|
1,999
|
927
|
||||||||||||
Tambomayo, Silver
|
228
|
235
|
717
|
313
|
||||||||||||
Tambomayo, Lead
|
29
|
37
|
89
|
54
|
||||||||||||
Tambomayo, Zinc
|
98
|
102
|
241
|
91
|
||||||||||||
La Zanja, Gold
|
181
|
351
|
755
|
1,018
|
||||||||||||
La Zanja, Silver
|
6
|
12
|
29
|
30
|
||||||||||||
El Brocal, Gold
|
81
|
117
|
468
|
428
|
||||||||||||
El Brocal, Silver
|
293
|
281
|
1,167
|
1,152
|
||||||||||||
El Brocal, Lead
|
262
|
232
|
1,030
|
934
|
||||||||||||
El Brocal, Zinc
|
498
|
694
|
2,568
|
2,757
|
||||||||||||
El Brocal, Copper
|
1,785
|
1,690
|
6,969
|
5,644
|
||||||||||||
Non Mining Units
|
702
|
506
|
2,097
|
2,039
|
||||||||||||
Consolidated Selling expenses
|
7,156
|
8,014
|
27,522
|
24,088
|
||||||||||||
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 18 of 27
|
|
JULCANI
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
-
|
6,218
|
298
|
-
|
18
|
6,533
|
-
|
6,674
|
995
|
-
|
18
|
7,687
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
-
|
1,785
|
86
|
-
|
5
|
1,876
|
-
|
2,603
|
388
|
-
|
7
|
2,998
|
Commercial Deductions (US$000)
|
-0
|
806
|
38
|
-
|
3
|
846
|
0
|
586
|
89
|
-
|
1
|
676
|
Selling Expenses (US$000)
|
-
|
114
|
5
|
-
|
0
|
120
|
-
|
129.37
|
19.29
|
-
|
0.34
|
149
|
Cost Applicable to Sales (US$000)
|
-0
|
8,923
|
427
|
-
|
26
|
9,375
|
0
|
9,992
|
1,491
|
-
|
26
|
11,510
|
Divide:
|
||||||||||||
Volume Sold
|
-
|
635,338
|
237
|
-
|
4
|
Not Applicable
|
-
|
330,359
|
312
|
-
|
4
|
Not Applicable
|
CAS |
-
|
14.04
|
1,803
|
-
|
6,047
|
Not Applicable
|
-
|
30.25
|
4,782
|
-
|
6,417
|
Not Applicable
|
|
||||||||||||
|
MALLAY
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
6.71
|
627
|
319
|
1,144
|
-
|
2,097
|
-
|
1,901
|
932
|
2,167
|
-
|
5,000
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
0
|
15
|
8
|
27
|
-
|
50
|
-
|
206
|
101
|
235
|
-
|
543
|
Commercial Deductions (US$000)
|
0
|
68
|
29
|
653
|
-
|
750
|
1
|
546
|
268
|
660
|
-
|
1,475
|
Selling Expenses (US$000)
|
0
|
43
|
22
|
78
|
-
|
143
|
-
|
81
|
40
|
93
|
-
|
214
|
Cost Applicable to Sales (US$000)
|
8
|
753
|
377
|
1,902
|
-
|
3,040
|
1
|
2,735
|
1,341
|
3,155
|
-
|
7,232
|
Divide:
|
||||||||||||
Volume Sold
|
9
|
97,106
|
387
|
931
|
-
|
Not Applicable
|
-
|
211,609
|
693
|
1,153
|
-
|
Not Applicable
|
CAS |
849
|
7.76
|
974
|
2,044
|
-
|
Not Applicable
|
-
|
12.92
|
1,936
|
2,737
|
-
|
Not Applicable
|
|
- 0.40
|
|||||||||||
|
ORCOPAMPA
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
18,635
|
153
|
-
|
-
|
-
|
18,788
|
29,988
|
906
|
-
|
-
|
104
|
30,998
|
Add:
|
-
|
|||||||||||
Exploration Expenses (US$000)
|
4,409
|
36
|
-
|
-
|
-
|
4,445
|
10,717
|
324
|
-
|
-
|
37
|
11,078
|
Commercial Deductions (US$000)
|
69
|
-3
|
-
|
-
|
-8
|
58
|
238
|
44
|
-
|
-
|
18
|
300
|
Selling Expenses (US$000)
|
138
|
1
|
-
|
-
|
-
|
139
|
245
|
7
|
-
|
-
|
1
|
253
|
Cost Applicable to Sales (US$000)
|
23,250
|
188
|
-
|
-
|
-8
|
23,430
|
41,188
|
1,281
|
-
|
-
|
159
|
42,628
|
Divide:
|
||||||||||||
Volume Sold
|
13,405
|
12,129
|
-
|
-
|
-
|
Not Applicable
|
55,812
|
130,932
|
-
|
-
|
34
|
Not Applicable
|
CAS |
1,734
|
15.52
|
-
|
-
|
-
|
Not Applicable
|
738
|
9.79
|
-
|
-
|
4,707
|
Not Applicable
|
|
||||||||||||
|
UCHUCCHACUA
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
-
|
24,531
|
4,955
|
6,415
|
-
|
35,901
|
42
|
22,484
|
4,143
|
4,667
|
-
|
31,336
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
-
|
3,533
|
714
|
924
|
-
|
5,171
|
8
|
4,209
|
776
|
874
|
-
|
5,866
|
Commercial Deductions (US$000)
|
-7
|
6,318
|
598
|
2,626
|
-
|
9,535
|
12
|
8,380
|
1,489
|
5,173
|
-
|
15,053
|
Selling Expenses (US$000)
|
-
|
1,234
|
249
|
323
|
-
|
1,806
|
3
|
1,794
|
331
|
372
|
-
|
2,500
|
Cost Applicable to Sales (US$000)
|
-7
|
35,616
|
6,517
|
10,287
|
-
|
52,413
|
65
|
36,867
|
6,737
|
11,086
|
-
|
54,755
|
Divide:
|
||||||||||||
Volume Sold
|
9
|
2,949,234
|
4,553
|
4,328
|
-
|
Not Applicable
|
68
|
3,747,035
|
4,365
|
3,692
|
-
|
Not Applicable
|
CAS |
-
|
12.08
|
1,431
|
2,377
|
-
|
No Applicable
|
955
|
9.84
|
1,544
|
3,003
|
-
|
No Applicable
|
|
||||||||||||
|
TAMBOMAYO
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
15,944
|
4,644
|
583
|
1,987
|
-
|
23,159
|
15,627
|
5,729
|
912
|
2,485.66
|
-
|
24,754
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
4,792
|
1,396
|
175
|
597
|
-
|
6,960
|
3,556
|
1,304
|
208
|
566
|
-
|
5,633
|
Commercial Deductions (US$000)
|
316
|
362
|
41
|
865
|
-
|
1,584
|
35
|
229
|
134
|
397
|
-
|
796
|
Selling Expenses (US$000)
|
784
|
228
|
29
|
98
|
-
|
1,139
|
641
|
235
|
37
|
102
|
-
|
1,016
|
Cost Applicable to Sales (US$000)
|
21,836
|
6,630
|
828
|
3,548
|
-
|
32,842
|
19,859
|
7,498
|
1,291
|
3,551
|
-
|
32,199
|
Divide:
|
||||||||||||
Volume Sold
|
25,691
|
662,978
|
709
|
1,769
|
-
|
Not Applicable
|
31,491
|
884,088
|
885
|
1,906
|
-
|
Not Applicable
|
CAS |
850
|
10.00
|
1,168
|
2,005
|
-
|
No Applicable
|
631
|
8.48
|
1,459
|
1,863
|
-
|
No Applicable
|
|
JULCANI
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
19
|
23,608
|
1,335
|
-
|
86
|
25,047
|
0
|
26,413
|
3,048
|
-
|
126
|
29,587
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
6
|
8,149
|
461
|
-
|
30
|
8,646
|
0
|
11,613
|
1,340
|
-
|
55
|
13,009
|
Commercial Deductions (US$000)
|
3
|
3,390
|
191
|
-
|
12
|
3,596
|
-0
|
3,676
|
422
|
-
|
19
|
4,117
|
Selling Expenses (US$000)
|
0
|
336
|
19
|
-
|
1
|
356
|
0
|
540
|
62
|
-
|
3
|
605
|
Cost Applicable to Sales (US$000)
|
28
|
35,483
|
2,006
|
-
|
128
|
37,645
|
-0
|
42,242
|
4,872
|
-
|
202
|
47,317
|
Divide:
|
||||||||||||
Volume Sold
|
11
|
2,368,497
|
915
|
-
|
17
|
Not Applicable
|
21
|
2,466,846
|
1,916
|
-
|
32
|
No Aplicable
|
CAS |
2,507
|
14.98
|
2,191
|
-
|
7,392
|
No Applicable
|
-
|
17.12
|
2,543
|
-
|
6,318
|
No Applicable
|
|
||||||||||||
|
MALLAY
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
28
|
3,968
|
1,974
|
5,285
|
-
|
11,255
|
225
|
8,204
|
4,470
|
8,696
|
-
|
21,594
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
2
|
216
|
107
|
288
|
-
|
613
|
58
|
2,134
|
1,163
|
2,262
|
-
|
5,617
|
Commercial Deductions (US$000)
|
5
|
888
|
435
|
1,853
|
-
|
3,182
|
70
|
2,441
|
1,336
|
2,940
|
-
|
6,787
|
Selling Expenses (US$000)
|
1
|
202
|
101
|
270
|
-
|
574
|
11
|
397
|
216
|
421
|
-
|
1,045
|
Cost Applicable to Sales (US$000)
|
36
|
5,275
|
2,617
|
7,695
|
-
|
15,624
|
364
|
13,176
|
7,185
|
14,318
|
-
|
35,042
|
Divide:
|
||||||||||||
Volume Sold
|
40
|
458,671
|
1,633
|
3,369
|
-
|
Not Applicable
|
346
|
993,040
|
3,804
|
5,926
|
-
|
Not Applicable
|
CAS |
924
|
11.50
|
1,603
|
2,284
|
-
|
No Applicable
|
1,052
|
13.27
|
1,889
|
2,416
|
-
|
No Applicable
|
|
||||||||||||
|
ORCOPAMPA
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
88,942
|
3,127
|
-
|
-
|
-
|
92,069
|
105,848
|
4,097
|
-
|
-
|
255
|
110,200
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
28,559
|
1,004
|
-
|
-
|
-
|
29,563
|
37,286
|
1,443
|
-
|
-
|
90
|
38,819
|
Commercial Deductions (US$000)
|
778
|
107
|
-
|
-
|
-11
|
874
|
918
|
181
|
-
|
-
|
46
|
1,144
|
Selling Expenses (US$000)
|
749
|
26
|
-
|
-
|
-
|
775
|
976
|
38
|
-
|
-
|
2
|
1,016
|
Cost Applicable to Sales (US$000)
|
119,028
|
4,264
|
-
|
-
|
-11
|
123,281
|
145,028
|
5,759
|
-
|
-
|
393
|
151,180
|
Divide:
|
||||||||||||
Volume Sold
|
116,719
|
335,761
|
-
|
-
|
42
|
Not Applicable
|
195,278
|
574,591
|
-
|
-
|
91
|
Not Applicable
|
CAS |
1,020
|
12.70
|
-
|
-
|
-
|
No Applicable
|
743
|
10.02
|
-
|
-
|
4,307
|
No Applicable
|
|
||||||||||||
|
UCHUCCHACUA
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
5
|
99,500
|
16,554
|
20,646
|
-
|
136,705
|
139
|
103,014
|
12,942
|
12,769
|
-
|
128,864
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
1
|
15,210
|
2,531
|
3,156
|
-
|
20,898
|
29
|
21,639
|
2,719
|
2,682
|
-
|
27,069
|
Commercial Deductions (US$000)
|
0
|
29,986
|
3,092
|
8,367
|
-
|
41,446
|
41
|
35,851
|
4,350
|
14,286
|
-
|
54,529
|
Selling Expenses (US$000)
|
0
|
5,596
|
931
|
1,161
|
-
|
7,689
|
6
|
4,824
|
606
|
598
|
-
|
6,035
|
Cost Applicable to Sales (US$000)
|
6
|
150,293
|
23,108
|
33,330
|
-
|
206,738
|
215
|
165,329
|
20,617
|
30,336
|
-
|
216,496
|
Divide:
|
||||||||||||
Volume Sold
|
216
|
14,443,456
|
17,071
|
16,811
|
-
|
Not Applicable
|
201
|
15,583,553
|
13,127
|
10,281
|
-
|
Not Applicable
|
CAS |
27
|
10.41
|
1,354
|
1,983
|
-
|
No Applicable
|
1,069
|
10.61
|
1,571
|
2,951
|
-
|
No Applicable
|
|
||||||||||||
|
TAMBOMAYO
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
58,475
|
20,969
|
2,597
|
7,050
|
-
|
89,090
|
34,907
|
11,791
|
2,046
|
3,419
|
-
|
52,163
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
13,490
|
4,838
|
599
|
1,626
|
-
|
20,553
|
6,386
|
2,157
|
374
|
626
|
-
|
9,543
|
Commercial Deductions (US$000)
|
644
|
1,211
|
590
|
2,164
|
-
|
4,609
|
110
|
1,029
|
419
|
797
|
-
|
2,354
|
Selling Expenses (US$000)
|
1,999
|
717
|
89
|
241
|
-
|
3,046
|
927
|
313
|
54
|
91
|
-
|
1,386
|
Cost Applicable to Sales (US$000)
|
74,608
|
27,734
|
3,875
|
11,080
|
-
|
117,298
|
42,330
|
15,290
|
2,893
|
4,932
|
-
|
65,446
|
Divide:
|
||||||||||||
Volume Sold
|
119,211
|
3,570,382
|
3,268
|
7,143
|
-
|
Not Applicable
|
63,130
|
1,621,611
|
1,769
|
2,398
|
-
|
Not Applicable
|
CAS |
626
|
7.77
|
1,186
|
1,551
|
-
|
No Applicable
|
671
|
9.43
|
1,635
|
2,057
|
-
|
Not Applicable
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 19 of 27
|
|
BROCAL
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
1,573
|
5,669
|
5,061
|
9,618
|
34,488
|
56,409
|
1,985
|
4,773
|
3,935
|
11,792
|
28,724
|
51,208
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
62
|
222
|
198
|
376
|
1,349
|
2,206
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial Deductions (US$000)
|
1,400
|
2,540
|
744
|
3,107
|
29,697
|
37,487
|
2,326
|
3,409
|
1,860
|
6,636
|
32,824
|
47,055
|
Selling Expenses (US$000)
|
81
|
293
|
262
|
498
|
1,785
|
2,920
|
117
|
281
|
232
|
694
|
1,690
|
3,013
|
Cost Applicable to Sales (US$000)
|
3,116
|
8,723
|
6,265
|
13,599
|
67,319
|
99,022
|
4,427
|
8,463
|
6,026
|
19,121
|
63,239
|
101,276
|
Divide:
|
||||||||||||
Volume Sold
|
2,482
|
773,051
|
5,248
|
8,020
|
11,523
|
Not Applicable
|
4,429
|
846,928
|
4,578
|
9,285
|
11,566
|
Not Applicable
|
CAS |
1,256
|
11.28
|
1,194
|
1,696
|
5,842
|
Not Applicable
|
1,000
|
9.99
|
1,316
|
2,059
|
5,468
|
Not Applicable
|
|
||||||||||||
|
NON MINING COMPANIE
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
-
|
-
|
-
|
-
|
-
|
1,434
|
-
|
-
|
-
|
-
|
-
|
3,837
|
Add:
|
-
|
-
|
||||||||||
Selling Expenses (US$000)
|
-
|
-
|
-
|
-
|
-
|
702
|
-
|
-
|
-
|
-
|
-
|
506
|
Total (US$000)
|
-
|
-
|
-
|
-
|
-
|
2,136
|
-
|
-
|
-
|
-
|
-
|
4,343
|
|
||||||||||||
|
BUENAVENTURA CONSOLIDATED
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
51,569
|
42,360
|
11,216
|
19,164
|
34,506
|
160,249
|
73,729
|
43,343
|
10,916
|
21,112
|
28,845
|
181,783
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
9,264
|
6,988
|
1,180
|
1,925
|
1,354
|
20,710
|
14,297
|
8,647
|
1,472
|
1,674
|
44
|
26,135
|
Commercial Deductions (US$000)
|
1,831
|
10,091
|
1,450
|
7,252
|
29,691
|
50,315
|
2,670
|
13,195
|
3,839
|
12,867
|
32,843
|
65,414
|
Selling Expenses (US$000)
|
1,185
|
1,920
|
567
|
996
|
1,786
|
7,156
|
1,357
|
2,540
|
659
|
1,261
|
1,691
|
8,014
|
Cost Applicable to Sales (US$000)
|
63,849
|
61,359
|
14,413
|
29,336
|
67,336
|
238,430
|
92,054
|
67,724
|
16,887
|
36,914
|
63,424
|
281,345
|
Divide:
|
||||||||||||
Volume Sold
|
61,830
|
5,188,983
|
11,134
|
15,047
|
11,528
|
Not Applicable
|
122,085
|
6,228,219
|
10,833
|
16,036
|
11,604
|
Not Applicable
|
CAS |
1,033
|
11.82
|
1,295
|
1,950
|
5,841
|
Not Applicable
|
754
|
10.87
|
1,559
|
2,302
|
5,466
|
Not Applicable
|
|
||||||||||||
|
COIMOLACHE
|
|||||||||||
|
4Q 2018
|
4Q 2017
|
||||||||||
|
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)
|
30,137
|
1,401
|
-
|
-
|
-
|
31,538
|
20,502
|
1,615
|
-
|
-
|
-
|
22,117
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
7,493
|
348
|
-
|
-
|
-
|
7,841
|
5,340
|
421
|
-
|
-
|
-
|
5,761
|
Commercial Deductions (US$000)
|
172
|
9
|
-
|
-
|
-
|
181
|
161
|
8
|
-
|
-
|
-
|
169
|
Selling Expenses (US$000)
|
322
|
15
|
-
|
-
|
-
|
337
|
323
|
25
|
-
|
-
|
-
|
348
|
Cost Applicable to Sales (US$000)
|
38,124
|
1,773
|
-
|
-
|
-
|
39,897
|
26,326
|
2,069
|
-
|
-
|
-
|
28,395
|
Divide:
|
||||||||||||
Volume Sold
|
51,355
|
202,333
|
-
|
-
|
-
|
Not Applicable
|
47,580
|
288,356
|
-
|
-
|
-
|
Not Applicable
|
CAS |
742
|
8.76
|
-
|
-
|
-
|
Not Applicable
|
553
|
7.17
|
-
|
-
|
-
|
Not Applicable
|
|
BROCAL
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
7,770
|
19,388
|
17,106
|
42,651
|
115,752
|
202,666
|
7,129
|
19,185
|
15,563
|
45,929
|
94,021
|
181,828
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
383
|
956
|
844
|
2,104
|
5,709
|
9,996
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial Deductions (US$000)
|
7,369
|
9,125
|
2,446
|
11,459
|
111,419
|
141,818
|
9,280
|
14,362
|
8,592
|
33,905
|
118,590
|
184,728
|
Selling Expenses (US$000)
|
468
|
1,167
|
1,030
|
2,568
|
6,969
|
12,201
|
428
|
1,152
|
934
|
2,757
|
5,644
|
10,914
|
Cost Applicable to Sales (US$000)
|
15,990
|
30,637
|
21,425
|
58,781
|
239,849
|
366,681
|
16,836
|
34,699
|
25,090
|
82,591
|
218,254
|
377,470
|
Divide:
|
||||||||||||
Volume Sold
|
14,297
|
3,058,987
|
18,713
|
37,470
|
43,710
|
Not Applicable
|
15,881
|
3,253,899
|
19,415
|
43,120
|
42,633
|
Not Applicable
|
CAS |
1,118
|
10.02
|
1,145
|
1,569
|
5,487
|
No Applicable
|
1,060
|
10.66
|
1,292
|
1,915
|
5,119
|
Not Applicable
|
|
||||||||||||
|
NON MINING COMPANIES
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
-
|
-
|
-
|
-
|
-
|
5,343
|
-
|
-
|
-
|
-
|
-
|
13,927
|
Add:
|
-
|
-
|
||||||||||
Selling Expenses (US$000)
|
-
|
-
|
-
|
-
|
-
|
2,097
|
-
|
-
|
-
|
-
|
-
|
2,039
|
Total (US$000)
|
-
|
-
|
-
|
-
|
-
|
7,440
|
-
|
-
|
-
|
-
|
-
|
15,966
|
|
||||||||||||
|
BUENAVENTURA CONSOLIDATE
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
220,366
|
173,059
|
39,565
|
75,631
|
115,837
|
629,802
|
247,551
|
175,626
|
38,068
|
70,813
|
94,402
|
640,387
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
42,512
|
30,376
|
4,542
|
7,174
|
5,739
|
90,343
|
44,607
|
39,011
|
5,595
|
5,569
|
145
|
94,928
|
Commercial Deductions (US$000)
|
9,118
|
44,729
|
6,755
|
23,843
|
111,420
|
195,865
|
10,676
|
57,545
|
15,119
|
51,928
|
118,655
|
253,923
|
Selling Expenses (US$000)
|
3,973
|
8,074
|
2,169
|
4,239
|
6,970
|
27,522
|
3,367
|
7,294
|
1,873
|
3,867
|
5,648
|
24,088
|
Cost Applicable to Sales (US$000)
|
275,970
|
256,238
|
53,031
|
110,887
|
239,966
|
943,532
|
306,200
|
279,477
|
60,656
|
132,177
|
218,850
|
1,013,326
|
Divide:
|
||||||||||||
Volume Sold
|
324,864
|
24,464,648
|
41,601
|
64,793
|
43,770
|
Not Applicable
|
403,480
|
24,773,278
|
40,032
|
61,724
|
42,756
|
Not Applicable
|
CAS |
849
|
10.47
|
1,275
|
1,711
|
5,482
|
Not Applicable
|
759
|
11.28
|
1,515
|
2,141
|
5,119
|
Not Applicable
|
|
||||||||||||
|
COIMOLACHE
|
|||||||||||
|
FY 2018
|
FY 2017
|
||||||||||
|
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)
|
95,581
|
5,468
|
-
|
-
|
-
|
101,049
|
65,010
|
4,679
|
-
|
-
|
-
|
69,689
|
Add:
|
||||||||||||
Exploration Expenses (US$000)
|
18,759
|
1,073
|
-
|
-
|
-
|
19,832
|
12,039
|
866
|
-
|
-
|
-
|
12,905
|
Commercial Deductions (US$000)
|
579
|
36
|
-
|
-
|
-
|
615
|
539
|
45
|
-
|
-
|
-
|
584
|
Selling Expenses (US$000)
|
1,074
|
61
|
-
|
-
|
-
|
1,135
|
883
|
64
|
-
|
-
|
-
|
947
|
Cost Applicable to Sales (US$000)
|
115,993
|
6,639
|
-
|
-
|
-
|
122,631
|
78,471
|
5,654
|
-
|
-
|
-
|
84,125
|
Divide:
|
||||||||||||
Volume Sold
|
171,770
|
791,404
|
-
|
-
|
-
|
Not Applicable
|
151,797
|
809,683
|
-
|
-
|
-
|
Not Applicable
|
CAS |
675
|
8.39
|
-
|
-
|
-
|
No Applicable
|
517
|
6.98
|
-
|
-
|
-
|
Not Applicable
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 20 of 27
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for 4Q18
|
||||||||||||||||||||||||||||||||
Buenaventura1 | La Zanja | Tantahuatay | Attributable 2 | |||||||||||||||||||||||||||||
4Q18 | 4Q18 | 4Q18 |
4Q18 |
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
39,114
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
||||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
39,114
|
20,234
|
51,355
|
70,441
|
||||||||||||||||||||||||||||
4Q18
|
4Q18 | 4Q18
|
4Q18 | |||||||||||||||||||||||||||||
Income Statement & Cash Flow
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
||||||||||||||||||||||||
Cost of Sales3
|
93,295
|
2,385
|
16,323
|
807
|
31,537
|
614
|
114,601
|
1,627
|
||||||||||||||||||||||||
Exploration in Operating Units
|
18,502
|
473
|
2
|
0
|
7,841
|
153
|
21,647
|
307
|
||||||||||||||||||||||||
Royalties
|
1,179
|
30
|
0
|
0
|
1,179
|
17
|
||||||||||||||||||||||||||
Comercial Deductions4
|
12,774
|
327
|
54
|
3
|
181
|
4
|
12,875
|
183
|
||||||||||||||||||||||||
Selling Expenses
|
3,478
|
89
|
187
|
9
|
337
|
7
|
3,712
|
53
|
||||||||||||||||||||||||
Administrative Expenses
|
11,528
|
295
|
847
|
42
|
1,588
|
31
|
12,614
|
179
|
||||||||||||||||||||||||
Other, net
|
3,599
|
92
|
645
|
32
|
614
|
12
|
4,187
|
59
|
||||||||||||||||||||||||
Sustaining Capex5
|
11,934
|
305
|
792
|
39
|
19,659
|
383
|
20,237
|
287
|
||||||||||||||||||||||||
By-product Credit
|
-84,837
|
-2,169
|
-844
|
-42
|
-2,871
|
-56
|
-1,599
|
-23
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
71,452
|
1,827
|
18,006
|
890
|
58,886
|
1,147
|
104,616
|
1,485
|
||||||||||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in
non-operating areas.
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 21 of 27
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for 4Q17
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
4Q17 | 4Q17 | 4Q17 |
4Q17 |
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
87,421
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
0
|
|||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
87,421
|
30,608
|
47,580
|
122,739
|
||||||||||||||||||||||||||||
4Q17 | 4Q17 | 4Q17 | 4Q17 | |||||||||||||||||||||||||||||
Income Statement & Cash Flow
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
US$ 000'
|
US$/Oz Au
|
||||||||||||||||||||||||
Cost of Sales3
|
106,437
|
1,218
|
27,195
|
889
|
22,117
|
465
|
129,734
|
1,057
|
||||||||||||||||||||||||
Exploration in Operating Units
|
26,119
|
299
|
17
|
1
|
5,761
|
121
|
28,438
|
232
|
||||||||||||||||||||||||
Royalties
|
5,493
|
63
|
0
|
0
|
0
|
0
|
5,493
|
45
|
||||||||||||||||||||||||
Comercial Deductions4
|
18,299
|
209
|
60
|
2
|
169
|
4
|
18,399
|
150
|
||||||||||||||||||||||||
Selling Expenses
|
4,176
|
48
|
363
|
12
|
347
|
7
|
4,508
|
37
|
||||||||||||||||||||||||
Administrative Expenses
|
13,009
|
149
|
1,127
|
37
|
1,111
|
23
|
14,052
|
114
|
||||||||||||||||||||||||
Other, net
|
1,139
|
13
|
1,767
|
58
|
950
|
20
|
2,457
|
20
|
||||||||||||||||||||||||
Sustaining Capex5
|
22,403
|
256
|
7,704
|
252
|
20,193
|
424
|
34,588
|
282
|
||||||||||||||||||||||||
By-product Credit
|
-127,593
|
-1,460
|
-1,294
|
-42
|
-4,749
|
-100
|
-2,591
|
-21
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
69,483
|
795
|
36,939
|
1,207
|
45,898
|
965
|
107,486
|
876
|
||||||||||||||||||||||||
*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.
Fourth Quarter 2018 Results
Page 22 of 27
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for FY18
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
FY18
|
FY18
|
FY18
|
FY18
|
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
236,197
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
||||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
236,197
|
74,370
|
171,770
|
344,529
|
||||||||||||||||||||||||||||
FY18
|
FY18
|
FY18
|
FY18
|
|||||||||||||||||||||||||||||
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
|
380,313
|
1,610
|
68,993
|
928
|
101,049
|
588
|
457,436
|
1,328
|
||||||||||||||||||||||||
Exploration in Operating Units
|
80,273
|
340
|
74
|
1
|
19,831
|
115
|
88,264
|
256
|
||||||||||||||||||||||||
Royalties
|
12,123
|
51
|
0
|
0
|
12,123
|
35
|
||||||||||||||||||||||||||
Comercial Deductions4
|
53,706
|
227
|
340
|
5
|
615
|
4
|
54,133
|
157
|
||||||||||||||||||||||||
Selling Expenses
|
12,964
|
55
|
784
|
11
|
1,135
|
7
|
13,835
|
40
|
||||||||||||||||||||||||
Administrative Expenses
|
60,081
|
254
|
3,435
|
46
|
5,644
|
33
|
64,167
|
186
|
||||||||||||||||||||||||
Other, net
|
22,056
|
93
|
669
|
9
|
343
|
2
|
22,548
|
65
|
||||||||||||||||||||||||
Sustaining Capex5
|
41,705
|
177
|
8,073
|
109
|
44,848
|
261
|
63,970
|
186
|
||||||||||||||||||||||||
By-product Credit
|
-440,668
|
-1,866
|
-3,582
|
-48
|
-12,217
|
-71
|
-6,799
|
-20
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
222,552
|
942
|
78,786
|
1,059
|
161,248
|
939
|
329,008
|
955
|
||||||||||||||||||||||||
*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.
Fourth Quarter 2018 Results
Page 23 of 27
|
Buenaventura
|
||||||||||||||||||||||||||||||||
All-in Sustaining Cost for FY17
|
||||||||||||||||||||||||||||||||
Buenaventura1
|
La Zanja
|
Tantahuatay
|
Attributable 2
|
|||||||||||||||||||||||||||||
FY17
|
FY17
|
FY17
|
FY17
|
|||||||||||||||||||||||||||||
Au Ounces Sold BVN
|
286,254
|
|||||||||||||||||||||||||||||||
Au Ounces bought from La Zanja
|
-27,278 |
|||||||||||||||||||||||||||||||
Au Ounces Sold Net
|
258,976
|
128,623
|
151,797
|
388,086
|
||||||||||||||||||||||||||||
FY17
|
FY17
|
FY17
|
FY17
|
|||||||||||||||||||||||||||||
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
|
367,641
|
1,420
|
102,474
|
797
|
69,689
|
459
|
449,956
|
1,159
|
||||||||||||||||||||||||
Exploration in Operating Units
|
94,057
|
363
|
872
|
7
|
12,905
|
85
|
99,694
|
257
|
||||||||||||||||||||||||
Royalties
|
20,165
|
78
|
0
|
0
|
20,165
|
52
|
||||||||||||||||||||||||||
Comercial Deductions4
|
68,931
|
266
|
928
|
7
|
584
|
4
|
69,657
|
179
|
||||||||||||||||||||||||
Selling Expenses
|
10,298
|
40
|
881
|
7
|
946
|
6
|
11,145
|
29
|
||||||||||||||||||||||||
Administrative Expenses
|
53,003
|
205
|
2,814
|
22
|
3,829
|
25
|
56,031
|
144
|
||||||||||||||||||||||||
Other, net
|
6,445
|
25
|
2,339
|
18
|
587
|
4
|
7,921
|
20
|
||||||||||||||||||||||||
Sustaining Capex5
|
59,345
|
229
|
17,369
|
135
|
40,156
|
265
|
84,661
|
218
|
||||||||||||||||||||||||
By-product Credit
|
-459,049
|
-1,773
|
-4,434
|
-34
|
-13,642
|
-90
|
-7,822
|
-20
|
||||||||||||||||||||||||
All-in Sustaining Cost
|
220,835
|
853
|
123,243
|
958
|
115,055
|
758
|
332,359
|
856
|
||||||||||||||||||||||||
*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.
Fourth Quarter 2018 Results
Page 24 of 27
|
Compañía de Minas Buenaventura S.A.A. and Subsidiaries
|
||||||||
Consolidated Statement of Financial Position
|
||||||||
As of December 31, 2018 and 2017
|
||||||||
2018
|
2017
|
|||||||
Assets
|
US$(000)
|
US$(000)
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
369,200
|
214,551
|
||||||
Trade and other accounts receivable, net
|
211,715
|
314,308
|
||||||
Inventory, net
|
135,919
|
132,287
|
||||||
Income tax credit
|
24,396
|
23,165
|
||||||
Prepaid expenses
|
17,145
|
17,551
|
||||||
Hedge derivative financial instruments
|
2,759
|
-
|
||||||
761,134
|
701,862
|
|||||||
Non-current assets
|
||||||||
Trade and other receivables, net
|
40,593
|
44,191
|
||||||
Long-term inventory
|
3,812
|
3,238
|
||||||
Long-term income tax credit
|
319
|
3,413
|
||||||
Investment in associates
|
1,473,382
|
1,536,887
|
||||||
Mining concessions, development costs, property, plant and equipment, net
|
1,847,615
|
1,949,555
|
||||||
Investment properties, net
|
222
|
222
|
||||||
Deferred income tax asset, net
|
38,305
|
43,129
|
||||||
Prepaid expenses
|
26,578
|
27,555
|
||||||
Other assets
|
25,261
|
22,761
|
||||||
3,456,087
|
3,630,951
|
|||||||
Total assets
|
4,217,221
|
4,332,813
|
||||||
Liabilities and shareholders’ equity, net
|
||||||||
Current liabilities
|
||||||||
Bank loans
|
95,000
|
96,215
|
||||||
Trade and other payables
|
188,084
|
233,355
|
||||||
Provisions
|
68,172
|
76,847
|
||||||
Income tax payable
|
1,760
|
2,081
|
||||||
Financial obligations
|
46,166
|
83,991
|
||||||
Hedge derivative financial instruments
|
-
|
28,705
|
||||||
399,182
|
521,194
|
|||||||
Non-current liabilities
|
||||||||
Trade and other payables
|
639
|
663
|
||||||
Provisions
|
199,762
|
164,877
|
||||||
Financial obligations
|
540,896
|
549,092
|
||||||
Contingent consideration liability
|
15,755
|
17,570
|
||||||
Deferred income tax liability, net
|
31,422
|
15,790
|
||||||
788,474
|
747,992
|
|||||||
Total liabilities
|
1,187,656
|
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
|
1,675,909
|
1,728,847
|
||||||
Other reserves of equity
|
(703
|
)
|
(13,888
|
)
|
||||
Shareholders’ equity, net attributable to owners of the parent
|
2,808,328
|
2,848,037
|
||||||
Non-controlling interest
|
221,237
|
215,590
|
||||||
Total shareholders’ equity, net
|
3,029,565
|
3,063,627
|
||||||
Total liabilities and shareholders’ equity, net
|
4,217,221
|
4,332,813
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 25 of 27
|
Compañía de Minas Buenaventura S.A.A. and Subsidiaries
|
||||||||||||||||
Consolidated Statement of Income
|
||||||||||||||||
For the three and twelve month periods ended December 31, 2018 and 2017
|
||||||||||||||||
For the three month period ended December, 31
|
For the twelve month period ended December, 31
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Continuing operations
|
US$(000)
|
US$(000)
|
US$(000)
|
US$(000)
|
||||||||||||
Operating income
|
||||||||||||||||
Net sales of goods
|
239,846
|
356,503
|
1,122,995
|
1,223,942
|
||||||||||||
Net sales of services
|
10,718
|
8,983
|
24,001
|
29,697
|
||||||||||||
Royalty income
|
5,460
|
5,144
|
20,385
|
20,739
|
||||||||||||
Total operating income
|
256,024
|
370,630
|
1,167,381
|
1,274,378
|
||||||||||||
Operating costs
|
||||||||||||||||
Cost of sales, without considering depreciation and amortization
|
(159,152
|
)
|
(178,453
|
)
|
(625,484
|
)
|
(627,433
|
)
|
||||||||
Cost of services, without considering depreciation and amortization
|
(1,097
|
)
|
(3,330
|
)
|
(4,318
|
)
|
(12,954
|
)
|
||||||||
Depreciation and amortization
|
(63,033
|
)
|
(74,123
|
)
|
(241,286
|
)
|
(213,722
|
)
|
||||||||
Exploration in operating units
|
(20,710
|
)
|
(26,135
|
)
|
(90,343
|
)
|
(94,928
|
)
|
||||||||
Mining royalties
|
(3,351
|
)
|
(8,662
|
)
|
(21,526
|
)
|
(31,217
|
)
|
||||||||
Total operating costs
|
(247,343
|
)
|
(290,703
|
)
|
(982,957
|
)
|
(980,254
|
)
|
||||||||
Gross profit
|
8,681
|
79,927
|
184,424
|
294,124
|
||||||||||||
Operating expenses, net
|
||||||||||||||||
Administrative expenses
|
(17,105
|
)
|
(22,657
|
)
|
(78,760
|
)
|
(83,597
|
)
|
||||||||
Exploration in non-operating areas
|
(11,461
|
)
|
(6,046
|
)
|
(36,307
|
)
|
(18,262
|
)
|
||||||||
Selling expenses
|
(7,156
|
)
|
(8,014
|
)
|
(27,522
|
)
|
(24,088
|
)
|
||||||||
Reversal (provision) for impairment of long-lived assets
|
5,693
|
(21,620
|
)
|
5,693
|
(21,620
|
)
|
||||||||||
Adjustment of component of stripping cost
|
-
|
(13,573
|
)
|
-
|
(13,573
|
)
|
||||||||||
Provision for contingencies and others
|
22,531
|
(551
|
)
|
11,239
|
(13,879
|
)
|
||||||||||
Other, net
|
18,811
|
(2,216
|
)
|
(5,012
|
)
|
(13,589
|
)
|
|||||||||
Total operating expenses, net
|
11,313
|
(74,677
|
)
|
(130,669
|
)
|
(188,608
|
)
|
|||||||||
Operating profit
|
19,994
|
5,250
|
53,755
|
105,516
|
||||||||||||
Other income (expense), net
|
||||||||||||||||
Share in the results of associates
|
(72,317
|
)
|
4,306
|
(1,144
|
)
|
13,207
|
||||||||||
Financial income
|
5,905
|
866
|
9,686
|
5,517
|
||||||||||||
Net gain (loss) from currency exchange difference
|
(1,345
|
)
|
585
|
(1,366
|
)
|
2,928
|
||||||||||
Financial costs
|
(10,140
|
)
|
(8,785
|
)
|
(38,456
|
)
|
(34,623
|
)
|
||||||||
Total other income, net
|
(77,897
|
)
|
(3,028
|
)
|
(31,280
|
)
|
(12,971
|
)
|
||||||||
Profit (loss) before income tax
|
(57,903
|
)
|
2,222
|
22,475
|
92,545
|
|||||||||||
Current income tax
|
(5,551
|
)
|
(4,991
|
)
|
(16,928
|
)
|
(23,837
|
)
|
||||||||
Deferred income tax
|
2,038
|
14,053
|
(9,998
|
)
|
5,825
|
|||||||||||
Profit (loss) from continuing operations
|
(61,416
|
)
|
11,284
|
(4,451
|
)
|
74,533
|
||||||||||
Discontinued operations
|
||||||||||||||||
Loss from discontinued operations
|
(5,916
|
)
|
(12,243
|
)
|
(7,203
|
)
|
(10,098
|
)
|
||||||||
Net profit (loss)
|
(67,332
|
)
|
(959
|
)
|
(11,654
|
)
|
64,435
|
|||||||||
Attributable to:
|
||||||||||||||||
Owners of the parent
|
(72,854
|
)
|
8,310
|
(13,445
|
)
|
60,823
|
||||||||||
Non-controlling interest
|
5,522
|
(9,269
|
)
|
1,791
|
3,612
|
|||||||||||
(67,332
|
)
|
(959
|
)
|
(11,654
|
)
|
64,435
|
||||||||||
Basic and diluted profit (loss) per share attributable to
|
||||||||||||||||
equity holders of the parent, stated in U.S. dollars
|
(0.29
|
)
|
0.03
|
(0.05
|
)
|
0.24
|
||||||||||
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 26 of 27
|
Compañía de Minas Buenaventura S.A.A. and Subsidiaries
|
||||||||||||||||
Consolidated Statement of Cash Flows
|
||||||||||||||||
For the three and twelve month periods ended December 31, 2018 and 2017
|
||||||||||||||||
For the three month period ended December, 31
|
For the twelve month period ended December, 31
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
US$(000)
|
US$(000)
|
US$(000)
|
US$(000)
|
|||||||||||||
Operating activities
|
||||||||||||||||
Proceeds from sales
|
264,364
|
348,643
|
1,216,294
|
1,197,523
|
||||||||||||
Value Added Tax recovered
|
35,346
|
12,175
|
106,656
|
102,548
|
||||||||||||
Proceeds from dividends
|
2,229
|
2,791
|
46,792
|
9,823
|
||||||||||||
Proceeds from insurance claim
|
38,793
|
-
|
38,793
|
-
|
||||||||||||
Royalty received
|
5,833
|
5,545
|
20,013
|
21,565
|
||||||||||||
Interest received
|
1,481
|
19
|
2,383
|
3,169
|
||||||||||||
Payments to suppliers and third-parties
|
(224,214
|
)
|
(224,502
|
)
|
(861,282
|
)
|
(872,467
|
)
|
||||||||
Payments to employees
|
(25,036
|
)
|
(37,339
|
)
|
(151,602
|
)
|
(160,891
|
)
|
||||||||
Payment of income taxes
|
(2,553
|
)
|
(18,337
|
)
|
(30,898
|
)
|
(38,121
|
)
|
||||||||
Payments of interest
|
(5,042
|
)
|
(9,047
|
)
|
(27,699
|
)
|
(30,402
|
)
|
||||||||
Payments of mining royalties
|
(2,246
|
)
|
(5,493
|
)
|
(13,190
|
)
|
(20,165
|
)
|
||||||||
Net cash and cash equivalents provided by operating activities
|
88,955
|
74,455
|
346,260
|
212,582
|
||||||||||||
Investing activities
|
||||||||||||||||
Proceeds from sales of mining concessions, property, plant and equipment
|
1,866
|
258
|
2,240
|
1,962
|
||||||||||||
Acquisitions of mining concessions, development costs, property, plant and equipment
|
(41,173
|
)
|
(62,666
|
)
|
(111,270
|
)
|
(259,507
|
)
|
||||||||
Payments to other assets
|
(5,537
|
)
|
(5,405
|
)
|
(8,529
|
)
|
(5,405
|
)
|
||||||||
Proceeds from loans
|
-
|
-
|
-
|
124,800
|
||||||||||||
Net cash and cash equivalents provided by (used in) investing activities
|
(44,844
|
)
|
(67,813
|
)
|
(117,559
|
)
|
(138,150
|
)
|
||||||||
Financing activities
|
||||||||||||||||
Proceeds of bank loans
|
15,000
|
96,215
|
95,000
|
341,215
|
||||||||||||
Payments of bank loans
|
(15,000
|
)
|
(135,000
|
)
|
(95,000
|
)
|
(300,000
|
)
|
||||||||
Proceeds of financial obligations
|
32,603
|
102,746
|
-
|
80,000
|
||||||||||||
Payments of financial obligations
|
(45,222
|
)
|
(32,599
|
)
|
(45,222
|
)
|
(32,599
|
)
|
||||||||
Dividends paid to controlling interest
|
(15,306
|
)
|
(7,620
|
)
|
(22,860
|
)
|
(22,099
|
)
|
||||||||
Dividends paid to non-controlling interest
|
(1,600
|
)
|
(1,520
|
)
|
(5,560
|
)
|
(6,036
|
)
|
||||||||
Increase of restricted bank accounts
|
(331
|
)
|
821
|
(410
|
)
|
(285
|
)
|
|||||||||
Acquisition of non-controlling interest
|
-
|
(621
|
)
|
-
|
(621
|
)
|
||||||||||
Net cash and cash equivalents provided by (used in) financing activities
|
(29,856
|
)
|
22,422
|
(74,052
|
)
|
59,575
|
||||||||||
Net increase in cash and cash equivalents during the period
|
14,255
|
29,064
|
154,649
|
134,007
|
||||||||||||
Cash and cash equivalents at the beginning of the period
|
354,945
|
185,487
|
214,551
|
80,544
|
||||||||||||
Cash and cash equivalents at period-end
|
369,200
|
214,551
|
369,200
|
214,551
|
|
Compañía de Minas Buenaventura S.A.A.
Fourth Quarter 2018 Results
Page 27 of 27
|
|
For the three month period ended December, 31
|
For the twelve month period ended December, 31
|
||||||||||||||
|
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 income (loss)
|
(72,854
|
)
|
8,310
|
(13,445
|
)
|
60,823
|
||||||||||
|
||||||||||||||||
Plus (less):
|
||||||||||||||||
Depreciation and amortization
|
63,033
|
74,123
|
241,286
|
213,722
|
||||||||||||
Recovery (expense) for provision for contingencies
|
(22,531
|
)
|
551
|
(11,239
|
)
|
13,879
|
||||||||||
Loss attributable to non-controlling interest
|
5,522
|
(9,269
|
)
|
1,791
|
3,612
|
|||||||||||
Hedge derivative instruments
|
(9,919
|
)
|
3,288
|
1,398
|
10,921
|
|||||||||||
Accretion expense of provision for closure of mining units and exploration projects
|
4,220
|
2,274
|
4,982
|
4,382
|
||||||||||||
Fair Value of provision for contingences liabilities
|
(1,815
|
)
|
-
|
(1,815
|
)
|
(1,773
|
)
|
|||||||||
Reversal (provision) for impairment loss of inventories
|
4,295
|
915
|
11,560
|
4,562
|
||||||||||||
Net share in results of associates
|
72,317
|
(4,306
|
)
|
1,144
|
(13,207
|
)
|
||||||||||
Net loss (gain) from currency exchange difference
|
1,345
|
(585
|
)
|
1,366
|
(2,928
|
)
|
||||||||||
Provision for estimated fair value of embedded derivatives related to concentrate
|
||||||||||||||||
sales and adjustments on open liquidations
|
(10,517
|
)
|
(7,434
|
)
|
5,358
|
(9,705
|
)
|
|||||||||
Deferred income tax expense (income)
|
(2,038
|
)
|
(14,053
|
)
|
9,998
|
(5,825
|
)
|
|||||||||
Adjustment of component of stripping cost
|
-
|
13,573
|
-
|
13,573
|
||||||||||||
Provision for impairment of long-lived assets
|
(5,693
|
)
|
21,620
|
(5,693
|
)
|
21,620
|
||||||||||
Bonus provision - executives & employes
|
7,743
|
17,757
|
1,744
|
|||||||||||||
Write-off of assets
|
3,660
|
-
|
6,087
|
-
|
||||||||||||
Other net
|
(6,975
|
)
|
(1,546
|
)
|
(1,436
|
)
|
(6,993
|
)
|
||||||||
|
||||||||||||||||
Net changes in operating assets and liabilities:
|
||||||||||||||||
Decrease (increase) in operating assets -
|
||||||||||||||||
Trade and other accounts receivable
|
31,433
|
(22,824
|
)
|
98,185
|
(41,875
|
)
|
||||||||||
Inventories
|
(5,955
|
)
|
10,572
|
(4,206
|
)
|
(551
|
)
|
|||||||||
Income tax credit
|
(8
|
)
|
(4,497
|
)
|
1,863
|
(2,962
|
)
|
|||||||||
Prepaid expenses
|
(7,018
|
)
|
(8,658
|
)
|
1,383
|
(3,283
|
)
|
|||||||||
Increase (decrease) in operating liabilities -
|
||||||||||||||||
Trade and other accounts payable
|
23,494
|
(628
|
)
|
(45,295
|
)
|
(55,404
|
)
|
|||||||||
Provisions
|
14,931
|
9,737
|
(21,240
|
)
|
5,032
|
|||||||||||
Income tax payable
|
56
|
501
|
(321
|
)
|
(6,605
|
)
|
||||||||||
|
||||||||||||||||
Proceeds from dividends
|
2,229
|
2,791
|
46,792
|
9,823
|
||||||||||||
|
||||||||||||||||
Net cash and cash equivalents provided by operating activities
|
88,955
|
74,455
|
346,260
|
212,582
|
||||||||||||
|
-
|
-
|
-
|
-
|
||||||||||||
|
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$'82 A..%1X6KA@Z& MI#9#
MY5LX7'R1$KU_$4#]G;4Z:#Q@VLS^3#I-Q]G+NIE<\#@UB//]CT_;YFW[+.<1
M?7C^M3ZS<"_U1KJ-+B2:ZC,B"/[NP@*W_CRU"^FJC>6UO<1R21J=S'@ /[1'@?X>:YXLU;X4_$[1/#OA%IH-6O[C1)$M]/,+[)1(PR0%8\\,N
M "21T=\"_P#@G7\>_P!I7X=V_BKX>?#/QYXT\.7DDUK%JVF:.;JSNI(Y=C*'
MR 0CA@J2?\'7
M7[5TAMY(? _P-MFO.5M[KP]JXG7ZC^U<5J#_ (.G/VIHVDAF\,_ F"\SE OA
M'5Y(9_I+'K!'Z5XU\3/^"'_QPT30/%":;XN^#NO?$CP?HT7B#Q#\*_"OC/\
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M:2SVWEW5K(TT4D'[4FFK;PGP;\ GN)@6(/A[5O*QUX/]JUY+I'_! 3]H'P)>^(
MK#XC6OPC^#.@>!WB&H>./&WB2'3_ UK\,MPT,"V]]$DCM)((WRDBPR1JT0?
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M:QAF=V=4F9F*B$A5:O'?^"BG_!)_XO\ _!,RVT/5OB)'X9\1:9XJGELK*_\
M"TS7T-E(@WF.2.>""<;HQD_+)#\O+(VU2]15*F*@[_9/
V8_[2Q/\ .?>7_$2/^T)_T ?@W_X3VI__ "RIR?\ !R'^T)*V/[ ^#73/
M.A:FGZ_VE7P0MCY9_3I5CRVCCH]LQ?VEB?YS[Q_XB._VA/\ H ?!C_P3ZE_\
ML:;)_P ''G[0BK_R+_P8Z_\ 0#U-_P!/[1KX/R_M2';_ ,M,;>WUH]LP_M+$
M_P Y]W_\1'_[0G_0O_!G_P )W4__ )94?\1(7[0B?\R_\&?P\/:G_P#+*O@_
MS(X^8_O?TH^U+_'TH]LQ_P!I8G^<^\#_ ,'(W[0A_P"8!\&OQT+4T_\
*?&WPE\=^$='MY(XI=0UGPS>Z?:M
MO.%#M(HC1V8A1_>) %,]"C3J\MFN8^Y/'OPW^%?[<_[/GPITGP_\;/AU\.9O
MA/'J'A.\M?B+J$6BW%YI[W32P7EMP/.S'L!C*Q#D[A&<)73?MZ_M,_#+XS?L
MG?%WP[X;\4:;J4>FZWX4T;3(KB2.UNM
"?VR>78L%CDLV+B*,RGYFST_&@P-%/"&K66IV$D=Y:WGVM)!@C[P&35Q_"+/I
M=RVZ,7@ Q'
;SQ!IW@'X:^//%$?A?
M47T;6FTS2I6;2KY&97@F.
2+(Q'7@
M5077(("76-V9N!O;-5/#WCJ2WA:WO"MTK+ARKDJH]A7(^)9;>[CG-G,8_*8R
M*O\ =(H%RWT.[D\47CQ,J+'"N/XAU^E8+I-5!Y*BOSKVM_L_
ME1AO4?E6P^8^A/\ @J+^VA;_ +<_[7.N>-M#AU2'PSI.FVOA[PVFIDG4&TNR
MB\J!KER6:2=SND9V))+@'D&OOC]E_P"&?P$_93_96L1\*_VK/V?O#/QP\9:-
M*/$?CW7)KYM6\,K=(@DL--AB7RXE$>Y'ED)DWEB I Q^0>&]JFR* YC[GTC_
M ()X_LX_%+P!?6+?M#/0?B=X5\2WUEJVK^((KF71O%=BRI);7=DVTR9!,B
M.6)W'.><$^P_M"?M*^%?B=^UE\ ?A_\ "K]J6'P./V>/ <^B'XR:Q+)'IVM7
MNY)&C@"AG9"&,0W JP0#!VC/Y;<8I//+'I^E /(OBI^TQXH?1;
M75+;PWI3Q^'] T_[2#'IVGV*BWBA1AD-$!&Q09) ;DDC-<9X4\=:S\-?$MKK
MWAJZ\2:/=6\<\-K>0SQ^?##+&\,H'&W#Q2R(