●
|
Cement sales volume increased 9.1% in 2Q13 compared to 2Q12
|
●
|
Gross margin increased from 37.0% in 2Q12 to 45.4% in 2Q13
|
●
|
Consolidated EBITDA increased 60.0% in 2Q13 compared to 2Q12 (S/. 91.5 million vs. S/. 57.2 million).
|
●
|
Consolidated EBITDA margin increased from 21.5% in 2Q12 to 31.0% in 2Q13
|
●
|
Operating profit increased 72.9% in 2Q13 compared to 2Q12
|
●
|
Net income decreased 21.7% in 2Q13 compared to 2Q12, mainly due to exchange rate fluctuations
|
For more information please visit www.cementospacasmayo.com.pe/investors or contact: | |
In Lima:
Manuel Ferreyros, CFO
Claudia Bustamante, Head of Investor Relations
Tel: (511) 317‐6000 ext. 2165
Email: cbustamante@cpsaa.com.pe
|
In New York:
Rafael Borja / Melanie Carpenter
i‐advize Corporate Communications, Inc.
Tel: (212) 406‐3693
E‐mail: cementospacasmayo@i-advize.com
|
Financial and Operating Results
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
Var %
|
6M13 | 6M12 |
Var %
|
|||||||||||||||||||
In thousands of metric tons
|
||||||||||||||||||||||||
Cement, concrete and blocks volume
|
549.4 | 503.7 | 9.1 | % | 1,118.8 | 1,038.2 | 7.8 | % | ||||||||||||||||
Quicklime volume
|
18.5 | 26.8 | -31.0 | % | 36.6 | 56.4 | -35.1 | % | ||||||||||||||||
In millions of S/.
|
||||||||||||||||||||||||
Sales of goods
|
295.2 | 265.5 | 11.2 | % | 586.5 | 542.8 | 8.1 | % | ||||||||||||||||
Gross profit
|
134.1 | 98.2 | 36.6 | % | 254.7 | 207.7 | 22.6 | % | ||||||||||||||||
Operating profit
|
77.8 | 45.0 | 72.9 | % | 146.9 | 104.8 | 40.2 | % | ||||||||||||||||
Net income
|
23.4 | 29.9 | -21.7 | % | 68.5 | 69.8 | -1.9 | % | ||||||||||||||||
Net income of controller
|
23.9 | 30.8 | -22.4 | % | 69.9 | 71.4 | -2.1 | % | ||||||||||||||||
Consolidated EBITDA
|
91.5 | 57.2 | 60.0 | % | 172.8 | 128.8 | 34.2 | % | ||||||||||||||||
Cement EBITDA
|
94.1 | 60.6 | 55.3 | % | 178.6 | 133.8 | 33.5 | % | ||||||||||||||||
Gross Margin
|
45.4 | % | 37.0 | % |
8.4
|
pp. | 43.4 | % | 38.3 | % |
5.1
|
pp. | ||||||||||||
Operating Margin
|
26.4 | % | 16.9 | % |
9.5
|
pp. | 25.0 | % | 19.3 | % |
5.7
|
pp. | ||||||||||||
Net income Margin
|
7.9 | % | 11.3 | % |
-3.4
|
pp | 11.7 | % | 12.9 | % |
-1.2
|
pp. | ||||||||||||
Net Income of Controller Margin
|
8.1 | % | 11.6 | % |
-3.5
|
pp. | 11.9 | % | 13.2 | % |
-1.3
|
pp. | ||||||||||||
Consolidated EBITDA Margin
|
31.0 | % | 21.5 | % |
9.5
|
pp. | 29.5 | % | 23.7 | % |
5.8
|
pp. | ||||||||||||
Cement EBITDA Margin
|
31.9 | % | 22.8 | % |
9.1
|
pp. | 30.5 | % | 24.6 | % |
5.9
|
pp. |
Infrastructure Projects
|
|||
Project
|
Region
|
State
|
Start
|
Quitaracsa Hydroelectric Plant
|
Ancash
|
Execution
|
2011
|
Chonta Dam
|
Cajamarca
|
Execution
|
2013
|
High Complexity Essalud Hospital
|
La Libertad
|
Execution
|
2012
|
Construccion of Evitamiento Highway
|
La Libertad
|
Execution
|
2013
|
Modernization of Chiclayo Airport
|
Lambayeque
|
Execution
|
2013
|
Olmos Irrigation Project
|
Lambayeque
|
Execution
|
2013
|
Alto Piura Huancabamba y Ayabaca Highway
|
Piura
|
Execution
|
2012
|
Paita Port
|
Piura
|
Execution
|
2012
|
Alto Piura Tunnel
|
Piura
|
Execution
|
2013
|
IIRSA Norte Highway
|
Various
|
Execution
|
2011
|
Modernization of the Talara Refinery
|
Piura
|
EIS approved*
|
2016
|
Zaña Hydroelectric Plant
|
Cajamarca
|
Feasability
|
2014
|
Chadin Hydroelectric Plant
|
Cajamarca
|
Feasability
|
Undefined
|
Chavimochic Irrigation Project
|
La Libertad
|
Call
|
2014
|
Production
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
% Var.
|
6M13 | 6M12 |
Var%
|
|||||||||||||||||||
Pacasmayo Plant
|
493.6 | 460.5 | 7.2 | % | 1,008.3 | 925.5 | 8.9 | % | ||||||||||||||||
Rioja Plant
|
58.4 | 50.8 | 15.0 | % | 98.0 | 101.0 | -3.0 | % | ||||||||||||||||
Total
|
552.0 | 511.3 | 8.0 | % | 1,106.3 | 1,026.5 | 7.8 | % |
Production
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
% Var.
|
6M13 | 6M12 |
Var%
|
|||||||||||||||||||
Pacasmayo Plant
|
338.4 | 286.1 | 18.3 | % | 596.4 | 566.9 | 5.2 | % | ||||||||||||||||
Rioja Plant
|
56.6 | 41.5 | 36.4 | % | 92.2 | 79.8 | 15.5 | % | ||||||||||||||||
Total
|
395.0 | 327.6 | 20.6 | % | 688.6 | 646.7 | 6.5 | % |
Production
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
% Var.
|
6M13 | 6M12 |
Var%
|
|||||||||||||||||||
Pacasmayo Plant
|
19.5 | 26.3 | -25.9 | % | 35.9 | 58.6 | -38.7 | % |
Utilization Rate
|
||||||||||||||||||
2Q13 | 2Q12 |
Var %
|
6M13 | 6M12 |
Var %
|
|||||||||||||
Cement
|
68.1 | % | 63.5 | % |
4.6 pp.
|
69.5 | % | 63.8 | % |
5.7 pp.
|
||||||||
Clinker
|
90.2 | % | 76.3 | % |
13.9 pp.
|
79.5 | % | 75.6 | % |
3.9 pp.
|
||||||||
Quicklime
|
32.5 | % | 43.8 | % |
- 11.3 pp.
|
29.9 | % | 48.8 | % |
-18.9 pp.
|
Utilization Rate
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
Var %
|
6M13 | 6M12 |
Var %
|
|||||||||||||||||||
Cement
|
53.1 | % | 100.0 | % | N/R | 44.5 | % | 100.0 | % | N/R | ||||||||||||||
Clinker
|
80.9 | % | 83.0 | % | N/R | 65.9 | % | 79.8 | % | N/R |
Income Statement
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
% Var.
|
6M13 | 6M12 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
295.2 | 265.5 | 11.2 | % | 586.5 | 542.8 | 8.1 | % | ||||||||||||||||
Gross Profit
|
134.1 | 98.2 | 36.6 | % | 254.7 | 207.6 | 22.7 | % | ||||||||||||||||
Total operating expenses, net
|
-56.3 | -53.2 | 5.8 | % | -107.8 | -102.9 | 4.8 | % | ||||||||||||||||
Operating Profit
|
77.8 | 45.0 | 72.9 | % | 146.9 | 104.7 | 40.3 | % | ||||||||||||||||
Total other expenses, net
|
-44.1 | -3.3 | N/R | -47.5 | -6.9 | N/R | ||||||||||||||||||
Profit before income tax
|
33.7 | 41.7 | -19.2 | % | 99.4 | 97.8 | 1.6 | % | ||||||||||||||||
Income tax expense
|
-10.3 | -11.8 | -12.7 | % | -30.9 | -28.0 | 10.4 | % | ||||||||||||||||
Net Income
|
23.4 | 29.9 | -21.7 | % | 68.5 | 69.8 | -1.9 | % | ||||||||||||||||
Non-controlling interests
|
0.5 | 0.9 | -44.4 | % | 1.4 | 1.6 | -12.5 | % | ||||||||||||||||
Net Income of controller
|
23.9 | 30.8 | -22.4 | % | 69.9 | 71.4 | -2.1 | % |
Cement, concrete and blocks
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
Var %
|
6M13 | 6M12 |
Var %
|
|||||||||||||||||||
Sales of goods
|
262.0 | 215.6 | 21.5 | % | 519.1 | 438.7 | 18.3 | % | ||||||||||||||||
Cost of Sales
|
-132.9 | -122.0 | 8.9 | % | -271.4 | -241.3 | 12.5 | % | ||||||||||||||||
Gross Profit
|
129.1 | 93.6 | 37.9 | % | 247.7 | 197.4 | 25.5 | % | ||||||||||||||||
Gross Margin
|
49.3 | % | 43.4 | % |
5.9 pp
|
47.7 | % | 45.0 | % |
2.7 pp
|
Construction Supplies
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
Var %
|
6M13 | 6M12 |
Var %
|
|||||||||||||||||||
Sales of goods
|
23.0 | 35.9 | -35.9 | % | 47.4 | 74.1 | -36.0 | % | ||||||||||||||||
Cost of Sales
|
-22.2 | -34.6 | -35.8 | % | -45.9 | -71.6 | -35.9 | % | ||||||||||||||||
Gross Profit
|
0.8 | 1.3 | -38.5 | % | 1.5 | 2.5 | -40.0 | % | ||||||||||||||||
Gross Margin
|
3.5 | % | 3.6 | % |
-0.1 pp
|
3.2 | % | 3.4 | % |
-0.2 pp
|
Quicklime
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
Var %
|
6M13 | 6M12 |
Var %
|
|||||||||||||||||||
Sales of goods
|
9.9 | 13.9 | -28.8 | % | 19.4 | 29.5 | -34.2 | % | ||||||||||||||||
Cost of Sales
|
-6.4 | -10.6 | -39.6 | % | -14.1 | -21.7 | -35.0 | % | ||||||||||||||||
Gross Profit
|
3.5 | 3.3 | 6.1 | % | 5.3 | 7.8 | -32.1 | % | ||||||||||||||||
Gross Margin
|
35.4 | % | 23.7 | % |
11.7 pp.
|
27.3 | % | 26.4 | % |
0.9 pp.
|
Administrative expenses
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
% Var.
|
6M13 | 6M12 |
% Var.
|
|||||||||||||||||||
Personnel expenses
|
22.6 | 21.1 | 7.1 | % | 46.9 | 40.9 | 14.7 | % | ||||||||||||||||
Third-party services
|
17.7 | 19.0 | -6.8 | % | 30.0 | 34.3 | -12.5 | % | ||||||||||||||||
Board of directors compensation
|
1.5 | 1.3 | 15.4 | % | 2.8 | 2.7 | 3.7 | % | ||||||||||||||||
Depreciation and amortization
|
3.2 | 3.4 | -5.9 | % | 6.0 | 6.2 | -3.2 | % | ||||||||||||||||
Other
|
2.9 | 3.0 | -3.3 | % | 5.9 | 6.2 | -4.8 | % | ||||||||||||||||
Total
|
47.9 | 47.8 | 0.2 | % | 91.6 | 90.3 | 1.4 | % |
Selling and distribution expenses
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
% Var.
|
6M13 | 6M12 |
% Var.
|
|||||||||||||||||||
Personnel expenses
|
3.2 | 3.2 | - | 7.2 | 6.6 | 9.1 | % | |||||||||||||||||
Advertising and promotion
|
2.9 | 2.6 | 11.5 | % | 5.7 | 5.3 | 7.5 | % | ||||||||||||||||
Other
|
0.9 | 1.0 | -10.0 | % | 1.6 | 2.0 | -20.0 | % | ||||||||||||||||
Total
|
7.0 | 6.8 | 2.9 | % | 14.5 | 13.9 | 4.3 | % |
Consolidated EBITDA
|
||||||||||||||||||||||||
2Q13 | 2Q12 |
Var %.
|
6M13 | 6M12 |
Var %.
|
|||||||||||||||||||
Net Income
|
23.4 | 29.9 | -21.7 | % | 68.5 | 69.8 | -1.9 | % | ||||||||||||||||
+ Income tax expense
|
10.3 | 11.9 | -13.4 | % | 30.9 | 28.0 | 10.4 | % | ||||||||||||||||
- Finance income
|
-7.6 | -6.2 | 22.6 | % | -15.1 | -12.2 | 23.8 | % | ||||||||||||||||
+ Finance costs
|
9.9 | 9.3 | 6.5 | % | 17.5 | 18.5 | -5.4 | % | ||||||||||||||||
+/- Net (loss) gain from exchange rate
|
41.8 | 0.2 | N/R | 45.0 | 0.7 | N/R | ||||||||||||||||||
+ Depreciation and Amortization
|
13.7 | 12.1 | 13.2 | % | 26.0 | 24.0 | 8.3 | % | ||||||||||||||||
Consolidated EBITDA
|
91.5 | 57.2 | 60.0 | % | 172.8 | 128.8 | 34.2 | % | ||||||||||||||||
EBITDA from FdP and Salsud *
|
2.6 | 3.4 | -23.5 | % | 5.8 | 5.0 | 16.0 | % | ||||||||||||||||
Cement EBITDA
|
94.1 | 60.6 | 55.3 | % | 178.6 | 133.8 | 33.5 | % |
Amount (S/.)
|
Interest Rate
|
Initial Date
|
Maturity Date
|
|||||||
Banco de Crédito del Perú
|
S/. 201.8 | 4.10 | % |
February 23, 2012
|
August 16. 2013
|
|||||
BBVA Banco Continental
|
S/. 125.0 | 3.65 | % |
February 27, 2013
|
February 27, 2014
|
|||||
BBVA Banco Continental
|
S/. 102.0 | 3.80 | % |
June 27, 2013
|
December 24, 2013
|
|||||
BBVA Banco Continental
|
S/. 60.0 | 3.60 | % |
May 3, 2013
|
August 26, 2013
|
|||||
BBVA Banco Continental
|
S/. 50.0 | 3.70 | % |
June 27, 2013
|
September 25, 2013
|
|||||
BBVA Banco Continental
|
S/. 50.0 | 3.70 | % |
June 27, 2013
|
September 25, 2013
|
|||||
Banco de Crédito del Perú
|
S/. 17.0 | 3.50 | % |
June 25, 2013
|
July 15, 2013
|
|||||
Others
|
S/. 7.0 | |||||||||
Total
|
S/. 612.8 |
Payments due by period
|
||||||||||||||||||||
Less than 1 year
|
1-3 Years
|
3-5 Years
|
More than 5 Years
|
Total
|
||||||||||||||||
Indebtedness
|
- | - | - | 834.9 | 834.9 | |||||||||||||||
Future interest payments
|
37.6 | 75.1 | 75.1 | 187.9 | 375.7 | |||||||||||||||
Total
|
37.6 | 75.1 | 75.1 | 1,022.8 | 1,210.6 |
Projects
|
6M13
|
New Piura Plant
|
37.6
|
Phosphate Project
|
27.6
|
Expansion of Rioja Plant
|
14.2
|
Concrete and aggregates equipment
|
11.2
|
Expansion of Pacasmayo Plant
|
10.8
|
Construction of diatomite brick plant
|
5.8
|
Other investing activities*
|
11.5
|
Total
|
118.7
|
●
|
Environmental Impact Study for New Plant in Piura – At the end of May 2013, the Company obtained the approval of the environmental impact study for the construction of the new cement plant in Piura. With this approval it will be possible to begin construction in the coming months.
|
●
|
Corporate Governance Index – On July 2, 2013, the Lima Stock Exchange (BVL) recognized Cementos Pacasmayo S.A.A. for the Company’s corporate governance practices. For the fourth consecutive year, Cementos Pacasmayo was selected as part of the Good Corporate Government Index (IGBC) for the 2013-2014 period.
|
Interim consolidated statements of financial position
|
||||||||
As of June 30, 2013 and December 31, 2012
|
||||||||
Assets
|
As of Jun-13 S/. (000)
|
As of Dic-12 S/. (000)
|
||||||
Current assets
|
||||||||
Cash and term deposits
|
991,637 | 473,785 | ||||||
Trade and other receivables
|
82,167 | 69,395 | ||||||
Income tax prepayments
|
18,078 | 21,464 | ||||||
Inventories
|
311,773 | 278,149 | ||||||
Prepayments
|
26,879 | 10,616 | ||||||
1,430,534 | 853,409 | |||||||
Assets
|
As of Jun-13 S/. (000)
|
As of Dic-12 S/. (000)
|
||||||
Non-current assets
|
||||||||
Other receivables
|
41,187 | 36,110 | ||||||
Available-for-sale financial investments
|
40,864 | 34,887 | ||||||
Property, plant and equipment
|
1,483,846 | 1,394,835 | ||||||
Exploration and evaluation assets
|
53,284 | 49,486 | ||||||
Deferred income tax assets
|
16,358 | 13,438 | ||||||
Other assets
|
1,195 | 1,159 | ||||||
1,636,734 | 1,529,915 | |||||||
Total assets
|
3,067,268 | 2,383,324 | ||||||
Liabilities and equity
|
As of Jun-13 S/. (000)
|
As of Dic-12 S/. (000)
|
||||||
Current liabilities
|
||||||||
Trade and other payables
|
142,060 | 132,764 | ||||||
Interest-bearing loans and borrowings
|
- | 22,884 | ||||||
Income tax payable
|
103 | 75 | ||||||
Provisions
|
14,487 | 24,029 | ||||||
156,650 | 179,752 | |||||||
As of Jun-13 S/. (000)
|
As of Dic-12 S/. (000)
|
|||||||
Non-current liabilities
|
||||||||
Interest-bearing loans and borrowings
|
819,598 | 192,571 | ||||||
Other non-current provisions
|
14,923 | 16,578 | ||||||
Deferred income tax liabilities, net
|
105,287 | 100,308 | ||||||
939,808 | 309,457 | |||||||
Total liabilities
|
1,096,458 | 489,209 | ||||||
Equity
|
As of Jun-13 S/. (000)
|
As of Dic-12 S/. (000)
|
||||||
Capital stock
|
||||||||
Capital stock
|
531,461 | 531,461 | ||||||
Investment shares
|
50,503 | 50,503 | ||||||
Additional paid-in capital
|
557,123 | 558,478 | ||||||
Legal reserve
|
111,853 | 105,221 | ||||||
Other components of equity
|
22,410 | 16,711 | ||||||
Retained earnings
|
634,171 | 570,878 | ||||||
Equity attributable to owners of the parent
|
1,907,521 | 1,833,252 | ||||||
Non-controlling interests
|
63,289 | 60,863 | ||||||
Total equity
|
1,970,810 | 1,894,115 | ||||||
Total liabilities and equity
|
3,067,268 | 2,383,324 |
Interim consolidated statements of comprehensive income
|
||||||||||||||||
For the three and six-month periods ended June 30, 2013 and June 30, 2012
|
||||||||||||||||
2Q13 | 2Q12 | 6M13 | 6M12 | |||||||||||||
S/. (000) | S/. (000) | S/. (000) | S/. (000) | |||||||||||||
Sales of goods
|
295,208 | 265,450 | 586,535 | 542,798 | ||||||||||||
Cost of sales
|
-161,128 | -167,221 | -331,811 | -335,120 | ||||||||||||
Gross profit
|
134,080 | 98,229 | 254,724 | 207,678 | ||||||||||||
Operating expenses
|
||||||||||||||||
Administrative expenses
|
-47,898 | -47,790 | -91,649 | -90,342 | ||||||||||||
Selling and distribution expenses
|
-6,977 | -6,834 | -14,466 | -13,865 | ||||||||||||
Other operating (expenses) income, net
|
-1,379 | 1,431 | -1,744 | 1,287 | ||||||||||||
Total operating expenses , net
|
-56,254 | -53,193 | -107,859 | -102,920 | ||||||||||||
Operating profit
|
77,826 | 45,036 | 146,865 | 104,758 | ||||||||||||
Operating income (expenses)
|
||||||||||||||||
Finance income
|
7,609 | 6,164 | 15,114 | 12,215 | ||||||||||||
Finance costs
|
-9,867 | -9,345 | -17,543 | -18,535 | ||||||||||||
Net loss from exchange difference
|
-41,890 | -118 | -44,999 | -617 | ||||||||||||
Total other income (expenses), net
|
-44,148 | -3,299 | -47,428 | -6,937 | ||||||||||||
Profit before income tax
|
33,678 | 41,737 | 99,437 | 97,821 | ||||||||||||
Income tax expense
|
-10,305 | -11,880 | -30,959 | -28,040 | ||||||||||||
Profit for the period
|
23,373 | 29,857 | 68,478 | 69,781 | ||||||||||||
Attributable to:
|
||||||||||||||||
Equity holders of the parent
|
23,864 | 30,760 | 69,925 | 71,350 | ||||||||||||
Non-controlling interests
|
-491 | -903 | -1,447 | -1,569 | ||||||||||||
23,373 | 29,857 | 68,478 | 69,781 | |||||||||||||
|
||||||||||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted profit for period attributable to holders of common shares and investment shares of the parent (S/. per share)
|
0.04 | 0.05 | 0.12 | 0.13 | ||||||||||||
Profit for the period
|
23,373 | 29,857 | 68,478 | 69,781 |
Interim consolidated statements of changes in equity
|
||||||||||||||||||||||||||||||||||||||||
For the six-month period ended June 30, 2013 and June 30, 2012
|
||||||||||||||||||||||||||||||||||||||||
Attributable to owners of the parent
|
||||||||||||||||||||||||||||||||||||||||
Capital
|
Investment
|
Additonal
|
Legal
|
Available-for-sale
|
Foreign currency
|
Retained earnings
|
Total
|
Non-controlling
|
Total
|
|||||||||||||||||||||||||||||||
stock
S/. (000)
|
shares
S/. (000)
|
paid-in capital
S/. (000)
|
reserve
S/. (000)
|
reserve
S/. (000)
|
translation reserve
S/. (000)
|
S/. (000) | S/. (000) |
interests
S/. (000)
|
equity
S/. (000)
|
|||||||||||||||||||||||||||||||
Balance as of January 1, 2012
|
418,777 | 49,575 | - | 90,451 | 9,257 | -1,228 | 473,721 | 1,040,553 | 33,032 | 1,073,585 | ||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | 71,350 | 71,350 | -1,569 | 69,781 | ||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | 5,054 | -14 | - | 5,040 | -4 | 5,036 | ||||||||||||||||||||||||||||||
Total comprehensive income
|
- | - | - | - | 5,054 | -14 | 71,350 | 76,390 | -1,573 | 74,817 | ||||||||||||||||||||||||||||||
Issue of common and investment shares
|
111,484 | 928 | 558,655 | - | - | - | - | 671,067 | - | 671,067 | ||||||||||||||||||||||||||||||
Appropriation of legal reserve
|
- | - | - | 6,581 | - | - | -6,581 | - | - | - | ||||||||||||||||||||||||||||||
Contribution of non-controlling interests
|
- | - | - | - | - | - | - | - | 18,309 | 18,309 | ||||||||||||||||||||||||||||||
Other adjustments to non-controlling interests
|
-2,713 | - | - | - | - | -2,713 | 2,713 | - | ||||||||||||||||||||||||||||||||
Balance as of June 30, 2012
|
530,261 | 50,503 | 555,942 | 97,032 | 14,311 | -1,242 | 538,490 | 1,785,297 | 52,481 | 1,837,778 | ||||||||||||||||||||||||||||||
Balance as of January 1, 2013
|
531,461 | 50,503 | 558,478 | 105,221 | 18,226 | -1,515 | 570,878 | 1,833,252 | 60,863 | 1,894,115 | ||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | 69,925 | 69,925 | -1,447 | 68,478 | ||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | 4,184 | 1,515 | - | 5,699 | 76 | 5,775 | ||||||||||||||||||||||||||||||
Total comprehensive income
|
- | - | - | - | 4,184 | 1,515 | 69,925 | 75,624 | -1,371 | 74,253 | ||||||||||||||||||||||||||||||
Refund of capital contribution of non-controlling interests
|
- | - | - | - | - | - | - | - | -1,024 | -1,024 | ||||||||||||||||||||||||||||||
Appropriation of legal reserve
|
- | - | - | 6,632 | - | - | -6,632 | - | - | - | ||||||||||||||||||||||||||||||
Contribution of non-controlling interests
|
- | - | - | - | - | - | - | - | 3,466 | 3,466 | ||||||||||||||||||||||||||||||
Other adjustments to non-controlling interests
|
- | - | -1,355 | - | - | - | - | -1,355 | 1,355 | - | ||||||||||||||||||||||||||||||
Balance as of June 30, 2013
|
531,461 | 50,503 | 557,123 | 111,853 | 22,410 | - | 634,171 | 1,907,521 | 63,289 | 1,970,810 |