![]() |
![]() |
|
·
|
Consolidated EBITDA increased 6.4% to S/. 89.3 million in 2Q15 from S/. 83.9 million in 2Q14; achieving a Consolidated EBITDA margin of 32.3%, compared with 27.7% in 2Q14
|
|
·
|
Net income increased 8.0% to S/. 44.3 million in 2Q15 from S/. 41.0 million in 2Q14
|
|
·
|
Gross margin increased to 43.2% in 2Q15 from 40.4% in 2Q14, reflecting cost-cutting initiatives
|
|
·
|
Revenues fell 8.8%, on weaker demand from public sector
|
|
·
|
Piura project now in final stage of construction; cement production to begin during 3Q15
|
|
·
|
Consolidated EBITDA increased 8.4% to S/. 178.5 million from S/.169.7 million in 6M14, achieving a Consolidated EBITDA margin of 31.5%, compared with 27.3% in 6M14
|
|
·
|
Net income increased 19.4% to S/. 96.5 million
|
|
·
|
Gross margin increased to 43.1% in 6M15 from 40.5% in 6M14
|
|
·
|
Revenues fell 6%, on weaker demand from public sector
|
![]() |
![]() |
Financial and Operating Results
|
||||||||
2Q15
|
2Q14
|
% Var.
|
6M15
|
6M134
|
% Var.
|
|||
In millions of S/.
|
||||||||
Sales of goods
|
276.5
|
303.3
|
-8.8%
|
567.1
|
603.3
|
-6.0%
|
||
Gross profit
|
119.5
|
122.5
|
-2.4%
|
244.6
|
244.2
|
0.2%
|
||
Operating profit
|
73.0
|
68.4
|
6.7%
|
145.4
|
133.7
|
8.7%
|
||
Net Income
|
44.3
|
41.0
|
8.0%
|
96-5
|
80.8
|
19.4%
|
||
Net income of controller
|
45.3
|
41.8
|
8.4%
|
98.5
|
82.4
|
19.5%
|
||
Consolidated adjusted EBITDA
|
89.3
|
83.9
|
6.4%
|
178.5
|
164.6
|
8.4%
|
||
Cement EBITDA*
|
92.4
|
86.5
|
6.8%
|
184.4
|
170.0
|
8.5%
|
||
Gross Margin
|
43.2%
|
40.4%
|
2.8 pp.
|
43.1%
|
40.5%
|
2.6 pp.
|
||
Operating Margin
|
26.4%
|
22.6%
|
3.8 pp.
|
25.6%
|
22.2%
|
3.4 pp.
|
||
Net Income
|
16.0%
|
13.5%
|
2.5 pp.
|
17.0%
|
13.4%
|
3.6 pp.
|
||
Net Income of Controller Margin
|
16.4%
|
13.8%
|
2.6 pp.
|
17.4%
|
13.7%
|
3.7 pp.
|
||
Consolidated adjusted EBITDA Margin
|
32.3%
|
27.7%
|
4.6 pp.
|
31.5%
|
27.3%
|
4.3 pp.
|
||
Cement EBITDA Margin
|
33.4%
|
28.5%
|
4.9 pp.
|
32.5%
|
28.2%
|
4.5 pp.
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
·
|
Talara Refinery – Cementos Pacasmayo has been contracted to provide cement, concrete and piles for this project. The Company estimates that as of June 30, 2015, around 10% of the total cement needed has been shipped.
|
|
·
|
Chavimochic Project – Cementos Pacasmayo is in the final stages of contract negotiations to provide cement and concrete for this project. Shipments should begin during 3Q15.
|
|
·
|
Longitudinal de la Sierra Highway – Cementos Pacasmayo has been contracted to provide cement and concrete for this project. As of June 30, 2015, the Company estimates that around 15% of the total demand for the project has been shipped. During 6M15 there were some delays due to rains, but shipments have now resumed.
|
![]() |
![]() |
Production
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Pacasmayo Plant
|
450.0 | 502.1 | -10.4 | % | 922.5 | 1,015.2 | -9.1 | % | ||||||||||||||||
Rioja Plant
|
62.9 | 65.9 | -4.6 | % | 133.9 | 136.8 | -2.1 | % | ||||||||||||||||
Total
|
512.9 | 568.0 | -9.7 | % | 1,056.4 | 1,152.0 | -8.3 | % |
Production
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Pacasmayo Plant
|
236.0 | 241.1 | -2.1 | % | 488.6 | 531.5 | -8.1 | % | ||||||||||||||||
Rioja Plant
|
53.1 | 55.2 | -3.8 | % | 116.6 | 108.4 | 7.6 | % | ||||||||||||||||
Total
|
289.1 | 296.3 | -2.4 | % | 605.2 | 639.9 | -5.4 | % |
Production
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Pacasmayo Plant
|
30.2 | 34.8 | -13.2 | % | 56.9 | 54.1 | 5.2 | % |
![]() |
![]() |
Utilization Rate
|
||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||
Cement
|
62.1 | % | 69.3 | % |
-7.2 pp.
|
63.6 | % | 70.0 | % |
-6.4 pp.
|
||||||||
Clinker
|
62.9 | % | 64.3 | % |
-1.4 pp.
|
65.1 | % | 70.9 | % |
-5.8 pp.
|
||||||||
Quicklime
|
50.3 | % | 58.0 | % |
-7.7 pp.
|
47.4 | % | 45.1 | % |
2.3 pp.
|
Utilization Rate
|
||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||
Cement
|
57.2 | % | 59.9 | % |
-2.7 pp.
|
60.9 | % | 62.2 | % |
-1.3 pp.
|
||||||||
Clinker
|
75.8 | % | 78.9 | % |
-3.1 pp.
|
83.3 | % | 77.4 | % |
5.9 pp.
|
![]() |
![]() |
![]() |
![]() |
Income Statement
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
276.5 | 303.3 | -8.8 | % | 567.1 | 603.3 | -6.0 | % | ||||||||||||||||
Gross Profit
|
119.5 | 122.5 | -2.4 | % | 244.6 | 244.2 | 0.2 | % | ||||||||||||||||
Total operating expenses, net
|
-46.5 | -54.1 | -14.0 | % | -99.4 | -110.5 | -10.0 | % | ||||||||||||||||
Operating Profit
|
73.0 | 68.4 | 6.7 | % | 145.3 | 133.7 | 8.7 | % | ||||||||||||||||
Total other expenses, net
|
-10.4 | -8.0 | 30.0 | % | -10.3 | -15.6 | -34.0 | % | ||||||||||||||||
Profit before income tax
|
62.6 | 60.4 | 3.6 | % | 135.0 | 118.1 | 14.3 | % | ||||||||||||||||
Income tax expense
|
-18.4 | -19.4 | -5.2 | % | -38.4 | -37.3 | 2.9 | % | ||||||||||||||||
Net Income
|
44.3 | 41.0 | 8.0 | % | 96.5 | 80.8 | 19.4 | % | ||||||||||||||||
Non-controlling interests
|
-1.0 | -0.8 | 25.0 | % | -2.0 | -1.6 | 25.0 | % | ||||||||||||||||
Net Income of controller
|
45.3 | 41.8 | 8.4 | % | 98.5 | 82.4 | 19.5 | % |
Cement, concrete and blocks
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
239.9 | 261.4 | -8.2 | % | 490.9 | 525.4 | -6.6 | % | ||||||||||||||||
Cost of Sales
|
-124.5 | -142.5 | -12.6 | % | -255.9 | -286.1 | -10.6 | % | ||||||||||||||||
Gross Profit
|
115.4 | 118.9 | -2.9 | % | 235.0 | 239.3 | -1.8 | % | ||||||||||||||||
Gross Margin
|
48.1 | % | 45.5 | % |
-2.6
|
pp. | 47.9 | % | 45.5 | % |
2.4
|
pp. |
![]() |
![]() |
Cement
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
205.5 | 220.0 | -6.6 | % | 423.8 | 448.9 | -5.6 | % | ||||||||||||||||
Cost of Sales
|
-99.8 | -113.8 | -12.3 | % | -206.3 | -233.4 | -11.6 | % | ||||||||||||||||
Gross Profit
|
105.7 | 106.2 | -0.5 | % | 217.5 | 215.5 | 0.9 | % | ||||||||||||||||
Gross Margin
|
51.4 | % | 48.3 | % |
3.1.
|
pp. | 51.3 | % | 48.0 | % |
3.3
|
pp. |
Concrete
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
26.2 | 33.1 | -20.8 | % | 52.5 | 60.0 | -12.5 | % | ||||||||||||||||
Cost of Sales
|
-19.2 | -23.1 | -16.9 | % | -39.5 | -41.3 | -4.4 | % | ||||||||||||||||
Gross Profit
|
7.0 | 10.0 | -30.0 | % | 13.0 | 18.7 | -30.5 | % | ||||||||||||||||
Gross Margin
|
26.7 | % | 30.2 | % |
-3.5
|
pp. | 24.8 | % | 31.2 | % |
-6.4
|
pp. |
Blocks, bricks and pavers
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
8.2 | 8.3 | -1.2 | % | 14.6 | 16.5 | -11.5 | % | ||||||||||||||||
Cost of Sales
|
-5.5 | -5.6 | -1.8 | % | -10.1 | -11.4 | -11.4 | % | ||||||||||||||||
Gross Profit
|
2.7 | 2.7 | - | 4.5 | 5.1 | -11.8 | % | |||||||||||||||||
Gross Margin
|
32.9 | % | 32.5 | % |
0.4
|
pp. | 30.8 | % | 30.9 | % |
-0.1
|
pp. |
![]() |
![]() |
Quicklime
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
20.2 | 19.7 | 2.5 | % | 39.2 | 30.5 | 28.5 | % | ||||||||||||||||
Cost of Sales
|
-16.7 | -16.6 | 0.6 | % | -31.0 | -26.9 | 15.2 | % | ||||||||||||||||
Gross Profit
|
3.5 | 3.1 | 12.9 | % | 8.2 | 3.6 | N/R | |||||||||||||||||
Gross Margin
|
17.3 | % | 15.7 | % |
1.6
|
pp. | 20.9 | % | 11.8 | % |
9.1
|
pp. |
Construction Supplies
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Sales of goods
|
16.2 | 21.8 | -25.7 | % | 36.6 | 46.9 | -22.0 | % | ||||||||||||||||
Cost of Sales
|
-15.6 | -21.2 | -26.4 | % | -35.3 | -45.4 | -22.2 | % | ||||||||||||||||
Gross Profit
|
0.6 | 0.6 | - | 1.3 | 1.5 | -13.3 | % | |||||||||||||||||
Gross Margin
|
3.7 | % | 2.8 | % |
0.9
|
pp. | 3.6 | % | 3.2 | % |
0.4
|
pp. |
![]() |
![]() |
Administrative expenses
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Personnel expenses
|
26.4 | 24.6 | 7.3 | % | 53.8 | 52.4 | 2.7 | % | ||||||||||||||||
Third-party services
|
15.0 | 14.4 | 4.2 | % | 28.3 | 28.5 | -0.7 | % | ||||||||||||||||
Board of directors compensation
|
1.6 | 1.3 | 23.1 | % | 3.4 | 2.6 | 30.8 | % | ||||||||||||||||
Depreciation and amortization
|
2.8 | 2.7 | 3.7 | % | 5.7 | 5.4 | 5.6 | % | ||||||||||||||||
Other
|
3.5 | 2.8 | 25.0 | % | 6.6 | 5.8 | 13.8 | % | ||||||||||||||||
Total
|
49.3 | 45.8 | 7.6 | % | 97.8 | 94.7 | 3.3 | % |
Selling and distribution expenses
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
% Var.
|
6M15 | 6M14 |
% Var.
|
|||||||||||||||||||
Personnel expenses
|
3.4 | 3.9 | -12.8 | % | 7.1 | 7.6 | -6.6 | % | ||||||||||||||||
Advertising and promotion
|
2.2 | 2.8 | -21.4 | % | 4.5 | 5.7 | -21.1 | % | ||||||||||||||||
Other
|
1.7 | 1.1 | 54.5 | % | 2.6 | 2.3 | 13.0 | % | ||||||||||||||||
Total
|
7.3 | 7.8 | -6.4 | % | 14.2 | 15.6 | -9.0 | % |
![]() |
![]() |
Consolidated EBITDA
|
||||||||||||||||||||||||
2Q15 | 2Q14 |
Var %.
|
6M15 | 6M14 |
Var %.
|
|||||||||||||||||||
Net Income
|
44.3 | 41.0 | 8.0 | % | 96.5 | 80.8 | 19.4 | % | ||||||||||||||||
+ Income tax expense
|
18.4 | 19.4 | -5.2 | % | 38.4 | 37.3 | 2.9 | % | ||||||||||||||||
- Finance income
|
-0.9 | -1.4 | -35.7 | % | -1.5 | -6.0 | -75.0 | % | ||||||||||||||||
+ Finance costs
|
11.9 | 8.6 | 38.4 | % | 17.0 | 18.3 | -7.1 | % | ||||||||||||||||
+/- Net (loss) gain from exchange rate
|
-0.5 | 0.8 | N/R | -5.2 | 3.3 | N/R | ||||||||||||||||||
+ Depreciation and Amortization
|
16.3 | 15.5 | 5.2 | % | 33.3 | 30.9 | 7.8 | % | ||||||||||||||||
Consolidated adjusted EBITDA
|
89.3 | 83.9 | 6.4 | % | 178.5 | 164.6 | 8.4 | % | ||||||||||||||||
EBITDA from FdP y Salsud *
|
3.1 | 2.6 | 19.2 | % | 5.9 | 5.4 | 9.3 | % | ||||||||||||||||
Cement EBITDA
|
92.4 | 86.5 | 6.8 | % | 184.4 | 170.0 | 8.5 | % |
Bank
|
Amount (S/.)
|
Interest rate
|
Initial Date
|
Maturity Date
|
Banco de Crédito del Perú
|
S/. 10.0
|
3.50%
|
June 17,2015
|
August 18, 2015
|
Banco de Crédito del Perú
|
S/. 9.0
|
3.50%
|
June 18,2015
|
August 18, 2015
|
Banco de Crédito del Perú
|
S/. 5.0
|
3.25%
|
June 19,2015
|
August 18, 2015
|
Banco de Crédito del Perú
|
S/. 30.0
|
3.08%
|
June 23,2015
|
July 23,2015
|
Banco de Crédito del Perú
|
S/. 10.0
|
3.05%
|
June 30,2015
|
July 2,2015
|
BBVA Banco Continental
|
S/. 3.0
|
3.35%
|
June 19,2015
|
August 18, 2015
|
BBVA Banco Continental
|
S/. 5.0
|
4.00%
|
June 30,2015
|
July 2,2015
|
S/. 72.0
|
![]() |
![]() |
Bank
|
Amount (S/.)
|
Interest rate
|
Initial Date
|
Maturity Date
|
Banco de Crédito del Perú
|
USD 30.0
|
0.30%
|
June 10,2015
|
October 20, 2015
|
Banco de Crédito del Perú
|
USD 43.3
|
0.10%
|
May 14,2015
|
July 16,2015
|
Banco de Crédito del Perú
|
USD 10.0
|
0.25%
|
May 14,2015
|
November 12,15
|
Banco de Crédito del Perú
|
USD 5.0
|
0.25%
|
June 18,2015
|
October 20, 2015
|
Banco de Crédito del Perú
|
USD 3.0
|
0.18%
|
June 23,2015
|
July 23,2015
|
Banco de Crédito del Perú
|
USD 5.0
|
0.25%
|
June 30,2015
|
October 20, 2015
|
USD 96.3
|
Payments due by period
|
||||||||||||||||||||
Less than 1 year
|
1-3 Years
|
3-5 Years
|
More than 5 Years
|
Total
|
||||||||||||||||
Indebtedness
|
- | - | - | 953.1 | 953.1 | |||||||||||||||
Future interest payments
|
42.9 | 85.8 | 85.8 | 128.8 | 343.3 | |||||||||||||||
Total
|
42.9 | 85.8 | 85.8 | 1,081.9 | 1,296.4 |
![]() |
![]() |
Projects
|
6M15 | |||
New Piura Plant
|
219.6 | |||
Pacasmayo Plant Projects
|
8.2 | |||
Construction of diatomite brick plant
|
9.4 | |||
Concrete and aggregates equipment
|
2.3 | |||
Phosphate Project
|
7.5 | |||
Rioja Plant Projects
|
0.4 | |||
Other investing activities
|
0.1 | |||
Total
|
247.5 |
![]() |
![]() |
![]() |
![]() |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management’s current view and estimates of future economic circumstances, industry conditions, Company performance and financial results. Also, certain reclassifications have been made to make figures comparable for the periods. The words “anticipates”, “believes”, “estimates”, “expects”, “plans” and similar expressions, as they relate to the Company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.
|
![]() |
![]() |
Interim condensed consolidated statements of financial position
|
||
As of June 30, 2015 (unaudited) and December 31, 2014 (audited)
|
Assets
|
As of Jun-15
|
As of Dec-14
|
||||||
Current Assets
|
S/. (000)
|
S/. (000)
|
||||||
Cash and term deposits
|
430,271 | 580,499 | ||||||
Trade and other receivables
|
127,025 | 110,843 | ||||||
Income tax prepayments
|
25,640 | 15,042 | ||||||
Inventories
|
320,890 | 324,070 | ||||||
Prepayments
|
15,516 | 4,367 | ||||||
919,342 | 1,034,821 | |||||||
As of Jun-15
|
As of Dec-14
|
|||||||
Non-current assets
|
S/. (000)
|
S/. (000)
|
||||||
Other receivables
|
59,835 | 53,948 | ||||||
Prepayments
|
1,891 | 2,268 | ||||||
Available-for-sale financial investments
|
631 | 744 | ||||||
Other financial instruments
|
36,493 | 12,251 | ||||||
Property, plant and equipment
|
2,271,771 | 2,060,976 | ||||||
Exploration and evaluation assets
|
77,563 | 57,740 | ||||||
Deferred income tax assets
|
19,449 | 17,175 | ||||||
Other assets
|
879 | 981 | ||||||
2,468,512 | 2,206,083 | |||||||
Total assets
|
3,387,854 | 3,240,904 | ||||||
Liabilities and equity
|
As of Jun-15
|
As of Dec-14
|
||||||
Current liabilities
|
S/. (000)
|
S/. (000)
|
||||||
Trade and other payables
|
148,123 | 137,569 | ||||||
Income tax payable
|
1,552 | 8,720 | ||||||
Provisions
|
37,522 | 53,826 | ||||||
187,197 | 200,115 | |||||||
As of Jun-15
|
As of Dec-14
|
|||||||
Non-current liabilities
|
S/. (000)
|
S/. (000)
|
||||||
Interest-bearing loans and borrowings
|
941,385 | 883,564 | ||||||
Other non-current provisions
|
3,176 | 657 | ||||||
Deferred income tax liabilities
|
95,337 | 85,883 | ||||||
1,039,898 | 970,104 | |||||||
Total liabilities
|
1,227,095 | 1,170,219 | ||||||
|
||||||||
Equity
|
As of Jun-15
|
As of Dec-14
|
||||||
S/. (000)
|
S/. (000)
|
|||||||
Capital stock
|
531,461 | 531,461 | ||||||
Investment shares
|
50,503 | 50,503 | ||||||
Additional paid-in capital
|
553,466 | 553,791 | ||||||
Legal reserve
|
164,754 | 154,905 | ||||||
Other reserves
|
-1,583 | 5,144 | ||||||
Retained earnings
|
785,372 | 696,736 | ||||||
Equity attributable to equity holders of the parent
|
2,083,973 | 1,992,540 | ||||||
Non-controlling interests
|
76,786 | 78,145 | ||||||
Total equity
|
2,160,759 | 2,070,685 | ||||||
Total liabilities and equity
|
3,387,854 | 3,240,904 |
![]() |
![]() |
Interim condensed consolidated statements of profit or loss
|
||||
For the three and six-month periods ended June 30, 2015 and 2014 (both unaudited)
|
2Q15 | 2Q14 | 6M15 | 6M14 | |||||||||||||
S/. (000)
|
S/. (000)
|
S/. (000)
|
S/. (000)
|
|||||||||||||
Sales of goods
|
276,462 | 303,261 | 567,066 | 603,343 | ||||||||||||
Cost of sales
|
-156,930 | -180,739 | -322,448 | -359,133 | ||||||||||||
Gross profit
|
119,532 | 122,522 | 244,618 | 244,210 | ||||||||||||
Operating expenses
|
||||||||||||||||
Administrative expenses
|
-49,288 | -45,771 | -97,762 | -94,766 | ||||||||||||
Selling and distribution expenses
|
-7,306 | -7,818 | -14,205 | -15,566 | ||||||||||||
Other operating expenses, net
|
10,086 | -488 | 12,600 | -201 | ||||||||||||
Total operating expenses , net
|
-46,508 | -54,077 | -99,367 | -110,533 | ||||||||||||
Operating profit
|
73,024 | 68,445 | 145,251 | 133,677 | ||||||||||||
Other income (expenses)
|
||||||||||||||||
Finance income
|
949 | 1,350 | 1,486 | 5,979 | ||||||||||||
Finance costs
|
-11,907 | -8,589 | -17,045 | -18,343 | ||||||||||||
Loss from exchange difference, net
|
581 | -819 | 5,266 | -3,218 | ||||||||||||
Total other expenses, net
|
-10,377 | -8,058 | -10,293 | -15,582 | ||||||||||||
Profit before income tax
|
62,647 | 60,387 | 134,958 | 118,095 | ||||||||||||
Income tax expense
|
-18,380 | -19,393 | -38,434 | -37,298 | ||||||||||||
Profit for the period
|
44,267 | 40,994 | 96,524 | 80,797 | ||||||||||||
Attributable to:
|
||||||||||||||||
Equity holders of the parent
|
45,253 | 41,770 | 98,485 | 82,363 | ||||||||||||
Non-controlling interests
|
-986 | -776 | -1,961 | -1,566 | ||||||||||||
Net income
|
44,267 | 40,994 | 96,524 | 80,797 | ||||||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted for period attributable to equity holders of common shares and investment shares of the parent (S/. per share)
|
0.08 | 0.07 | 0.17 | 0.14 |
![]() |
![]() |
For the six-month periods ended June 30, 2015 and June 30, 2014 (both unaudited)
|
||||||||||||||||||||||||||||||||||||||||
Attributable to equity holders of the parent | ||||||||||||||||||||||||||||||||||||||||
Capital stock
S/.(000)
|
Investment shares
S/.(000)
|
Additional paid-in capital
S/.(000)
|
Legal reserve
S/.(000)
|
Unrealized gain on available-for-sale investments
S/.(000)
|
Unrealized gain (loss) on cash flow hedge S/.(000)
|
Retained earnings
S/.(000)
|
Total
S/.(000)
|
Non-controlling interests
S/.(000)
|
Total equity
S/.(000)
|
|||||||||||||||||||||||||||||||
Balance as of January 1, 2014
|
531,461 | 50,503 | 556,294 | 119,833 | 19,045 | - | 653,704 | 1,930,840 | 78,630 | 2,009,470 | ||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | 82,363 | 82,363 | -1,566 | 80,797 | ||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | -3,147 | - | - | -3,147 | - | -3,147 | ||||||||||||||||||||||||||||||
Total comprehensive income
|
- | - | - | - | -3,147 | 82,363 | 79,216 | -1,566 | 77,650 | |||||||||||||||||||||||||||||||
Appropriation of legal reserve
|
- | - | - | 7,528 | - | - | -7,528 | - | - | - | ||||||||||||||||||||||||||||||
Terminated dividends
|
- | - | - | 1,670 | - | - | - | 1,670 | - | 1,670 | ||||||||||||||||||||||||||||||
Contribution of non-controlling interests
|
- | - | - | - | - | - | - | - | 819 | 819 | ||||||||||||||||||||||||||||||
Other adjustments of non-controlling interests
|
- | - | -2,232 | - | - | - | - | -2,232 | 2,232 | - | ||||||||||||||||||||||||||||||
Balance as of June 30, 2014
|
531,461 | 50,503 | 554,062 | 129,031 | 15,898 | - | 728,539 | 2,009,494 | 80,115 | 2,089,609 | ||||||||||||||||||||||||||||||
Balance as of January 1, 2015
|
531,461 | 50,503 | 553,791 | 154,905 | 218 | 4,926 | 696,736 | 1,992,540 | 78,145 | 2,070,685 | ||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | 98,485 | 98,485 | -1,961 | 96,524 | ||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | -84 | -6,643 | - | -6,727 | - | -6,727 | ||||||||||||||||||||||||||||||
Total comprehensive income
|
- | - | - | - | -84 | -6,643 | 98,485 | 91,758 | -1,961 | 89,797 | ||||||||||||||||||||||||||||||
Appropriation of legal reserve
|
- | - | - | 9,849 | - | - | -9,849 | - | - | - | ||||||||||||||||||||||||||||||
Contribution of non-controlling interests
|
- | - | - | - | - | - | - | - | 277 | 277 | ||||||||||||||||||||||||||||||
Other adjustments of non-controlling interests
|
- | - | -325 | - | - | - | - | -325 | 325 | - | ||||||||||||||||||||||||||||||
Balance as of June 30, 2015
|
531,461 | 50,503 | 553,466 | 164,754 | 134 | -1,717 | 785,372 | 2,083,973 | 76,786 | 2,160,759 |