Pages
|
||
Report of Independent Registered Public Accounting Firm
|
1
|
|
Consolidated Statement of Financial Position
|
2
|
|
Consolidated Income Statement
|
3
|
|
Consolidated Statement of Comprehensive Income
|
4
|
|
Consolidated Statement of Shareholders’ Equity
|
5 - 6
|
|
Consolidated Statement of Cash Flows
|
7
|
|
Notes to the Consolidated Financial Statements
|
8 - 101
|
S/.
|
= New Peruvian Sol |
US$ | = United States dollar |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
||||||||||||||||||||||||
ASSETS
|
LIABILITIES AND EQUITY
|
|||||||||||||||||||||||
As of December 31,
|
As of December 31,
|
|||||||||||||||||||||||
Note
|
2012
|
2013
|
Note |
2012
|
2013
|
|||||||||||||||||||
Current assets
|
Current liabilities
|
|||||||||||||||||||||||
Cash and cash equivalents
|
8 | 780,114 | 959,415 |
Borrowings
|
18 | 452,819 | 486,119 | |||||||||||||||||
Trade accounts receivables
|
10 | 456,315 | 521,872 |
Trade accounts payable
|
19 | 937,287 | 991,397 | |||||||||||||||||
Outstanding work in progress
|
11 | 513,529 | 971,743 |
Accounts payable to related parties
|
12 | 42,734 | 25,585 | |||||||||||||||||
Accounts receivable from related parties
|
12 | 49,761 | 83,850 |
Current taxes
|
158,834 | 159,235 | ||||||||||||||||||
Other accounts receivable
|
13 | 447,208 | 553,218 |
Other accounts payable
|
20 | 1,015,129 | 745,094 | |||||||||||||||||
Inventories
|
14 | 747,416 | 762,797 |
Provisions
|
21 | 11,312 | 8,895 | |||||||||||||||||
Prepaid expenses
|
22,839 | 25,686 |
Total current liabilities
|
2,618,115 | 2,416,325 | |||||||||||||||||||
Non-current assets classified as held for sale
|
16 | - | 21,473 | |||||||||||||||||||||
Total current assets
|
3,017,182 | 3,900,054 | ||||||||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||||||
Non-current assets
|
Borrowings
|
18 | 392,655 | 309,703 | ||||||||||||||||||||
Long-term trade accounts receivable
|
10 | 305,887 | 591,917 |
Long-term trade accounts payable
|
19 | - | 2,157 | |||||||||||||||||
Other long-term accounts receivable
|
13 | 93,489 | 38,151 |
Other long-term accounts payable
|
20 | 52,776 | 205,396 | |||||||||||||||||
Available-for-sale financial assets
|
9 | 5,005 | 88,333 |
Other provisions
|
21 | 46,191 | 40,387 | |||||||||||||||||
Investments in associates and joint ventures
|
15 | 37,446 | 87,967 |
Derivative financial instruments
|
7 | 18,696 | 3,911 | |||||||||||||||||
Investment property
|
35,972 | 36,945 |
Deferred income tax liability
|
23 | 88,442 | 138,157 | ||||||||||||||||||
Property, machinery and equipment
|
16 | 953,531 | 952,596 |
Total non-current liabilities
|
598,760 | 699,711 | ||||||||||||||||||
Intangible assets
|
17 | 480,398 | 481,392 |
Total liabilities
|
3,216,875 | 3,116,036 | ||||||||||||||||||
Derivative financial instruments
|
7 | 128 | - | |||||||||||||||||||||
Deferred income tax asset
|
23 | 71,078 | 135,521 |
Equity
|
22 | |||||||||||||||||||
Total non-current assets
|
1,982,934 | 2,412,822 |
Capital
|
558,284 | 660,054 | |||||||||||||||||||
Legal reserve
|
107,011 | 111,657 | ||||||||||||||||||||||
Premium for share issuance
|
6,656 | 1,027,533 | ||||||||||||||||||||||
Other comprehensive income
|
(3,716 | ) | 18,423 | |||||||||||||||||||||
Retained earnings
|
723,972 | 948,112 | ||||||||||||||||||||||
Equity attributable to controlling interest in the Company | 1,392,207 | 2,765,779 | ||||||||||||||||||||||
Non-controlling interest
|
391,034 | 431,061 | ||||||||||||||||||||||
Total equity
|
1,783,241 | 3,196,840 | ||||||||||||||||||||||
5,000,116 | 6,312,876 | 5,000,116 | 6,312,876 | |||||||||||||||||||||
The accompanying notes on pages 8 to 99 are an integral part of the consolidated financial statements.
|
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||
For the year ended
|
||||||||||||||||
December 31,
|
||||||||||||||||
Note
|
2011
|
2012
|
2013
|
|||||||||||||
Revenues from construction activities
|
2,650,334 | 3,341,539 | 3,820,208 | |||||||||||||
Revenues from services provided
|
1,316,682 | 1,536,275 | 1,748,128 | |||||||||||||
Revenue from real estate and sale of goods
|
274,250 | 354,071 | 398,979 | |||||||||||||
4,241,266 | 5,231,885 | 5,967,315 | ||||||||||||||
Cost of construction activities
|
(2,360,521 | ) | (2,969,687 | ) | (3,353,696 | ) | ||||||||||
Cost of services provided
|
(1,077,236 | ) | (1,335,092 | ) | (1,349,850 | ) | ||||||||||
Cost of real estate and goods sold
|
(171,760 | ) | (215,040 | ) | (259,108 | ) | ||||||||||
25 | (3,609,517 | ) | (4,519,819 | ) | (4,962,654 | ) | ||||||||||
Gross profit
|
631,749 | 712,066 | 1,004,661 | |||||||||||||
Administrative expenses
|
25 | (199,582 | ) | (257,180 | ) | (361,792 | ) | |||||||||
Other income and expenses
|
27 | 4,330 | 75,944 | 26,034 | ||||||||||||
Profit from the sale of investments
|
15 | 4,769 | - | 5,722 | ||||||||||||
Other (losses) gains, net
|
(2,845 | ) | (325 | ) | (733 | ) | ||||||||||
Gain from business combination
|
31-d | 45,152 | - | - | ||||||||||||
Operating profit
|
483,573 | 530,505 | 673,892 | |||||||||||||
Financial expenses
|
26 | (188,456 | ) | (310,672 | ) | (583,452 | ) | |||||||||
Financial income
|
26 | 182,305 | 300,389 | 471,003 | ||||||||||||
Share of the profit or loss in associates and joint ventures under the equity method of accounting
|
15 | 223 | 604 | 33,562 | ||||||||||||
Profit before income tax
|
477,645 | 520,826 | 595,005 | |||||||||||||
Income tax
|
28 | (141,447 | ) | (154,575 | ) | (182,430 | ) | |||||||||
Profit for the year
|
336,198 | 366,251 | 412,575 | |||||||||||||
Profit attributable to:
|
||||||||||||||||
Owners of the Company
|
289,076 | 289,954 | 320,363 | |||||||||||||
Non-controlling interest
|
47,122 | 76,297 | 92,212 | |||||||||||||
336,198 | 366,251 | 412,575 | ||||||||||||||
Earnings per share from continuing operations
|
||||||||||||||||
attributable to owners of the Company during
|
||||||||||||||||
the year
|
33 | 0.518 | 0.519 | 0.534 | ||||||||||||
The accompanying notes on pages 8 to 99 are an integral part of the consolidated financial statements.
|
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
||||||||||||||||
For the year ended
|
||||||||||||||||
December 31,
|
||||||||||||||||
Note |
2011
|
2012
|
2013
|
|||||||||||||
Profit for the year
|
336,198 | 366,251 | 412,575 | |||||||||||||
Other comprehensive income:
|
||||||||||||||||
Items that will not be reclassified to profit or loss
|
||||||||||||||||
Adjustment for actuarial gains and losses, net of tax
|
29 | - | (3,678 | ) | (6,121 | ) | ||||||||||
Items that may be subsequently reclassified to profit or loss
|
||||||||||||||||
Cash flow hedge, net of tax
|
29 | 695 | (2,369 | ) | 3,733 | |||||||||||
Foreign currency translation adjustment, net of tax
|
(3,940 | ) | (2,019 | ) | (1,356 | ) | ||||||||||
Change in value of available-for-sale financial assets
|
9 | - | - | 19,060 | ||||||||||||
(3,245 | ) | (4,388 | ) | 21,437 | ||||||||||||
Other comprenhensive income for the year, net of tax
|
(3,245 | ) | (8,066 | ) | 15,316 | |||||||||||
Total comprehensive Income for the year
|
332,953 | 358,185 | 427,891 | |||||||||||||
Comprehensive income attributable to:
|
||||||||||||||||
Controlling interest in the Company
|
285,796 | 282,870 | 337,911 | |||||||||||||
Non-controlling interest
|
47,157 | 75,315 | 89,980 | |||||||||||||
332,953 | 358,185 | 427,891 | ||||||||||||||
The accompanying notes on pages 8 to 99 are an integral part of the consolidated financial statements.
|
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF CHANGES IN NET SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011
|
||||||||||||||||||||||||||||||||||||
Attributable to the controlling interests of the Company
|
||||||||||||||||||||||||||||||||||||
Number
|
Premium
|
Other
|
||||||||||||||||||||||||||||||||||
of shares
|
Legal
|
for issuance
|
comprehensive
|
Retained
|
Non-controlling
|
|
||||||||||||||||||||||||||||||
In thousands
|
Capital
|
reserve
|
of shares
|
income
|
earnings
|
Total
|
interest
|
Total
|
||||||||||||||||||||||||||||
In thousands
|
||||||||||||||||||||||||||||||||||||
Balances as of January 1, 2011
|
558,284 | 390,518 | 54,605 | 5,091 | 2,970 | 506,677 | 959,861 | 189,047 | 1,148,908 | |||||||||||||||||||||||||||
Profit for the year
|
- | - | - | - | - | 289,076 | 289,076 | 47,122 | 336,198 | |||||||||||||||||||||||||||
Cash flow hedge
|
- | - | - | - | 660 | - | 660 | 35 | 695 | |||||||||||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | - | (3,940 | ) | - | (3,940 | ) | - | (3,940 | ) | ||||||||||||||||||||||||
Comprehensive income of the year
|
- | - | - | - | (3,280 | ) | 289,076 | 285,796 | 47,157 | 332,953 | ||||||||||||||||||||||||||
Transactions with shareholders:
|
||||||||||||||||||||||||||||||||||||
- Transfer to legal reserve
|
- | - | 23,499 | - | - | (23,499 | ) | - | - | - | ||||||||||||||||||||||||||
- Dividend distribution (Note 32 and 34 g)
|
- | - | - | - | - | (55,015 | ) | (55,015 | ) | (14,850 | ) | (69,865 | ) | |||||||||||||||||||||||
- Purchase of subsidiaries (Note 31 d)
|
- | - | - | - | - | - | - | 24,722 | 24,722 | |||||||||||||||||||||||||||
- Contributions of non-controlling shareholders (Note 34)
|
- | - | - | - | - | - | - | (13,328 | ) | (13,328 | ) | |||||||||||||||||||||||||
- Subsidiaries constitution
|
- | - | - | - | - | - | - | 30,776 | 30,776 | |||||||||||||||||||||||||||
- Sale and purchase of treasury shares
|
- | (30 | ) | - | (211 | ) | - | - | (241 | ) | - | (241 | ) | |||||||||||||||||||||||
- Others
|
- | - | - | - | - | (1,379 | ) | (1,379 | ) | 540 | (839 | ) | ||||||||||||||||||||||||
Total transactions with shareholders
|
- | (30 | ) | 23,499 | (211 | ) | - | (79,893 | ) | (56,635 | ) | 27,860 | (28,775 | ) | ||||||||||||||||||||||
Balances as of December 31, 2011
|
558,284 | 390,488 | 78,104 | 4,880 | (310 | ) | 715,860 | 1,189,022 | 264,064 | 1,453,086 | ||||||||||||||||||||||||||
Balances as of January 1, 2012
|
558,284 | 390,488 | 78,104 | 4,880 | (310 | ) | 715,860 | 1,189,022 | 264,064 | 1,453,086 | ||||||||||||||||||||||||||
Profit for the year
|
- | - | - | - | - | 289,954 | 289,954 | 76,297 | 366,251 | |||||||||||||||||||||||||||
Cash flow hedge
|
- | - | - | - | (2,251 | ) | - | (2,251 | ) | (118 | ) | (2,369 | ) | |||||||||||||||||||||||
Adjustment for actuarial gains and losses
|
- | - | - | - | - | (3,678 | ) | (3,678 | ) | - | (3,678 | ) | ||||||||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | - | (1,155 | ) | - | (1,155 | ) | (864 | ) | (2,019 | ) | |||||||||||||||||||||||
Comprehensive income of the year
|
- | - | - | - | (3,406 | ) | 286,276 | 282,870 | 75,315 | 358,185 | ||||||||||||||||||||||||||
Transactions with shareholders:
|
||||||||||||||||||||||||||||||||||||
- Transfer to legal reserve
|
- | - | 28,907 | - | - | (28,907 | ) | - | - | - | ||||||||||||||||||||||||||
- Dividend distribution (Note 32 and 34 g)
|
- | - | - | - | - | (86,723 | ) | (86,723 | ) | (37,512 | ) | (124,235 | ) | |||||||||||||||||||||||
- Capitalization
|
- | 167,485 | - | - | - | (167,485 | ) | - | - | - | ||||||||||||||||||||||||||
- Subsidiaries constitution
|
- | - | - | - | - | - | - | 5,750 | 5,750 | |||||||||||||||||||||||||||
- Purchase of subsidiaries (Note 31 b-c)
|
- | - | - | - | - | - | - | 48,055 | 48,055 | |||||||||||||||||||||||||||
- Debt capitalization (Note 34 f)
|
- | - | - | - | - | - | - | 12,232 | 12,232 | |||||||||||||||||||||||||||
- Contributions of non-controlling shareholders (Note 34 d)
|
- | - | - | - | - | - | - | 26,096 | 26,096 | |||||||||||||||||||||||||||
- Acquisition of non-controlling interest in Survial S.A. (Note 34 a.iii)
|
- | - | - | 364 | - | - | 364 | (4,757 | ) | (4,393 | ) | |||||||||||||||||||||||||
- Sale of non-controlling interest in GyM S.A. and Concar S.A. (Note 34 b)
|
- | - | - | 291 | - | - | 291 | 902 | 1,193 | |||||||||||||||||||||||||||
- Sale and purchase of treasury shares
|
- | 140 | - | 1,292 | - | - | 1,432 | - | 1,432 | |||||||||||||||||||||||||||
- Others
|
- | 171 | - | (171 | ) | - | 4,951 | 4,951 | 889 | 5,840 | ||||||||||||||||||||||||||
Total transactions with shareholders
|
- | 167,796 | 28,907 | 1,776 | - | (278,164 | ) | (79,685 | ) | 51,655 | (28,030 | ) | ||||||||||||||||||||||||
Balances as of December 31, 2012
|
558,284 | 558,284 | 107,011 | 6,656 | (3,716 | ) | 723,972 | 1,392,207 | 391,034 | 1,783,241 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF CHANGES IN NET SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011
|
||||||||||||||||||||||||||||||||||||
Attributable to the controlling interests of the Company
|
||||||||||||||||||||||||||||||||||||
Number
|
Premium
|
Other
|
||||||||||||||||||||||||||||||||||
of shares
|
Legal
|
for issuance
|
comprehensive
|
Retained
|
Non-controlling
|
|||||||||||||||||||||||||||||||
In thousands
|
Capital
|
reserve
|
of shares
|
income
|
earnings
|
Total
|
interest
|
Total
|
||||||||||||||||||||||||||||
Balances as of January 1, 2013
|
558,284 | 558,284 | 107,011 | 6,656 | (3,716 | ) | 723,972 | 1,392,207 | 391,034 | 1,783,241 | ||||||||||||||||||||||||||
Profit for the year
|
- | - | - | - | - | 320,363 | 320,363 | 92,212 | 412,575 | |||||||||||||||||||||||||||
Cash flow hedge
|
- | - | - | - | 3,546 | - | 3,546 | 187 | 3,733 | |||||||||||||||||||||||||||
Adjustment for actuarial gains and losses
|
- | - | - | - | - | (4,591 | ) | (4,591 | ) | (1,530 | ) | (6,121 | ) | |||||||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | - | (467 | ) | - | (467 | ) | (889 | ) | (1,356 | ) | |||||||||||||||||||||||
Change in value of available-for-sale financial assets
|
- | - | - | - | 19,060 | - | 19,060 | - | 19,060 | |||||||||||||||||||||||||||
Comprehensive income of the year
|
- | - | - | - | 22,139 | 315,772 | 337,911 | 89,980 | 427,891 | |||||||||||||||||||||||||||
Transactions with shareholders:
|
||||||||||||||||||||||||||||||||||||
- Transfer to legal reserve
|
- | - | 4,646 | - | - | (4,646 | ) | - | - | - | ||||||||||||||||||||||||||
- Dividend distribution (Note 32 and 34 g)
|
- | - | - | - | - | (86,986 | ) | (86,986 | ) | (51,794 | ) | (138,780 | ) | |||||||||||||||||||||||
- Issuance of shares (Note 22 c)
|
101,770 | 101,770 | - | 1,055,488 | - | 1,157,258 | - | 1,157,258 | ||||||||||||||||||||||||||||
- Purchase of subsidiaries (Note 31 a)
|
- | - | - | - | - | - | - | 15,701 | 15,701 | |||||||||||||||||||||||||||
- Deconsolidation of subsidiaries (Note 34 e)
|
- | - | - | - | - | - | - | (19,377 | ) | (19,377 | ) | |||||||||||||||||||||||||
- Contributions of non-controlling shareholders (Note 34 e)
|
- | - | - | - | - | - | - | 34,774 | 34,774 | |||||||||||||||||||||||||||
- Additional acquisition of non-controlling (Note 34 a.i)
|
- | - | - | (2,905 | ) | - | - | (2,905 | ) | (9,528 | ) | (12,433 | ) | |||||||||||||||||||||||
- Additional acquisition of non-controlling - Norvial (Note 34 a.ii)
|
- | - | - | (31,706 | ) | - | - | (31,706 | ) | (19,729 | ) | (51,435 | ) | |||||||||||||||||||||||
Total transactions with shareholders
|
660,054 | 101,770 | 4,646 | 1,020,877 | - | (91,632 | ) | 1,035,661 | (49,953 | ) | 985,708 | |||||||||||||||||||||||||
Balances as of December 31, 2013
|
660,054 | 660,054 | 111,657 | 1,027,533 | 18,423 | 948,112 | 2,765,779 | 431,061 | 3,196,840 | |||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
The accompanying notes on pages 8 to 99 are an integral part of the consolidated financial statements.
|
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||||||||||
For the year ended
|
||||||||||||||||
December 31,
|
||||||||||||||||
Note
|
2011
|
2012
|
2013
|
|||||||||||||
OPERATING ACTIVITIES
|
||||||||||||||||
Profit before income tax
|
477,645 | 520,826 | 595,005 | |||||||||||||
Adjustments to profit not affecting cash flows from
|
||||||||||||||||
operating activities:
|
||||||||||||||||
Depreciation
|
16 | 127,023 | 173,018 | 181,369 | ||||||||||||
Impairment of intangibles
|
3,436 | - | - | |||||||||||||
Amortization of other assets
|
17 | 51,223 | 71,485 | 77,770 | ||||||||||||
Impairment of inventory
|
14 | - | 10,981 | 2,239 | ||||||||||||
Impairment of accounts receivable
|
10 | - | 2,707 | 110 | ||||||||||||
Impairment of other assets
|
774 | |||||||||||||||
Provisions
|
21 | 15,084 | ||||||||||||||
Share of the profit and loss in associates
|
||||||||||||||||
under the equity method of accounting
|
15 a-b | (223 | ) | (604 | ) | (33,562 | ) | |||||||||
Business combination gain
|
31 d | (45,152 | ) | - | - | |||||||||||
Reversal of provisions
|
27 | - | (67,556 | ) | (14,556 | ) | ||||||||||
Profit on sale of property, plant and equipment
|
16 | 1,661 | (1,261 | ) | (734 | ) | ||||||||||
Profit on sale of investments in associates
|
15 a | (4,769 | ) | - | (5,722 | ) | ||||||||||
Net variations in assets and liabilities:
|
||||||||||||||||
Decrease in trade accounts receivable
|
(177,076 | ) | (49,897 | ) | (783,780 | ) | ||||||||||
Decrease in other accounts receivable
|
(183,468 | ) | (346,429 | ) | (33,606 | ) | ||||||||||
Decrease in other accounts receivable from related parties
|
(812 | ) | (24,451 | ) | (34,089 | ) | ||||||||||
Decrease in inventories
|
(140,410 | ) | (197,802 | ) | (21,071 | ) | ||||||||||
Increase in pre-paid expenses and other assets
|
(4,256 | ) | 21,644 | (539 | ) | |||||||||||
Increase in trade accounts payable
|
265,626 | 224,935 | 56,836 | |||||||||||||
Increase (decrease) in other accounts payable
|
(68,469 | ) | 373,637 | (145,376 | ) | |||||||||||
Increase in other accounts payable to related parties
|
2,022 | 23,069 | (14,677 | ) | ||||||||||||
Decrease in other provisions
|
(5,973 | ) | (3,759 | ) | (16,269 | ) | ||||||||||
Payments for intangible purchase - Concessions
|
(25,378 | ) | (28,406 | ) | (2,329 | ) | ||||||||||
Payment of income tax
|
(139,311 | ) | (159,408 | ) | (190,556 | ) | ||||||||||
Net cash provided by (applied to) operating activities
|
133,339 | 542,729 | (367,679 | ) | ||||||||||||
INVESTING ACTIVITIES
|
||||||||||||||||
Sale of investment in associates
|
26,565 | - | 6,800 | |||||||||||||
Sale of available-for-sale investment
|
- | 342 | - | |||||||||||||
Sale of property, machinery and equipment
|
6,436 | 23,471 | 15,861 | |||||||||||||
Dividends received
|
15 -a,b | 34,709 | 2,057 | 4,688 | ||||||||||||
Payment for purchase of available-for-sale investment
|
- | - | (56,100 | ) | ||||||||||||
Payment for purchase of property investments
|
- | (956 | ) | (2,974 | ) | |||||||||||
Payments for intangible purchase
|
(44,146 | ) | (10,851 | ) | (22,375 | ) | ||||||||||
Direct cash inflow (outflow) from acquisition of subsidiaries
|
31 | 31,660 | (133,648 | ) | (88,342 | ) | ||||||||||
Payments for fixed asset purchase
|
(140,803 | ) | (280,402 | ) | (197,553 | ) | ||||||||||
Net cash applied to investing activities
|
(85,579 | ) | (399,987 | ) | (339,995 | ) | ||||||||||
FINANCING ACTIVITIES
|
||||||||||||||||
Loans received
|
185,701 | 610,399 | 1,351,964 | |||||||||||||
Amortization of loans received
|
(181,307 | ) | (490,398 | ) | (1,378,359 | ) | ||||||||||
Interest payment
|
(24,198 | ) | (46,659 | ) | (61,013 | ) | ||||||||||
Dividends paid to owners of the parent
|
(55,015 | ) | (86,723 | ) | (86,986 | ) | ||||||||||
Dividends paid to non-controlling interest
|
(14,850 | ) | (37,512 | ) | (51,794 | ) | ||||||||||
Cash received (contribution return) to non-controlling shareholders
|
34-d | (13,328 | ) | 26,096 | 34,774 | |||||||||||
Acquisition or sale of interest in a subsidiary of non-controlling shareholders
|
- | (3,200 | ) | (63,868 | ) | |||||||||||
Capital contribution
|
30,776 | 5,750 | - | |||||||||||||
Issuance of shares, net of related expenses
|
- | - | 1,147,418 | |||||||||||||
Repurchase of shares
|
(241 | ) | 1,432 | - | ||||||||||||
Net cash (applied to) provided by financing activities
|
(72,462 | ) | (20,815 | ) | 892,136 | |||||||||||
(Net decrease) net increase in cash
|
(24,702 | ) | 121,927 | 184,463 | ||||||||||||
Cash decrease in deconsolidation
|
- | - | (5,162 | ) | ||||||||||||
Cash and cash equivalents at the beginning of the year
|
682,889 | 658,187 | 780,114 | |||||||||||||
Cash and cash equivalents at the end of the year
|
658,187 | 780,114 | 959,415 | |||||||||||||
NON-CASH TRANSACTIONS:
|
||||||||||||||||
Capitalization of retained earnings
|
- | 167,485 | - | |||||||||||||
Debt capitalization
|
- | 12,232 | 7,989 | |||||||||||||
Acquisition of assets through finance leases
|
146,580 | 123,815 | 43,812 | |||||||||||||
Net assets transferred for acquisition to Stracon GyM
|
- | 24,994 | - | |||||||||||||
Adjustment for deconsolidation LQS SA and SEC
|
(19,943 | ) | ||||||||||||||
Change in fair vaue of available-for-sale financial asset
|
- | - | 19,060 | |||||||||||||
The accompanying notes on pages 8 to 101 are an integral part of the consolidated financial statements.
|
2
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
2.2
|
Consolidation of financial statements
|
a)
|
Subsidiaries -
|
b)
|
Changes in ownership interests in subsidiaries without change of control -
|
c)
|
Disposal of subsidiaries -
|
d)
|
Joint arrangements -
|
e)
|
Associates -
|
a)
|
Functional and presentation currency -
|
b)
|
Transactions and balances -
|
c)
|
Group companies -
|
|
i)
|
assets and liabilities for each statement of the financial position presented are translated using the closing rate at the date of the statement of financial position;
|
|
ii)
|
income and expenses for each income statement are translated at the average exchange rate (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are changed using the rate on the date of the transaction);
|
|
iii)
|
capital is translated by using the historical exchange rate for each capital contribution made; and
|
|
iv)
|
all resulting exchange differences are recognized as separate components in other comprehensive income. As of December 31, 2013 and 2012 the translation of foreign investments, with a currency other than the nuevo sol (Global translation), did not generate relevant exchange differences.
|
a)
|
Recognizes a financial asset to the extent that it has a contractual right to receive cash or another financial assets either because the Government secures the payment of specified or determinable amounts or because the Government will cover any difference arising from the amounts actually received from public service users in relation with the specified or determinable amounts. These financial assets are recognized initially at fair value and subsequently at amortized cost (the financial model).
|
b)
|
Recognizes an intangible asset to the extent that the service agreement grants the Group a contractual right to charge users of the public service. The resulting intangible asset is measured at cost and is amortized as described in Note 2.16 (the intangible asset model).
|
c)
|
Recognizes a financial asset and an intangible asset when the Group recovers its investment partially by a financial asset and partially by an intangible asset (the bifurcated model).
|
a)
|
Loans and accounts receivable -
|
b)
|
Available-for-sale financial assets -
|
2.9
|
Impairment of financial assets
|
Years
|
||
Own occupied buildings
|
33
|
|
Machinery and equipment
|
From 4 to 10
|
|
Vehicles
|
From 4 to 10
|
|
Furniture and fixtures
|
From 2 to 10
|
|
Other equipment
|
From 2 to 10
|
|
Replacement units
|
5
|
a)
|
Goodwill -
|
b)
|
Trademarks -
|
c)
|
Concessions rights -
|
d)
|
Contractual relationships with customers -
|
e)
|
Block I and Block V costs -
|
f)
|
Internally generated software and development costs -
|
●
|
it is technically feasible to complete the software product so that it will be available for use;
|
●
|
management intends to complete the software product and use or sell it;
|
●
|
there is an ability to use or sell the software product;
|
●
|
it can be demonstrated how the software product will generate probable future economic benefits;
|
●
|
adequate technical, financial and other resources to complete the development and to use or sell the software product are available; and
|
●
|
the expenditure attributable to the software product during its development can be reliably measured.
|
e)
|
Pension plans -
|
a)
|
General -
|
b)
|
Provision for the closure of production wells -
|
c)
|
Provision for periodic maintenance –
|
2.24
|
Capital
|
a)
|
New and amended standards adopted by the Group in 2013
|
-
|
Amendment to IAS 1, ‘Financial statement presentation’ regarding other comprehensive income. The main change resulting from these amendments is a requirement for entities to group items presented in ‘other comprehensive income’ (OCI) on the basis of whether they are potentially reclassifiable to profit or loss subsequently (reclassification adjustments).
|
-
|
IFRS 10, ‘Consolidated financial statements’ builds on existing principles by identifying the concept of control as the determining factor in whether an entity should be included within the consolidated financial statements of the parent company. The standard provides additional guidance to assist in the determination of control where this is difficult to assess.
|
-
|
IFRS 11, ‘Joint arrangements’ focuses on the rights and obligations of the parties to the arrangement rather than its legal form. There are two types of joint arrangements: joint operations and joint ventures. Joint operations arise where the investors have rights to the assets and obligations for the liabilities of an arrangement. A joint operator accounts for its share of the assets, liabilities, revenue and expenses. Joint ventures arise where the investors have rights to the net assets of the arrangement; joint ventures are accounted for under the equity method. Proportional consolidation of joint arrangements is no longer permitted.
|
-
|
IFRS 12, ‘Disclosures of interests in other entities’ includes the disclosure requirements for all forms of interests in other entities, including joint arrangements, associates, structured entities and other off balance sheet vehicles.
|
-
|
IFRS 13, ‘Fair value measurement’, aims to improve consistency and reduce complexity by providing a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across IFRSs. The requirements, which are largely aligned between IFRSs and US GAAP, do not extend the use of fair value accounting but provide guidance on how it should be applied where its use is already required or permitted by other standards within IFRSs.
|
-
|
IAS 19, ‘Employee benefits’ was revised in June 2011. The changes on the group’s accounting policies has been as follows: to immediately recognize all past service costs; and to replace interest cost and expected return on plan assets with a net interest amount that is calculated by applying the discount rate to the net defined benefit liability (asset).
|
-
|
Amendment to IFRS 7, ‘Financial instruments: Disclosures’, on asset and liability offsetting. This amendment includes new disclosures to facilitate comparison between those entities that prepare IFRS financial statements to those that prepare financial statements in accordance with US GAAP.
|
b)
|
New standards and interpretations not yet effective and not early adopted
|
-
|
IFRS 9, ‘Financial instruments’, addresses the classification, measurement and recognition of financial assets and financial liabilities. IFRS 9 was issued in November 2009 and October 2010. It replaces the parts of IAS 39 that relate to the classification and measurement of financial instruments. IFRS 9 requires financial assets to be classified into two measurement categories: those measured as at fair value and those measured at amortized cost. The determination is made at initial recognition. The classification depends on the entity’s business model for managing its financial instruments and the contractual cash flow characteristics of the instrument. For financial liabilities, the standard retains most of the IAS 39 requirements. The main change is that, in cases where the fair value option is taken for financial liabilities, the part of a fair value change due to an entity’s own credit risk is recorded in other comprehensive income rather than the income statement, unless this creates an accounting mismatch. The Group is yet to assess the impact of this new standard.
|
-
|
IFRIC 21, ‘Levies’, sets out the accounting for an obligation to pay a levy that is not an income tax. The interpretation addresses what the obligation event is that gives rise to pay a levy and when a liability should be recognized. The Group is in the process of assessing the impact of this new standard.
|
3
|
FINANCIAL RISK MANAGEMENT
|
i)
|
Price risk -
|
ii)
|
Cash flow and fair value interest rate risk -
|
Less than 1 | From 1 to 2 | From 2 to 5 | Over | |||||||||||||||||
As of December 31, 2012
|
year | years | years | 5 years | Total | |||||||||||||||
Borrowing (except for | ||||||||||||||||||||
finance leases)
|
343,072 | 82,980 | 62,992 | 25,440 | 514,484 | |||||||||||||||
Finance leases liabilities
|
124,709 | 103,373 | 130,246 | 22,119 | 380,447 | |||||||||||||||
Trade accounts payable
|
937,287 | - | - | - | 937,287 | |||||||||||||||
Other accounts payable
|
181,713 | 38,135 | - | - | 219,848 | |||||||||||||||
Trading and net settled derivative
|
||||||||||||||||||||
financial instruments (interest rate swaps)
|
14,932 | 3,764 | - | - | 18,696 | |||||||||||||||
Accounts payable to related parties
|
42,734 | - | - | - | 42,734 | |||||||||||||||
1,644,447 | 228,252 | 193,238 | 47,559 | 2,113,496 |
Less than 1 | From 1 to 2 | From 2 to 5 | Over | |||||||||||||||||
As of December 31, 2013
|
year | years | years | 5 years | Total | |||||||||||||||
Borrowing (except for
|
||||||||||||||||||||
finance leases)
|
371,302 | 118,347 | 64,698 | - | 554,347 | |||||||||||||||
Finance leases liabilities
|
115,698 | 82,492 | 87,829 | 22,912 | 308,931 | |||||||||||||||
Trade accounts payable
|
991,397 | 2,157 | - | 993,554 | ||||||||||||||||
Other accounts payable
|
215,413 | 28,745 | 2,166 | 2,354 | 248,678 | |||||||||||||||
Trading and net settled derivative
|
||||||||||||||||||||
financial instruments (interest rate swaps)
|
1,773 | 2,138 | - | - | 3,911 | |||||||||||||||
Accounts payable to related parties
|
25,585 | - | - | - | 25,585 | |||||||||||||||
1,721,168 | 233,879 | 154,693 | 25,266 | 2,129,529 |
December 31,
|
December 31,
|
|||||||
2012
|
2013
|
|||||||
Total borrowing
|
845,474 | 795,822 | ||||||
Less: Cash and cash equivalents(780,114)
|
(780,114 | ) | (959,415 | ) | ||||
Net debt
|
65,360 | (163,593 | ) | |||||
Total equity
|
1,783,241 | 3,196,840 | ||||||
Total capital
|
1,848,601 | 3,033,247 | ||||||
Gearing ratio
|
0.04 | 0.00 |
-
|
Level 1: Measurement based on quoted prices in active markets for identical assets or liabilities.
|
-
|
Level 2: Measurement based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices).
|
-
|
Level 3: Measurement based on inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs, generally based on internal estimates and assumptions of the Group).
|
4
|
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
|
i.
|
Gross margin
|
ii.
|
Discount rate
|
c)
|
Percentage of completion revenue recognition -
|
2011
|
2012
|
2013 | ||||||||||
Sales
|
2,650,334 | 3,341,539 | 3,820,208 | |||||||||
Gross profit
|
289,813 | 371,852 | 466,512 | |||||||||
%
|
10.93 | 11.13 | 12.21 | |||||||||
Over 10%
|
12.02 | 12.24 | 13.43 | |||||||||
Increase in profit before taxes
|
28,981 | 37,185 | 46,651 | |||||||||
318,794 | 409,037 | 513,163 | ||||||||||
Less 10%
|
9.84 | 10.02 | 10.99 | |||||||||
Decrease in profit before taxes
|
(28,981 | ) | (37,185 | ) | (46,651 | ) | ||||||
260,832 | 334,667 | 419,861 |
Impact in pretax
|
||||
profit2013
|
||||
+10% | (59 | ) | ||
-10% | 59 |
5
|
INTERESTS IN OTHER ENTITIES
|
a)
|
Principal subsidiaries -
|
Name | Country | Economic activity | ||
Engineering and | ||||
Construction: | ||||
GyM S.A.
|
Peru, Chile and
Dominican
Republic
|
Civil construction, electro-mechanic assembly buildings, management and implementing housing development projects and other related services. | ||
Stracon GyM S.A.
|
Peru
|
Engaged in mining contracting activities, providing mining services and carrying out drilling, demolition and any other activity related to construction and mining operations.
|
||
GyM Chile S.p.A.
|
Chile
|
Electromechanical assemblies and services to energy, oil, gas
and mining sector.
|
||
Ingeniería y Construcción
Vial y Vives S.A.
|
Chile
|
Developing activities related to the construction of engineering
projects, civil construction projects and electromechanical assemblies, as well as architectural design and installations in general.
|
||
DSD Construcciones
y Montajes S.A..
|
Chile
|
Construction and electromechanical assemblies and services in the areas of energy, oil and gas and mining.
|
||
GyM Minería S.A.
GMI S.A.
|
Chile
Peru
|
Electromechanical assemblies and services.Advisory and consultancy services in engineering, carrying out
studies and projects, managing projects and supervision of works.
|
||
Infrastructure:
|
||||
GMP S.A.
|
Peru
|
Concession of services for producing, treating and selling oil,
natural gas and by-products as well as for storing and dispatching of fuel extracted from demonstrated feasible fields.
|
||
Oiltanking Andina
|
Peru
|
Operation of the gas processing plant of Pisco – Camisea. | ||
Services S.A.
|
||||
Transportadora de Gas
Natural Comprimido Andino
|
Peru | Concession for constructing, operating and maintaining the supply
system of compressed natural gas in certain provinces of Peru.
|
||
S.A.C.
|
||||
GyM Ferrovías S.A.
|
Peru
|
Concession for operating the Lima Metro transportation system. | ||
Survial S.A.
|
Peru
|
Concession for constructing, operating and maintaining the
Section 1 of the “Southern Inter-oceanic” road.
|
Norvial S.A.
|
Peru
|
Concession for restoring, operating and maintaining the“Ancón - Huacho - Pativilca” section of the Panamericana Norte road. |
Concesión Canchaque S.A.
|
Peru
|
Concession for operating and maintaining the Buenos Aires -
Canchaque road.
|
Concesionaria Vía
Expresa Sur S.A.
|
Peru
|
Concession for designing, constructing, operating and maintaining the the Via Expresa - Paseo de la República in Lima. |
Real estate:
|
||
VIVA GyM S.A.
|
Peru
|
Developing and managing real estate projects directly or together
with other partners.
|
Technical services:
|
||
GMD S.A.
|
Peru
|
Information technology services.
|
Gestión de Servicios
|
Peru
|
Information technology services.
|
Digitales S.A.
|
||
CAM Holding S.p,A.
|
Chile, Peru
|
Electric and technological services. |
Brazil and
Colombia
|
||
Concar S.A.
|
Peru
|
Operating and maintaining roads under concession. |
Parent company operation:
|
||
Generadora Arabesco S.A.
|
Peru
|
Implementing projects related to electric power-generating activities. |
Larcomar S.A.
|
Peru
|
Exploitation of the land right to use the Larcomar Shopping Center.
|
Promotora Larcomar S.A.
|
Peru
|
Construction of a hotel complex on a plot of land located in the district of Miraflores. |
Promotores Asociados de
Inmobiliarias S.A.
|
Peru
|
Operating in the real-estate industry and engaged in the development and selling office facilities in Peru. |
Proportion of
|
||||||||||||||||
Proportion of
|
Proportion of
|
Proportion of
|
ordinary shares
|
|||||||||||||
ordinary shares
|
ordinary shares
|
ordinary shares
|
held by non-
|
|||||||||||||
directly held by
|
held by
|
held by
|
controlling
|
|||||||||||||
Parent (%)
|
Subsidiaries (%)
|
the Group (%)
|
interests (%)
|
|||||||||||||
Engineering and Construction:
|
||||||||||||||||
GyM S.A.
|
93.67 | % | - | 93.67 | % | 6.33 | % | |||||||||
- GyM S.A. subsidiaries
|
- | - | - | 13.68 | % | |||||||||||
Stracon GyM S.A.
|
- | 74.15 | % | 74.15 | % | 25.85 | % | |||||||||
GyM Chile SpA
|
- | 99.99 | % | 99.99 | % | 0.01 | % | |||||||||
DSD Construcciones y Montajes S.A.
|
- | 85.95 | % | 85.95 | % | 14.05 | % | |||||||||
Ingeniería y Construcción Vial y Vives S.A.
|
- | 80.40 | % | 80.40 | % | 19.60 | % | |||||||||
GyM Minería S.A.
|
- | 99.90 | % | 99.90 | % | 0.10 | % | |||||||||
GMI S.A.
|
89.41 | % | - | 89.41 | % | 10.59 | % | |||||||||
Infrastructure:
|
||||||||||||||||
GMP S.A.
|
95.00 | % | - | 95.00 | % | 5.00 | % | |||||||||
Oiltanking Andina Services S.A.
|
- | 50.00 | % | 50.00 | % | 50.00 | % | |||||||||
Transportadora de Gas Natural Comprimido
|
||||||||||||||||
Andino S.A.C
|
- | 99.93 | % | 99.93 | % | 0.07 | % | |||||||||
GyM Ferrovias S.A.
|
75.00 | % | - | 75.00 | % | 25.00 | % | |||||||||
Survial S.A.
|
99.99 | % | - | 99.99 | % | 0.01 | % | |||||||||
Norvial S.A.
|
67.00 | % | - | 67.00 | % | 33.00 | % | |||||||||
Concesión Canchaque S.A.
|
99.97 | % | - | 99.97 | % | 0.03 | % | |||||||||
Concesionaria Vía Expresa Sur S.A.
|
99.99 | % | - | 99.99 | % | 0.01 | % | |||||||||
Real Estate:
|
||||||||||||||||
Viva GyM S.A.
|
59.25 | % | 38.97 | % | 98.22 | % | 1.78 | % | ||||||||
- Viva GyM S.A. subsidiaries
|
- | - | - | 40.58 | % | |||||||||||
Technical Services:
|
||||||||||||||||
GMD S.A.
|
89.15 | % | - | 89.15 | % | 10.85 | % | |||||||||
Cam Holding S.p.A.
|
100.00 | % | - | 100.00 | % | - | ||||||||||
Concar S.A.
|
99.74 | % | - | 99.74 | % | 0.26 | % | |||||||||
Gestión de Servicios Digitales S.A.
|
- | 100.00 | % | 100.00 | % | - | ||||||||||
Parent company operation:
|
||||||||||||||||
Generadora Arabesco S.A.
|
99.00 | % | - | 99.00 | % | 1.00 | % | |||||||||
Larcomar S.A.
|
79.66 | % | - | 79.66 | % | 20.34 | % | |||||||||
Promotora Larcomar S.A.
|
42.80 | % | - | 42.80 | % | 57.20 | % | |||||||||
Promotores Asociados de
|
||||||||||||||||
Inmobiliarias S.A.
|
99.99 | % | - | 99.99 | % | 0.01 | % |
Proportion of
|
||||||||||||||||
Proportion of
|
Proportion of
|
Proportion of
|
ordinary shares
|
|||||||||||||
ordinary shares
|
ordinary shares
|
ordinary shares
|
held by non-
|
|||||||||||||
directly held by
|
held by
|
held by
|
controlling
|
|||||||||||||
Parent (%)
|
Subsidiaries (%)
|
the Group (%)
|
interests (%)
|
|||||||||||||
Engineering and Construction:
|
||||||||||||||||
GyM S.A.
|
93.67 | % | - | 93.67 | % | 6.33 | % | |||||||||
- GyM S.A. subsidiaries
|
- | - | - | 12.80 | % | |||||||||||
Stracon GyM S.A.
|
- | 74.15 | % | 74.15 | % | 25.85 | % | |||||||||
GyM Chile SpA
|
- | 99.99 | % | 99.99 | % | 0.01 | % | |||||||||
Ingeniería y Construcción Vial y Vives S.A.
|
- | 74.00 | % | 74.00 | % | 26.00 | % | |||||||||
GyM Minería S.A.
|
- | 99.90 | % | 99.90 | % | 0.10 | % | |||||||||
GMI S.A.
|
89.41 | % | - | 89.41 | % | 10.59 | % | |||||||||
Infrastructure:
|
||||||||||||||||
GMP S.A.
|
95.00 | % | - | 95.00 | % | 5.00 | % | |||||||||
Oiltanking Andina Services S.A.
|
- | 50.00 | % | 50.00 | % | 50.00 | % | |||||||||
Transportadora de Gas Natural Comprimido
|
||||||||||||||||
Andino S.A.C
|
- | 99.93 | % | 99.93 | % | 0.07 | % | |||||||||
GyM Ferrovias S.A.
|
75.00 | % | - | 75.00 | % | 25.00 | % | |||||||||
Survial S.A.
|
99.99 | % | - | 99.99 | % | 0.01 | % | |||||||||
Norvial S.A.
|
50.10 | % | - | 50.10 | % | 49.90 | % | |||||||||
Concesión Canchaque S.A.
|
99.97 | % | - | 99.97 | % | 0.03 | % | |||||||||
Concesionaria la Chira
|
50.00 | % | - | 50.00 | % | 50.00 | % | |||||||||
Real Estate:
|
||||||||||||||||
Viva GyM S.A.
|
59.25 | % | 38.97 | % | 98.22 | % | 1.78 | % | ||||||||
- Viva GyM S.A. subsidiaries
|
- | - | - | 34.75 | % | |||||||||||
Technical Services:
|
||||||||||||||||
GMD S.A.
|
88.68 | % | - | 88.68 | % | 11.32 | % | |||||||||
Cam Holding S.p.A.
|
100.00 | % | - | 100.00 | % | 00.00 | % | |||||||||
Concar S.A.
|
99.57 | % | - | 99.57 | % | 0.43 | % | |||||||||
Gestión de Servicios Digitales S.A.
|
- | 100.00 | % | 100.00 | % | - | ||||||||||
Parent company operation:
|
||||||||||||||||
Generadora Arabesco S.A.
|
99.00 | % | - | 99.00 | % | 1.00 | % | |||||||||
Larcomar S.A.
|
79.66 | % | - | 79.66 | % | 20.34 | % | |||||||||
Promotora Larcomar S.A.
|
42.80 | % | - | 42.80 | % | 57.20 | % | |||||||||
Promotores Asociados de
|
||||||||||||||||
Inmobiliarias S.A.
|
99.99 | % | - | 99.99 | % | 0.01 | % |
2012
|
2013
|
|||||||
Viva GyM S.A. subsidiaries
|
132,482 | 176,009 | ||||||
Viva GyM S.A.
|
4,101 | 5,411 | ||||||
GyM S.A. subsidiaries
|
76,414 | 101,601 | ||||||
GyM S.A.
|
30,225 | 40,616 | ||||||
Norvial S.A.
|
57,774 | 39,811 | ||||||
CAM Holding S.p.A.
|
16,681 | 19,585 | ||||||
GMP S.A.
|
23,466 | 18,853 | ||||||
GyM Ferrovias S.A.
|
20,139 | 14,042 | ||||||
Promotora Larcomar S.A.
|
10,060 | 9,960 | ||||||
Others
|
19,692 | 5,173 | ||||||
391,034 | 431,061 |
Viva GYM S.A.
|
GyM S.A.
|
Norvial S.A.
|
||||||||||||||||||||||
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||||||||
Current:
|
||||||||||||||||||||||||
Assets
|
642,799 | 672,627 | 1,504,198 | 1,791,129 | 13,741 | 19,977 | ||||||||||||||||||
Liabilities
|
(263,600 | ) | (217,609 | ) | (1,547,653 | ) | (1,578,685 | ) | (13,804 | ) | (50,362 | ) | ||||||||||||
Total current net assets
|
||||||||||||||||||||||||
(liabilities)
|
379,199 | 455,018 | (43,455 | ) | 212,444 | (63 | ) | (30,385 | ) | |||||||||||||||
Non-current:
|
||||||||||||||||||||||||
Assets
|
64,605 | 76,506 | 858,808 | 915,193 | 154,094 | 152,228 | ||||||||||||||||||
Liabilities
|
(62,583 | ) | (97,762 | ) | (261,680 | ) | (382,067 | ) | (38,251 | ) | (1,207 | ) | ||||||||||||
Total non-current net assets
|
||||||||||||||||||||||||
(liabilities)
|
2,022 | (21,256 | ) | 597,128 | 533,126 | 115,843 | 151,021 | |||||||||||||||||
Net assets
|
381,221 | 433,762 | 553,673 | 745,570 | 115,780 | 120,636 |
Viva GYM S.A.
|
GyM S.A.
|
Norvial S.A.
|
||||||||||||||||||||||||||||||||||
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||||||||||||||
2011
|
2012
|
2013
|
2011
|
2012
|
2013
|
2011
|
2012
|
2013
|
||||||||||||||||||||||||||||
Revenue
|
152,266 | 240,110 | 313,731 | 2,659,246 | 3,341,539 | 3,903,916 | 78,672 | 85,700 | 92,252 | |||||||||||||||||||||||||||
Profit before
|
||||||||||||||||||||||||||||||||||||
income tax
|
34,363 | 65,282 | 80,467 | 222,941 | 250,132 | 350,687 | 34,252 | 38,734 | 40,341 | |||||||||||||||||||||||||||
Income tax
|
(10,232 | ) | (19,967 | ) | (21,427 | ) | (66,679 | ) | (79,690 | ) | (105,782 | ) | (7,814 | ) | (11,578 | ) | (10,245 | ) | ||||||||||||||||||
Post-tax profit
|
24,131 | 45,315 | 59,040 | 156,262 | 170,442 | 244,905 | 26,438 | 27,156 | 30,096 | |||||||||||||||||||||||||||
Other comprehensive
|
||||||||||||||||||||||||||||||||||||
Income
|
- | - | - | - | (962 | ) | ( 1,240 | ) | - | - | - | |||||||||||||||||||||||||
Total comprehensive
|
||||||||||||||||||||||||||||||||||||
income
|
24,131 | 45,315 | 59,040 | 156,262 | 169,480 | 243,665 | 26,438 | 27,156 | 30,096 |
Viva GyM S.A.
|
GyM S.A.
|
Norvial S.A.
|
||||||||||||||||||||||||||||||||||
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||||||||||||||
2011
|
2012
|
2013
|
2011
|
2012
|
2013
|
2011
|
2012
|
2013
|
||||||||||||||||||||||||||||
Net cash (used)
|
||||||||||||||||||||||||||||||||||||
generated from
|
||||||||||||||||||||||||||||||||||||
operating activities
|
(14,189 | ) | 5,104 | (46,450 | ) | 164,373 | 467,606 | 69,768 | 44,585 | 48,052 | 37,746 | |||||||||||||||||||||||||
Net cash a (used)
|
||||||||||||||||||||||||||||||||||||
generated in
|
||||||||||||||||||||||||||||||||||||
investing activities
|
(36,340 | ) | (4,158 | ) | (5,609 | ) | (51,441 | ) | (263,724 | ) | (139,563 | ) | (16,903 | ) | (16,729 | ) | (412 | ) | ||||||||||||||||||
Net cash generated
|
||||||||||||||||||||||||||||||||||||
(used) in financing
|
||||||||||||||||||||||||||||||||||||
activities
|
54,804 | 22,804 | 22,081 | (113,963 | ) | (179,416 | ) | (87,296 | ) | (23,667 | ) | (32,757 | ) | (24,791 | ) | |||||||||||||||||||||
Net increase
|
||||||||||||||||||||||||||||||||||||
(decrease) in cash
|
||||||||||||||||||||||||||||||||||||
and cash equivalents
|
4,275 | 23,750 | (29,978 | ) | (1,031 | ) | 24,466 | (157,091 | ) | 4,015 | (1,434 | ) | 12,543 | |||||||||||||||||||||||
Cash decrese in
|
||||||||||||||||||||||||||||||||||||
deconsolidation
|
- | - | - | - | - | (1,458 | ) | - | - | - | ||||||||||||||||||||||||||
Cash, cash equivalents
|
||||||||||||||||||||||||||||||||||||
and bank overdrafts at
|
||||||||||||||||||||||||||||||||||||
beginning of year
|
44,979 | 49,254 | 73,004 | 399,466 | 398,435 | 422,901 | 10,368 | 14,383 | 12,949 | |||||||||||||||||||||||||||
Cash and cash
|
||||||||||||||||||||||||||||||||||||
equivalents at end
|
||||||||||||||||||||||||||||||||||||
of year
|
49,254 | 73,004 | 43,026 | 398,435 | 422,901 | 264,352 | 14,383 | 12,949 | 25,492 |
b)
|
Public services concessions -
|
|
iii)
|
Vía Expresa Sur S.A. concession
|
c)
|
Principal Joint Operations -
|
Percentage of interest
|
||||||||
Joint Operations
|
2012
|
2013
|
||||||
Graña y Montero S.A.A.
|
||||||||
- Concesionaria la Chira S.A. (*)
|
50.00 | % | 50.00 | % | ||||
GyM S.A.
|
||||||||
- Consorcio Pasco
|
99.00 | % | 99.00 | % | ||||
- Consorcio Constructor Alto Cayma
|
50.00 | % | 50.00 | % | ||||
- Consorcio Rio Pallca – Huanza
|
40.00 | % | 40.00 | % | ||||
- Consorcio Tren electrico
|
33.00 | % | 33.00 | % | ||||
- Consorcio Alto Cayma
|
49.00 | % | 49.00 | % | ||||
- Consorcio Vial Ayacucho
|
50.00 | % | 50.00 | % | ||||
- Consorcio Lima Actividades Comerciales
|
50.00 | % | 50.00 | % | ||||
- Consorcio GyM – COSAPI
|
50.00 | % | 50.00 | % | ||||
- Consorcio Atocongo
|
40.00 | % | 40.00 | % | ||||
- Consorcio Norte Pachacutec
|
49.00 | % | 49.00 | % | ||||
- Consorcio La Chira
|
50.00 | % | 50.00 | % | ||||
- Consorcio Río Urubamba
|
60.00 | % | 60.00 | % | ||||
- Consorcio Vial Quinua
|
46.00 | % | 46.00 | % |
Percentage of interest
|
||||||||
Joint Operations
|
2012
|
2013
|
||||||
- Consorcio Rio Mantaro
|
50.00 | % | 50.00 | % | ||||
- Consorcio GyM – CONCIVILES
|
66.70 | % | 66.70 | % | ||||
- Consorcio Toromocho
|
55.00 | % | 55.00 | % | ||||
- Consorcio Construcciones y Montajes CCN
|
40.00 | % | 50.00 | % | ||||
- Consorcio CGB
|
50.00 | % | 50.00 | % | ||||
- Consorcio HV GyM
|
50.00 | % | ||||||
- Consorcio Stracon Motta Engil JV
|
50.00 | % | ||||||
GMP S.A.
|
||||||||
- Consorcio Terminales
|
50.00 | % | 50.00 | % | ||||
CONCAR S.A.
|
||||||||
- Consorcio Ancón-Pativilca
|
50.10 | % | 50.10 | % | ||||
- Consorcio Peruano de Conservación
|
50.00 | % | 50.00 | % | ||||
GMD S.A.
|
||||||||
- Consorcio Cosapi-Data – GMD S.A.
|
50.00 | % | 50.00 | % | ||||
- Consorcio TLBG
|
66.45 | % | 66.45 | % | ||||
- Consorcio Procesos digitales
|
43.65 | % | 43.65 | % | ||||
- Consorcio Indra
|
50.00 | % | 50.00 | % | ||||
- Consorcio Fábrica de Software
|
50.00 | % | 50.00 | % | ||||
- Consorcio Gestión de Procesos Electorales (ONPE)
|
50.00 | % | 50.00 | % | ||||
Viva GyM S.A.
|
||||||||
- Consorcio Cuartel San Martín
|
50.00 | % | 50.00 | % | ||||
GMI S.A.
|
||||||||
- Consorcio Norte Pachacútec
|
1.00 | % | 1.00 | % | ||||
Cam Holding S.p.A.
|
||||||||
- Consorcio Norte
|
99.00 | % | 99.00 | % |
(*)
|
In 2012 Concesionaria La Chira S.A. was consolidated as a subsidiary. In 2013, the Company reassessed the nature of the rights attributed to its partners based on the provisions of IFRS 10 and concluded that the parties have joint control. Considering the nature of the rights and obligations of the parties, Concesionaria La Chira S.A. has been classified as a joint operation. Since the impact on the 2012 financial statements is not material to the Group’s financial position, results of operations or cash flows, management of the Group decided not to restate prior years' figures.
|
Joint arrangements in
|
Economic activity
|
|
Graña y Montero S.A.A.
|
Construction, operation and maintenance of La Chira waste water treatment plant in the south of Lima. The project is aimed to solve Lima’s environmental problems caused by sewage discharged directly into the sea.
|
|
GyM S.A.
|
The activities of the joint operations of this subsidiary are:
|
|
Civil works division: construction in general in the energy, mining, infrastructure, industry.
|
||
Electromechanical Division: assembly, installation and supply of materials and / or electromechanical equipment and laying of transmission lines.
|
||
Building division: building houses, offices and commercial premises
|
||
Services division: mining services.
|
||
GMP S.A.
|
Consorcio Terminales provides services for reception, storing, shipping and transportation for liquid hydrocarbons, such as gasoline, jet fuel, diesel fuel and residual among others.
|
|
CONCAR S.A.
|
Joint operations Concar provides rehabilitation service, routine and periodic maintenance of the road, further provides conservation services and supervision.
|
|
GMD S.A.
|
GMD is specially engaged in supply services derived from contracts of business online BPO (Business Process Outsourcing).
|
|
Viva GyM S.A.
|
Construction of a five star hotel with a convention center, a business center and entertainment center.
|
|
CAM Holding S.A.
|
Outsourcing for services to the electric power sector
|
d)
|
Acquisition of subsidiaries -
|
i)
|
A Chilean entity, Ingeniería y Construcción Vial y Vives S.A. (hereinafter Vial y Vives) for a consideration of US$55.6 million (equivalent to S/.142 million).
|
ii)
|
Stracon GyM, for a consideration of US$16.4 million (equivalent to S/.41.9 million).
|
6
|
SEGMENT REPORTING
|
a)
|
Engineering and construction: This segment includes: (i) engineering, from traditional engineering services such as structural, civil and design engineering, and architectural planning to advanced specialties including process design, simulation, and environmental services; (ii) civil works, such as the construction of hydroelectric power stations and other large infrastructure facilities; (iii) electromechanic construction, such as concentrator plants, oil and natural gas pipelines, and transmission lines; (iv) building construction, such as office buildings, residential buildings, hotels, affordable housing projects, shopping centers and industrial facilities; (v) contract mining, such as earthworks, blasting, loading and hauling ore.
|
b)
|
Infrastructure: The Group has long-term concessions or similar contractual arrangements in Peru for three toll roads, the Lima Metro, a waste water treatment plant in Lima, multiple fuel storage facilities, two producing oil fields, and a gas processing plant.
|
c)
|
Real Estate: The Group develops and sells homes targeted to low- and middle-income population sectors which are experiencing a significant increase in disposable income, as well as, to a lesser extent, office and commercial space.
|
d)
|
Technical Services: The Group provides: (i) operation and maintenance services for infrastructure assets; (ii) information technology (IT) services, including IT outsourcing, systems integration, application outsourcing and business process outsourcing services; and (iii) electricity networks services (maintenance).
|
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments financial position
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
|
Mass
|
Water
|
Real
|
Technical
|
Company
|
|||||||||||||||||||||||||||||||||||
construction
|
Energy
|
Toll roads
|
transit
|
treatment
|
estate
|
services
|
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
As of December 31, 2012
|
||||||||||||||||||||||||||||||||||||||||
Assets -
|
||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
423,332 | 30,650 | 90,644 | 28,312 | 68 | 73,004 | 85,287 | 48,491 | 326 | 780,114 | ||||||||||||||||||||||||||||||
Trade accounts receivable
|
181,107 | 26,922 | 18,282 | 20 | 43,692 | 19,336 | 166,895 | 61 | - | 456,315 | ||||||||||||||||||||||||||||||
Outstanding work in progress
|
417,073 | - | - | 15,029 | - | - | 81,427 | - | - | 513,529 | ||||||||||||||||||||||||||||||
Accounts receivable from related parties
|
67,913 | - | 300 | 159 | 134 | 4,867 | 52,243 | 304,812 | (380,667 | ) | 49,761 | |||||||||||||||||||||||||||||
Other accounts receivable
|
317,501 | 16,783 | 17,970 | 6,326 | - | 13,479 | 40,444 | 34,705 | - | 447,208 | ||||||||||||||||||||||||||||||
Inventories
|
145,301 | 8,287 | - | 6,419 | - | 523,722 | 64,048 | 1,392 | (1,753 | ) | 747,416 | |||||||||||||||||||||||||||||
Prepaid expenses
|
5,882 | 1,309 | 583 | 7,220 | - | 1,589 | 5,149 | 1,107 | - | 22,839 | ||||||||||||||||||||||||||||||
Current assets
|
1,558,109 | 83,951 | 127,779 | 63,485 | 43,894 | 635,997 | 495,493 | 390,568 | (382,094 | ) | 3,017,182 | |||||||||||||||||||||||||||||
Long-term trade account receivable
|
- | - | - | 305,887 | - | - | - | - | - | 305,887 | ||||||||||||||||||||||||||||||
Other long-term accounts receivable
|
17,261 | 14,696 | 13,833 | 11,206 | 3,720 | 6,803 | 24,274 | 1,696 | - | 93,489 | ||||||||||||||||||||||||||||||
Available-for-sale financial asset
|
- | - | - | - | - | - | - | 5,005 | - | 5,005 | ||||||||||||||||||||||||||||||
Investments in associates and joint ventures
|
113,601 | - | - | - | - | 17,151 | 2 | 801,824 | (895,132 | ) | 37,446 | |||||||||||||||||||||||||||||
Investment property
|
- | - | - | - | - | 35,972 | - | - | - | 35,972 | ||||||||||||||||||||||||||||||
Property, machinery and equipment
|
554,456 | 205,853 | 2,034 | 3,365 | - | 4,470 | 109,259 | 76,317 | (2,223 | ) | 953,531 | |||||||||||||||||||||||||||||
Intangible assets
|
172,495 | 95,283 | 146,186 | 7,830 | 2,406 | 772 | 24,461 | 14,855 | 16,110 | 480,398 | ||||||||||||||||||||||||||||||
Derivative financial instruments
|
- | - | - | - | - | 128 | - | - | - | 128 | ||||||||||||||||||||||||||||||
Deferred income tax asset
|
14,751 | - | 6,184 | 8,287 | - | 6,110 | 34,190 | - | 1,556 | 71,078 | ||||||||||||||||||||||||||||||
Non-current assets
|
872,564 | 315,832 | 168,237 | 336,575 | 6,126 | 71,406 | 192,186 | 899,697 | (879,689 | ) | 1,982,934 | |||||||||||||||||||||||||||||
Total assets
|
2,430,673 | 399,783 | 296,016 | 400,060 | 50,020 | 707,403 | 687,679 | 1,290,265 | (1,261,783 | ) | 5,000,116 | |||||||||||||||||||||||||||||
Liabilities -
|
||||||||||||||||||||||||||||||||||||||||
Borrowings
|
119,960 | 16,216 | 14,226 | - | 8,271 | 43,216 | 96,015 | 154,915 | - | 452,819 | ||||||||||||||||||||||||||||||
Trade accounts payable
|
663,454 | 21,996 | 744 | 15,111 | 27 | 70,571 | 163,495 | 1,889 | - | 937,287 | ||||||||||||||||||||||||||||||
Accounts payable to related parties
|
42,973 | 1,610 | 13,970 | 290,601 | 15,763 | 9,231 | 46,376 | 14,189 | (391,979 | ) | 42,734 | |||||||||||||||||||||||||||||
Current taxes
|
110,515 | 4,506 | 1,977 | 873 | 167 | 8,614 | 28,187 | 3,995 | - | 158,834 | ||||||||||||||||||||||||||||||
Other accounts payable
|
650,079 | 10,640 | 68,658 | 223 | - | 131,967 | 144,373 | 9,189 | - | 1,015,129 | ||||||||||||||||||||||||||||||
Other provisions
|
- | 401 | - | - | - | - | 10,911 | - | - | 11,312 | ||||||||||||||||||||||||||||||
Current liabilities
|
1,586,981 | 55,369 | 99,575 | 306,808 | 24,228 | 263,599 | 489,357 | 184,177 | (391,979 | ) | 2,618,115 | |||||||||||||||||||||||||||||
Borrowings
|
180,857 | 97,777 | 48,513 | - | - | 49,657 | 12,427 | 3,424 | - | 392,655 | ||||||||||||||||||||||||||||||
Other long-term accounts payable
|
- | 14,640 | - | - | - | 12,858 | 24,681 | 597 | - | 52,776 | ||||||||||||||||||||||||||||||
Other provisions
|
11,009 | 7,558 | - | - | - | - | 27,624 | - | - | 46,191 | ||||||||||||||||||||||||||||||
Derivative financial instruments
|
- | 5,999 | - | 12,697 | - | - | - | - | - | 18,696 | ||||||||||||||||||||||||||||||
Deferred income tax liability
|
70,121 | 2,563 | 24 | - | 722 | 68 | 9,634 | 5,310 | - | 88,442 | ||||||||||||||||||||||||||||||
Total non-current liabilities
|
261,987 | 128,537 | 48,537 | 12,697 | 722 | 62,583 | 74,366 | 9,331 | 598,760 | |||||||||||||||||||||||||||||||
Total liabilities
|
1,848,968 | 183,906 | 148,112 | 319,505 | 24,950 | 326,182 | 563,723 | 193,508 | (391,979 | ) | 3,216,875 | |||||||||||||||||||||||||||||
Equity
|
472,097 | 192,411 | 90,124 | 60,416 | 12,535 | 147,054 | 103,015 | 1,086,774 | (772,219 | ) | 1,392,207 | |||||||||||||||||||||||||||||
Non-controlling interest
|
109,608 | 23,466 | 57,780 | 20,139 | 12,535 | 234,167 | 20,941 | 9,983 | (97,585 | ) | 391,034 | |||||||||||||||||||||||||||||
Total liabilities and equity
|
2,430,673 | 399,783 | 296,016 | 400,060 | 50,020 | 707,403 | 687,679 | 1,290,265 | (1,261,783 | ) | 5,000,116 |
(All the amounts are expressed in thousand of S/. Unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments financial position
|
||||||||||||||||||||||||||||||||||||||||
Segment reporting
|
Engineering
|
Infrastructure
|
Parent
|
|||||||||||||||||||||||||||||||||||||
As of December 31, 2013
|
and construction
|
Energy
|
Toll roads
|
Mass
transit
|
Water
treatment
|
Real
estate
|
Technical
services
|
Company
Operations
|
Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||
Assets.-
|
||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
265,788 | 17,764 | 80,785 | 23,318 | 445 | 43,026 | 46,469 | 481,820 | - | 959,415 | ||||||||||||||||||||||||||||||
Trade accounts receivable
|
265,544 | 29,527 | 12,347 | 4,090 | - | 17,938 | 192,382 | 44 | - | 521,872 | ||||||||||||||||||||||||||||||
Outstanding work in progress
|
734,976 | 6,966 | 2,433 | 31,187 | 37,489 | - | 158,692 | - | - | 971,743 | ||||||||||||||||||||||||||||||
Accounts receivable from related parties
|
107,732 | 4,083 | 18,660 | 163 | - | 561 | 53,845 | 733,645 | (834,839 | ) | 83,850 | |||||||||||||||||||||||||||||
Other accounts receivable
|
360,939 | 26,840 | 11,180 | 34,263 | 4,557 | 17,939 | 65,794 | 33,469 | (1,763 | ) | 553,218 | |||||||||||||||||||||||||||||
Inventories
|
90,671 | 7,741 | - | 11,927 | - | 590,567 | 63,912 | 487 | (2,508 | ) | 762,797 | |||||||||||||||||||||||||||||
Prepaid expenses
|
7,440 | 1,318 | 5,442 | 4,394 | 3 | 2,596 | 4,130 | 363 | - | 25,686 | ||||||||||||||||||||||||||||||
Non-current assets classified as held for sale
|
21,473 | - | - | - | - | - | - | - | - | 21,473 | ||||||||||||||||||||||||||||||
Current assets
|
1,854,563 | 94,239 | 130,847 | 109,342 | 42,494 | 672,627 | 585,224 | 1,249,828 | (839,110 | ) | 3,900,054 | |||||||||||||||||||||||||||||
Long-term trade accounts receivable
|
- | - | - | 591,917 | - | - | - | - | - | 591,917 | ||||||||||||||||||||||||||||||
Other long-term accounts receivable
|
- | - | 10,081 | - | 1,858 | 11,811 | 12,301 | 2,100 | - | 38,151 | ||||||||||||||||||||||||||||||
Long-term trade accounts receivable from related parties
|
- | - | - | - | - | - | - | 57,501 | (57,501 | ) | - | |||||||||||||||||||||||||||||
Available-for-sale financial asset
|
- | 1,058 | - | - | - | - | 2 | 88,333 | (1,060 | ) | 88,333 | |||||||||||||||||||||||||||||
Investments in associates and join ventures
|
153,556 | 7,287 | - | - | - | 16,297 | 10,454 | 837,889 | (937,516 | ) | 87,967 | |||||||||||||||||||||||||||||
Investment property
|
- | - | - | - | - | 36,945 | - | - | - | 36,945 | ||||||||||||||||||||||||||||||
Property, plant and equipment
|
533,757 | 190,844 | 3,919 | 6,724 | - | 5,636 | 114,081 | 103,840 | (6,205 | ) | 952,596 | |||||||||||||||||||||||||||||
Intangible assets
|
175,275 | 101,978 | 145,711 | 6,450 | 1,151 | 957 | 18,883 | 15,282 | 15,705 | 481,392 | ||||||||||||||||||||||||||||||
Deferred income tax asset
|
68,699 | 644 | 4,258 | 8,765 | - | 4,860 | 42,119 | 1,264 | 4,912 | 135,521 | ||||||||||||||||||||||||||||||
Non-current assets
|
931,287 | 301,811 | 163,969 | 613,856 | 3,009 | 76,506 | 197,840 | 1,106,209 | (981,665 | ) | 2,412,822 | |||||||||||||||||||||||||||||
Total assets
|
2,785,850 | 396,050 | 294,816 | 723,198 | 45,503 | 749,133 | 783,064 | 2,356,037 | (1,820,775 | ) | 6,312,876 | |||||||||||||||||||||||||||||
Liabilities.-
|
||||||||||||||||||||||||||||||||||||||||
Borrowings
|
195,083 | 33,847 | 46,007 | - | 5,869 | 77,854 | 126,872 | 587 | - | 486,119 | ||||||||||||||||||||||||||||||
Trade accounts payable
|
751,097 | 19,950 | 3,353 | 9,912 | 280 | 42,484 | 160,104 | 4,217 | - | 991,397 | ||||||||||||||||||||||||||||||
Accounts payable to related parties
|
43,373 | 877 | 25,572 | 642,510 | 24,058 | 21,493 | 77,613 | 24,928 | (834,839 | ) | 25,585 | |||||||||||||||||||||||||||||
Current taxes
|
117,088 | 3,477 | 2,515 | 81 | 366 | 3,161 | 30,498 | 2,049 | - | 159,235 | ||||||||||||||||||||||||||||||
Other accounts payable
|
526,994 | 10,882 | 42,891 | 879 | - | 72,617 | 79,050 | 11,781 | - | 745,094 | ||||||||||||||||||||||||||||||
Other provisions
|
- | 4,207 | 3,846 | - | - | - | 842 | - | - | 8,895 | ||||||||||||||||||||||||||||||
Current liabilities
|
1,633,635 | 73,240 | 124,184 | 653,382 | 30,573 | 217,609 | 474,979 | 43,562 | (834,839 | ) | 2,416,325 | |||||||||||||||||||||||||||||
Borrowings
|
127,067 | 86,334 | 9,780 | - | - | 52,318 | 31,367 | 2,837 | - | 309,703 | ||||||||||||||||||||||||||||||
Long-term trade accounts payables
|
- | - | - | 2,157 | - | - | - | - | - | 2,157 | ||||||||||||||||||||||||||||||
Accounts payables to related parties
|
- | - | - | - | - | 28,500 | 29,001 | - | (57,501 | ) | - | |||||||||||||||||||||||||||||
Other long-term accounts payable
|
124,344 | - | 462 | - | - | 9,723 | 69,957 | 910 | - | 205,396 | ||||||||||||||||||||||||||||||
Other provisions
|
11,801 | 4,668 | - | - | - | - | 23,918 | - | - | 40,387 | ||||||||||||||||||||||||||||||
Derivative financial instruments
|
- | 3,563 | - | 201 | - | 147 | - | - | - | 3,911 | ||||||||||||||||||||||||||||||
Deferred income tax liability
|
118,970 | 453 | 166 | - | 340 | 7,074 | 5,864 | 3,599 | 1,691 | 138,157 | ||||||||||||||||||||||||||||||
Total non-current liabilities
|
382,182 | 95,018 | 10,408 | 2,358 | 340 | 97,762 | 160,107 | 7,346 | (55,810 | ) | 699,711 | |||||||||||||||||||||||||||||
Total liabilities
|
2,015,817 | 168,258 | 134,592 | 655,740 | 30,913 | 315,371 | 635,086 | 50,908 | (890,649 | ) | 3,116,036 | |||||||||||||||||||||||||||||
Equity
|
623,246 | 211,431 | 120,407 | 50,594 | 14,590 | 152,713 | 125,736 | 2,295,245 | (828,183 | ) | 2,765,779 | |||||||||||||||||||||||||||||
Non-controlling interest
|
146,787 | 16,361 | 39,817 | 16,864 | - | 281,049 | 22,242 | 9,884 | (101,943 | ) | 431,061 | |||||||||||||||||||||||||||||
Total liabilities and Equity
|
2,785,850 | 396,050 | 294,816 | 723,198 | 45,503 | 749,133 | 783,064 | 2,356,037 | (1,820,775 | ) | 6,312,876 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments performance
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
construction
|
Energy
|
Toll roads
|
Mass
transit
|
Water
treatment
|
Real
estate
|
Technical
services
|
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
Year 2011 -
|
||||||||||||||||||||||||||||||||||||||||
Revenues
|
2,784,185 | 289,041 | 115,189 | - | - | 152,266 | 976,956 | 39,840 | (116,211 | ) | 4,241,266 | |||||||||||||||||||||||||||||
Gross profit
|
329,276 | 115,950 | 40,134 | (9,888 | ) | - | 45,334 | 109,671 | 1,995 | (723 | ) | 631,749 | ||||||||||||||||||||||||||||
Administrative expenses
|
(104,358 | ) | (13,065 | ) | (7,086 | ) | (5,226 | ) | (269 | ) | (10,093 | ) | (72,061 | ) | (5,555 | ) | 18,131 | (199,582 | ) | |||||||||||||||||||||
Other income and expenses
|
4,762 | (318 | ) | 88 | - | - | (357 | ) | 6,240 | (11,056 | ) | 4,971 | 4,330 | |||||||||||||||||||||||||||
Profit from the sale of investments
|
- | - | - | - | - | - | - | 4,769 | - | 4,769 | ||||||||||||||||||||||||||||||
Other (losses) gains, net
|
(2,165 | ) | (2,054 | ) | - | - | - | 22 | 406 | 946 | - | (2,845 | ) | |||||||||||||||||||||||||||
Gain from business combination | - | - | - | - | - | - | 45,152 | - | - | 45,152 | ||||||||||||||||||||||||||||||
Profit before interests
|
||||||||||||||||||||||||||||||||||||||||
and taxes
|
227,515 | 100,513 | 33,136 | (15,114 | ) | (269 | ) | 34,906 | 89,408 | (8,901 | ) | 22,379 | 483,573 | |||||||||||||||||||||||||||
Financial expenses
|
(105,906 | ) | (14,608 | ) | (21,043 | ) | (5,819 | ) | (15 | ) | (7,718 | ) | (25,523 | ) | (16,266 | ) | 8,442 | (188,456 | ) | |||||||||||||||||||||
Financial income
|
111,180 | 12,714 | 15,108 | 7,704 | 5 | 7,175 | 17,014 | 19,847 | (8,442 | ) | 182,305 | |||||||||||||||||||||||||||||
Share of the profit or loss in associates and joint ventures under the equity method
|
5,100 | 223 | - | - | - | - | - | 133,291 | (138,391 | ) | 223 | |||||||||||||||||||||||||||||
Profit before income tax
|
237,889 | 98,842 | 27,201 | (13,229 | ) | (279 | ) | 34,363 | 80,899 | 127,971 | (116,012 | ) | 477,645 | |||||||||||||||||||||||||||
Income tax
|
(71,514 | ) | (29,730 | ) | (5,822 | ) | 4,703 | 83 | (10,232 | ) | (19,812 | ) | (3,990 | ) | (5,133 | ) | (141,447 | ) | ||||||||||||||||||||||
Profit for the year
|
166,375 | 69,112 | 21,379 | (8,526 | ) | (196 | ) | 24,131 | 61,087 | 123,981 | (121,145 | ) | 336,198 | |||||||||||||||||||||||||||
Profit attributable to:
|
||||||||||||||||||||||||||||||||||||||||
Owners of the Company
|
153,125 | 64,726 | 9,944 | (6,394 | ) | (98 | ) | 6,079 | 53,901 | 124,032 | (116,239 | ) | 289,076 | |||||||||||||||||||||||||||
Non-controlling interest
|
13,250 | 4,386 | 11,435 | (2,132 | ) | (98 | ) | 18,052 | 7,186 | (51 | ) | (4,906 | ) | 47,122 | ||||||||||||||||||||||||||
Profit for the year
|
166,375 | 69,112 | 21,379 | (8,526 | ) | (196 | ) | 24,131 | 61,087 | 123,981 | (121,145 | ) | 336,198 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments performance
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
construction
|
Energy
|
Toll roads
|
Mass
transit
|
Water
treatment
|
Real
estate
|
Technical
services
|
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
Year 2012 -
|
||||||||||||||||||||||||||||||||||||||||
Revenues
|
3,524,585 | 287,040 | 123,345 | 73,067 | 41,007 | 240,110 | 1,083,323 | 44,654 | (185,246 | ) | 5,231,885 | |||||||||||||||||||||||||||||
Gross profit
|
408,021 | 110,847 | 53,341 | (2,712 | ) | 11,155 | 86,706 | 103,935 | (26 | ) | (59,201 | ) | 712,066 | |||||||||||||||||||||||||||
Administrative expenses
|
(159,845 | ) | (14,739 | ) | (6,361 | ) | (7,926 | ) | (1,485 | ) | (17,409 | ) | (105,363 | ) | (3,971 | ) | 59,919 | (257,180 | ) | |||||||||||||||||||||
Other income and expenses
|
(1,928 | ) | (927 | ) | 61 | 21 | - | (1,711 | ) | 73,585 | 8,426 | (1,583 | ) | 75,944 | ||||||||||||||||||||||||||
Other (losses) gains, net
|
1,326 | (1,603 | ) | - | (48 | ) | - | - | - | - | - | (325 | ) | |||||||||||||||||||||||||||
Profit before interests
|
||||||||||||||||||||||||||||||||||||||||
and taxes
|
247,574 | 93,578 | 47,041 | (10,665 | ) | 9,670 | 67,586 | 72,157 | 4,429 | (865 | ) | 530,505 | ||||||||||||||||||||||||||||
Financial expenses
|
(179,089 | ) | (25,041 | ) | (16,517 | ) | (27,975 | ) | (6,560 | ) | (14,469 | ) | (29,093 | ) | (17,009 | ) | 5,081 | (310,672 | ) | |||||||||||||||||||||
Financial income
|
198,755 | 23,277 | 11,354 | 24,032 | 129 | 12,165 | 24,028 | 15,909 | (9,260 | ) | 300,389 | |||||||||||||||||||||||||||||
Share of the profit or loss in associates and joint ventures under the equity method
|
9,178 | - | - | - | - | - | - | 252,288 | (260,862 | ) | 604 | |||||||||||||||||||||||||||||
Profit before income tax
|
276,418 | 91,814 | 41,878 | (14,608 | ) | 3,239 | 65,282 | 67,092 | 255,617 | (265,906 | ) | 520,826 | ||||||||||||||||||||||||||||
Income tax
|
(87,918 | ) | (28,457 | ) | (12,526 | ) | 3,584 | (972 | ) | (19,967 | ) | (5,638 | ) | (4,235 | ) | 1,554 | (154,575 | ) | ||||||||||||||||||||||
Profit for the year
|
188,500 | 63,357 | 29,352 | (11,024 | ) | 2,267 | 45,315 | 61,454 | 251,382 | (264,352 | ) | 366,251 | ||||||||||||||||||||||||||||
Profit attributable to:
|
||||||||||||||||||||||||||||||||||||||||
Owners of the Company
|
165,116 | 58,029 | 15,800 | (8,268 | ) | 1,134 | 12,375 | 50,623 | 250,923 | (255,778 | ) | 289,954 | ||||||||||||||||||||||||||||
Non-controlling interest
|
23,384 | 5,328 | 13,552 | (2,756 | ) | 1,133 | 32,940 | 10,831 | 459 | (8,574 | ) | 76,297 | ||||||||||||||||||||||||||||
Profit for the year
|
188,500 | 63,357 | 29,352 | (11,024 | ) | 2,267 | 45,315 | 61,454 | 251,382 | (264,352 | ) | 366,251 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segment performance
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
construction
|
Energy
|
Toll roads
|
Mass
transit
|
Water
treatment
|
Real
estate
|
Technical
services
|
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
Year 2013 -
|
||||||||||||||||||||||||||||||||||||||||
Revenues
|
4,075,070 | 321,097 | 195,861 | 118,541 | 45,489 | 313,731 | 1,169,115 | 51,525 | (323,114 | ) | 5,967,315 | |||||||||||||||||||||||||||||
Gross profit
|
560,083 | 97,495 | 66,455 | 19,670 | 3,179 | 113,732 | 179,175 | (4,031 | ) | (31,097 | ) | 1,004,661 | ||||||||||||||||||||||||||||
Administrative expenses
|
(217,927 | ) | (16,170 | ) | (6,600 | ) | (8,025 | ) | (212 | ) | (20,993 | ) | (132,486 | ) | (8,616 | ) | 49,237 | (361,792 | ) | |||||||||||||||||||||
Other income and expenses
|
10,762 | (3,851 | ) | (35 | ) | 758 | (2 | ) | (727 | ) | 24,669 | (2,689 | ) | (2,851 | ) | 26,034 | ||||||||||||||||||||||||
Profit from the sale of investments
|
- | - | - | - | - | 3,197 | - | 2,525 | - | 5,722 | ||||||||||||||||||||||||||||||
Other (losses) gains, net
|
- | 290 | - | - | - | (1,023 | ) | - | - | - | (733 | ) | ||||||||||||||||||||||||||||
Profit before interests
|
||||||||||||||||||||||||||||||||||||||||
and taxes
|
352,918 | 77,764 | 59,820 | 12,403 | 2,965 | 94,186 | 71,358 | (12,811 | ) | 15,289 | 673,892 | |||||||||||||||||||||||||||||
Financial expenses
|
(318,447 | ) | (28,534 | ) | (22,392 | ) | (60,292 | ) | (47 | ) | (27,010 | ) | (35,235 | ) | (95,722 | ) | 4,227 | (583,452 | ) | |||||||||||||||||||||
Financial income
|
291,812 | 14,303 | 17,982 | 34,315 | 17 | 13,227 | 19,382 | 108,617 | (28,652 | ) | 471,003 | |||||||||||||||||||||||||||||
Dividends received
|
- | - | - | - | - | - | - | 119,791 | (119,791 | ) | - | |||||||||||||||||||||||||||||
Share of the profit or loss in associates and joint ventures under the equity method
|
41,971 | 1,587 | - | - | - | 64 | 1,070 | - | (11,130 | ) | 33,562 | |||||||||||||||||||||||||||||
Profit before income tax
|
368,254 | 65,120 | 55,410 | (13,574 | ) | 2,935 | 80,467 | 56,575 | 119,875 | (140,057 | ) | 595,005 | ||||||||||||||||||||||||||||
Income tax
|
(111,348 | ) | (20,066 | ) | (14,971 | ) | 477 | (881 | ) | (21,427 | ) | (16,655 | ) | (781 | ) | 3,222 | (182,430 | ) | ||||||||||||||||||||||
Profit for the year
|
256,906 | 45,054 | 40,439 | (13,097 | ) | 2,054 | 59,040 | 39,920 | 119,094 | (136,835 | ) | 412,575 | ||||||||||||||||||||||||||||
Profit attributable to:
|
||||||||||||||||||||||||||||||||||||||||
Owners of the Company
|
211,941 | 41,635 | 26,077 | (9,823 | ) | 2,054 | 19,153 | 34,296 | 119,192 | (124,162 | ) | 320,363 | ||||||||||||||||||||||||||||
Non-controlling interest
|
44,965 | 3,419 | 14,362 | (3,274 | ) | - | 39,887 | 5,624 | (98 | ) | (12,673 | ) | 92,212 | |||||||||||||||||||||||||||
Profit for the year
|
256,906 | 45,054 | 40,439 | (13,097 | ) | 2,054 | 59,040 | 39,920 | 119,094 | (136,835 | ) | 412,575 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments cash flows
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
construction
|
Energy
|
Toll roads
|
Mass
transit
|
Water
treatment
|
Real
estate
|
Technical
services
|
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
Year 2011 -
|
||||||||||||||||||||||||||||||||||||||||
Profit before income tax
|
237,889 | 98,842 | 27,201 | (13,229 | ) | (279 | ) | 34,363 | 80,899 | 127,971 | (116,012 | ) | 477,645 | |||||||||||||||||||||||||||
Adjustments to profit:
|
||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
82,351 | 36,112 | 21,316 | 73 | 87 | 2,607 | 32,160 | 3,540 | - | 178,246 | ||||||||||||||||||||||||||||||
Accounts receivable
|
(170,212 | ) | 3,181 | 42,364 | (92,846 | ) | (1,501 | ) | (178 | ) | (674 | ) | - | 42,790 | (177,076 | ) | ||||||||||||||||||||||||
Inventories
|
(52,330 | ) | (630 | ) | - | - | - | (56,086 | ) | (10,359 | ) | - | (21,005 | ) | (140,410 | ) | ||||||||||||||||||||||||
Accounts payable
|
328,670 | 8,650 | (761 | ) | 5,245 | (1,615 | ) | (598 | ) | (20,374 | ) | 302 | (53,893 | ) | 265,626 | |||||||||||||||||||||||||
Other variations
|
(255,857 | ) | (28,247 | ) | (60,221 | ) | 7,564 | (4,986 | ) | 5,703 | (110,623 | ) | (124,648 | ) | 100,623 | (470,692 | ) | |||||||||||||||||||||||
Cash flows from
|
||||||||||||||||||||||||||||||||||||||||
operating activities
|
170,511 | 117,908 | 29,899 | (93,193 | ) | (8,294 | ) | (14,189 | ) | (28,971 | ) | 7,165 | (47,497 | ) | 133,339 | |||||||||||||||||||||||||
Sale of assets
|
5,251 | 77 | (152 | ) | - | - | - | 2,214 | 28,047 | (2,436 | ) | 33,001 | ||||||||||||||||||||||||||||
Dividends received
|
20,891 | - | - | - | - | 245 | 1,766 | 133,291 | (121,484 | ) | 34,709 | |||||||||||||||||||||||||||||
Purchase of assets
|
(80,544 | ) | (51,083 | ) | (363 | ) | (6,432 | ) | (2,598 | ) | (36,585 | ) | (22,916 | ) | (144,892 | ) | 192,124 | (153,289 | ) | |||||||||||||||||||||
Cash flows from
|
||||||||||||||||||||||||||||||||||||||||
investing activities
|
(54,402 | ) | (51,006 | ) | (515 | ) | (6,432 | ) | (2,598 | ) | (36,340 | ) | (18,936 | ) | 16,446 | 68,204 | (85,579 | ) | ||||||||||||||||||||||
Debt repayment
|
(41,245 | ) | 1,775 | (15,379 | ) | 4,048 | 11,500 | 71,396 | 59,527 | (583 | ) | (86,645 | ) | 4,394 | ||||||||||||||||||||||||||
Dividend distribution
|
(70,983 | ) | (67,329 | ) | (12,690 | ) | - | - | (3,102 | ) | (7,263 | ) | (69,866 | ) | 161,368 | (69,865 | ) | |||||||||||||||||||||||
Other payments
|
(4,456 | ) | (5,373 | ) | (8,906 | ) | 97,282 | - | (13,490 | ) | (6,797 | ) | 30,179 | (95,430 | ) | (6,991 | ) | |||||||||||||||||||||||
Cash flows from
|
||||||||||||||||||||||||||||||||||||||||
financing activities
|
(116,684 | ) | (70,927 | ) | (36,975 | ) | 101,330 | 11,500 | 54,804 | 45,467 | (40,270 | ) | (20,707 | ) | (72,462 | ) | ||||||||||||||||||||||||
Cash increase (decrease)
|
(575 | ) | (4,025 | ) | (7,591 | ) | 1,705 | 608 | 4,275 | (2,440 | ) | (16,659 | ) | - | (24,702 | ) | ||||||||||||||||||||||||
Cash at the
|
||||||||||||||||||||||||||||||||||||||||
beginning of the year
|
401,054 | 43,110 | 31,069 | - | - | 44,979 | 75,841 | 86,836 | - | 682,889 | ||||||||||||||||||||||||||||||
Cash at the end of the year
|
400,479 | 39,085 | 23,478 | 1,705 | 608 | 49,254 | 73,401 | 70,177 | - | 658,187 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments cash flows
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
construction
|
Energy
|
Toll roads
|
Mass
transit
|
Water
treatment
|
Real
estate
|
Technical
services
|
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
Year 2012 -
|
||||||||||||||||||||||||||||||||||||||||
Profit before income tax
|
276,418 | 91,814 | 41,878 | (14,608 | ) | 3,239 | 65,282 | 67,092 | 255,618 | (265,907 | ) | 520,826 | ||||||||||||||||||||||||||||
Adjustments to profit
|
||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
131,133 | 42,821 | 24,494 | 454 | 104 | 2,922 | 39,447 | 2,075 | 1,053 | 244,503 | ||||||||||||||||||||||||||||||
Accounts receivable
|
(62,061 | ) | (6,356 | ) | 1,941 | (5,464 | ) | (37,419 | ) | (18,902 | ) | 5,868 | (22 | ) | 72,506 | (49,909 | ) | |||||||||||||||||||||||
Inventories
|
(61,468 | ) | (908 | ) | - | (6,251 | ) | - | (154,804 | ) | 14,197 | 851 | 11,740 | (196,643 | ) | |||||||||||||||||||||||||
Accounts payable
|
159,597 | (26,566 | ) | (667 | ) | 9,866 | (14 | ) | 58,190 | (5,976 | ) | 782 | 29,723 | 224,935 | ||||||||||||||||||||||||||
Other variations
|
126,885 | 5,047 | 51,143 | 47,270 | 31,836 | 52,416 | (33,573 | ) | (433,651 | ) | (48,356 | ) | (200,983 | ) | ||||||||||||||||||||||||||
Cash flows from
|
||||||||||||||||||||||||||||||||||||||||
operating activities
|
570,504 | 105,852 | 118,789 | 31,267 | (2,254 | ) | 5,104 | 87,055 | (174,347 | ) | (199,241 | ) | 542,729 | |||||||||||||||||||||||||||
Sale of assets
|
(60,205 | ) | 392 | (17 | ) | (458 | ) | - | (1,032 | ) | (961 | ) | 9,637 | 76,115 | 23,471 | |||||||||||||||||||||||||
Dividends received
|
4,119 | - | - | - | - | - | - | 252,288 | (254,350 | ) | 2,057 | |||||||||||||||||||||||||||||
Purchase of assets
|
(393,856 | ) | (63,113 | ) | 101 | (3,940 | ) | - | (3,126 | ) | (30,582 | ) | (166,389 | ) | 235,390 | (425,515 | ) | |||||||||||||||||||||||
Cash flows from
|
||||||||||||||||||||||||||||||||||||||||
investing activities
|
(449,942 | ) | (62,721 | ) | 84 | (4,398 | ) | - | (4,158 | ) | (31,543 | ) | 95,536 | 57,155 | (399,987 | ) | ||||||||||||||||||||||||
Debt repayment
|
17,465 | 38,991 | (23,108 | ) | - | 8,271 | 34,728 | (2,934 | ) | 153,845 | (107,257 | ) | 120,001 | |||||||||||||||||||||||||||
Dividend distribution
|
(100,820 | ) | (87,429 | ) | (20,750 | ) | - | - | (10,571 | ) | (29,956 | ) | (124,235 | ) | 249,526 | (124,235 | ) | |||||||||||||||||||||||
Contribution of non-controlling
|
||||||||||||||||||||||||||||||||||||||||
shareholders
|
- | - | - | - | - | - | - | 26,096 | 5,750 | 31,846 | ||||||||||||||||||||||||||||||
Acquisition of interest in
|
||||||||||||||||||||||||||||||||||||||||
non-controlling
|
- | - | - | - | - | - | - | (4,393 | ) | - | (4,393 | ) | ||||||||||||||||||||||||||||
Sale of interest in non-controlling
|
||||||||||||||||||||||||||||||||||||||||
subsidiary
|
- | - | - | - | - | - | - | 1,193 | - | 1,193 | ||||||||||||||||||||||||||||||
Other payments
|
(14,354 | ) | (3,128 | ) | (7,849 | ) | (262 | ) | (6,557 | ) | (1,353 | ) | (10,736 | ) | 4,619 | (5,607 | ) | (45,227 | ) | |||||||||||||||||||||
Cash flows from
|
||||||||||||||||||||||||||||||||||||||||
financing activities
|
(97,709 | ) | (51,566 | ) | (51,707 | ) | (262 | ) | 1,714 | 22,804 | (43,626 | ) | 57,125 | 142,412 | (20,815 | ) | ||||||||||||||||||||||||
Cash increase (decrease)
|
22,853 | (8,435 | ) | 67,166 | 26,607 | (540 | ) | 23,750 | 11,886 | (21,686 | ) | 326 | 121,927 | |||||||||||||||||||||||||||
Cash at the
|
||||||||||||||||||||||||||||||||||||||||
beginning of the year
|
400,479 | 39,085 | 23,478 | 1,705 | 608 | 49,254 | 73,401 | 70,177 | - | 658,187 | ||||||||||||||||||||||||||||||
Cash at the end of the year
|
423,332 | 30,650 | 90,644 | 28,312 | 68 | 73,004 | 85,287 | 48,491 | 326 | 780,114 |
(All amounts are expressed in thousands of S/. Uless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments cash flows
|
||||||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||||||
Engineering
|
Infrastructure
|
Parent
|
||||||||||||||||||||||||||||||||||||||
and
|
Mass
|
Water
|
Real
|
Technical
|
Company
|
|||||||||||||||||||||||||||||||||||
construction
|
Energy
|
Toll roads
|
transit
|
treatment
|
estate
|
services
|
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||||||
Year 2013 -
|
||||||||||||||||||||||||||||||||||||||||
Profit before income tax
|
368,254 | 65,120 | 55,410 | (13,574 | ) | 2,935 | 80,468 | 56,575 | 121,322 | (141,505 | ) | 595,005 | ||||||||||||||||||||||||||||
Adjustments to profit
|
||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
151,158 | 53,432 | 10,047 | 632 | 52 | 3,610 | 37,219 | 1,986 | 1,003 | 259,139 | ||||||||||||||||||||||||||||||
Accounts receivable
|
(388,587 | ) | (10,343 | ) | (4,316 | ) | (322,993 | ) | (20,131 | ) | 1,949 | (137,016 | ) | (487,403 | ) | 517,365 | (851,475 | ) | ||||||||||||||||||||||
Inventories
|
64,957 | 546 | - | (5,508 | ) | - | (58,500 | ) | (4,667 | ) | - | (17,899 | ) | (21,071 | ) | |||||||||||||||||||||||||
Accounts payable
|
34,401 | 753 | (7,250 | ) | 337,027 | 16,444 | (50,784 | ) | 32,424 | 24,290 | (490,522 | ) | (103,217 | ) | ||||||||||||||||||||||||||
Other variations
|
(149,752 | ) | (24,371 | ) | (26,279 | ) | 4,735 | (623 | ) | (23,193 | ) | (29,370 | ) | (126,907 | ) | 129,700 | (246,060 | ) | ||||||||||||||||||||||
Cash flows from operating activities
|
80,431 | 85,137 | 27,612 | 319 | (1,323 | ) | (46,450 | ) | (44,835 | ) | (466,712 | ) | (1,858 | ) | (367,679 | ) | ||||||||||||||||||||||||
Sale of assets
|
15,134 | 86 | - | - | - | 317 | 316 | 6,799 | 9 | 22,661 | ||||||||||||||||||||||||||||||
Dividends received
|
12,064 | 1,708 | - | - | - | - | - | 119,791 | (128,876 | ) | 4,687 | |||||||||||||||||||||||||||||
Purchase of assets
|
(171,126 | ) | (70,835 | ) | (555 | ) | (5,313 | ) | - | (5,926 | ) | (30,880 | ) | (134,946 | ) | 52,238 | (367,343 | ) | ||||||||||||||||||||||
Cash flows from investing activities
|
(143,928 | ) | (69,041 | ) | (555 | ) | (5,313 | ) | - | (5,609 | ) | (30,564 | ) | (8,356 | ) | (76,629 | ) | (339,994 | ) | |||||||||||||||||||||
Debt repayment
|
(371,997 | ) | (29,430 | ) | (10,662 | ) | (34,400 | ) | (43,567 | ) | (135,472 | ) | (285,472 | ) | (537,484 | ) | 9,111 | (1,439,373 | ) | |||||||||||||||||||||
Dividend distribution
|
(73,936 | ) | (29,163 | ) | (25,240 | ) | - | - | (32,581 | ) | (4,728 | ) | (86,986 | ) | 113,853 | (138,781 | ) | |||||||||||||||||||||||
Contribution of non-controlling shareholders
|
- | - | - | - | - | 34,774 | - | - | - | 34,774 | ||||||||||||||||||||||||||||||
Acquisiton of interest in non-controlling subsidiary
|
(9,104 | ) | - | - | - | - | - | - | (54,764 | ) | - | (63,868 | ) | |||||||||||||||||||||||||||
Issue of common shares,
|
||||||||||||||||||||||||||||||||||||||||
proceeds from shares issuance, net of related expenses
|
- | - | - | - | - | - | - | 1,147,418 | - | 1,147,418 | ||||||||||||||||||||||||||||||
Other payments
|
362,449 | 32,881 | (1,014 | ) | 34,400 | 45,300 | 155,360 | 327,182 | 437,331 | (41,923 | ) | 1,351,967 | ||||||||||||||||||||||||||||
Cash flows from financing activities
|
(92,588 | ) | (25,712 | ) | (36,916 | ) | - | 1,733 | 22,081 | 36,982 | 905,516 | 81,041 | 892,137 | |||||||||||||||||||||||||||
Cash increase (decrease)
|
(156,085 | ) | (9,616 | ) | (9,859 | ) | (4,994 | ) | 410 | (29,978 | ) | (38,417 | ) | 430,448 | 2,554 | 184,463 | ||||||||||||||||||||||||
Cash decrease in deconsolidation
|
(1,458 | ) | (3,270 | ) | - | - | (34 | ) | - | (400 | ) | - | (5,162 | ) | ||||||||||||||||||||||||||
Cash at the
|
||||||||||||||||||||||||||||||||||||||||
beginning of the year
|
423,332 | 30,650 | 90,644 | 28,312 | 68 | 73,004 | 85,287 | 48,491 | 326 | 780,114 | ||||||||||||||||||||||||||||||
Cash at the end of the year
|
265,789 | 17,764 | 80,785 | 23,318 | 444 | 43,026 | 46,470 | 478,939 | 2,880 | 959,415 |
2011
|
2012
|
2013
|
||||||||||
Revenue:
|
||||||||||||
- Peru
|
3,546,403 | 4,326,471 | 5,072,251 | |||||||||
- Chile
|
374,184 | 660,152 | 631,698 | |||||||||
- Colombia
|
119,464 | 114,757 | 112,573 | |||||||||
- Brazil
|
66,587 | 92,899 | 74,399 | |||||||||
- Dominican Republic
|
133,304 | 37,606 | - | |||||||||
- Panama
|
- | - | 76,394 | |||||||||
- Others
|
1,324 | - | - | |||||||||
4,241,266 | 5,231,885 | 5,967,315 | ||||||||||
Non-current assets
|
||||||||||||
- Peru
|
1,623,934 | 1,895,217 | ||||||||||
- Chile
|
331,736 | 499,777 | ||||||||||
- Colombia
|
11,887 | 8,987 | ||||||||||
- Brazil
|
10,372 | 8,717 | ||||||||||
- Panama
|
- | 124 | ||||||||||
1,977,929 | 2,412,822 |
7
|
FINANCIAL INSTRUMENTS
|
7.1
|
Financial instruments by category -
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Assets according to the statement of financial position
|
||||||||
Loans and accounts receivable:
|
||||||||
- Cash and cash equivalents
|
780,114 | 959,415 | ||||||
- Trade and other accounts receivable
|
||||||||
not including advances to suppliers
|
590,845 | 672,707 | ||||||
- Outstanding work in progress
|
513,529 | 971,743 | ||||||
- Financial assets related to concession agreements (1)
|
359,572 | 623,376 | ||||||
- Accounts receivable from related parties
|
49,761 | 83,850 | ||||||
2,293,821 | 3,311,091 | |||||||
Available-for-sale financial assets (Note 9)
|
5,005 | 88,333 | ||||||
Hedging derivatives:
|
||||||||
- Derivative financial instruments
|
128 | - |
(1)
|
Financial assets related to concession agreements are recorded in the statement of financial position within the line items of short term other accounts receivable and long term other accounts receivable.
|
Liabilities according to the statement of financial position
|
||||||||
Other financial liabilities at amortized cost
|
||||||||
- Borrowings
|
501,692 | 514,228 | ||||||
- Finance leases
|
343,782 | 281,594 | ||||||
- Trade and other accounts payable (excluding non-financial liabilities)
|
1,157,135 | 1,242,235 | ||||||
- Accounts payable to related parties
|
42,734 | 25,585 | ||||||
- Derivative financial instruments (a)
|
12,697 | 348 | ||||||
2,058,040 | 2,063,990 | |||||||
Hedging derivatives:
|
||||||||
- Derivative financial instruments (b)
|
5,999 | 3,563 |
(a)
|
In seeking to mitigate the exposure resulting from the expenditures incurred in Euros to a foreign supplier for the purchase of the infrastructure required under the concession agreement signed between a subsidiary, GyM Ferrovías S.A., and the Peruvian Government, this subsidiary entered into a cross currency swap contract by which the purchase of Euros at a future date is secured at a fixed exchange rate. This contract is accounted for as a fair value hedge by the Group and it recognizes the fair value of the financial instrument (cross currency swap) in profit or loss and, as a counterpart, it recognizes the fair value of the firm commitment associated with the contract with the foreign supplier. The change in fair value amounts to S/.14 million which is presented in “Financial income and expenses" (Note 26).
|
(b)
|
In seeking to mitigate the exposure resulting from the borrowings obtained from Citibank in variable rate (see Note 18), GMP S.A. entered into a cross interest rate swap contract by which it established a fixed rate. This contract is accounted for as a cash flow hedge by the Group and it recognizes the changes in fair value of the financial instrument in other comprehensive income. The change in fair value amounts to S/.2,400 plus the tax effect of S/.731. The fluctuation observed in the deferred income tax in 2013 includes the effect of the revision of the tax effect of 2012 that amounts to S/.569.
|
7.2
|
Credit quality of financial assets -
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Cash and cash equivalents (*)
|
||||||||
Banco de Crédito del Perú (A+)
|
426,762 | 558,540 | ||||||
Banco Continental (A+)
|
156,419 | 254,439 | ||||||
Banco Santander (Chile) (A)
|
40,745 | 7,544 | ||||||
Banco Interbank (A)
|
33,864 | 9,360 | ||||||
Banco Scotiabank (A+)
|
26,648 | 2,401 | ||||||
Banco de la Nación (A)
|
24,784 | 45,782 | ||||||
Banco de Chile (A+)
|
16,828 | - | ||||||
Banco Santander (A)
|
9,024 | 42,102 | ||||||
Citibank (A)
|
4,610 | 850 | ||||||
Banco BCI (Chile) (A)
|
3,451 | 25,568 | ||||||
Banco Interamericano de Finanzas (A)
|
30 | 652 | ||||||
Other lesser amounts
|
33,859 | 10,771 | ||||||
777,024 | 958,009 |
A:
|
new customers/related parties (less than 6 months),
|
B:
|
existing customers/related parties (with more than 6 months of trade relationship) with no previous default history; and
|
C:
|
existing customers/related parties (with more than 6 months of trade relationship) with previous default history.
|
8
|
CASH AND CASH EQUIVALENTS
|
This account comprises:
|
||||||||
December 31,
|
||||||||
2012
|
2013
|
|||||||
Cash on hand
|
3,090 | 1,406 | ||||||
Checking accounts
|
501,912 | 817,692 | ||||||
Time deposits (a)
|
273,404 | 138,701 | ||||||
In-transit remittances
|
1,641 | 1,616 | ||||||
Mutual funds
|
67 | - | ||||||
780,114 | 959,415 |
(a)
|
This amount mainly comprises two short-term bank deposits maintained in Banco de Credito del Peru with maturities of 30 and 60 days that bear an annual interest rate of 10%.
|
9
|
AVAILABLE FOR SALE FINANCIAL ASSETS
|
10
|
TRADE ACCOUNTS RECEIVABLES
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Invoices receivable
|
447,300 | 1,058,078 | ||||||
Collection rights
|
317,609 | 58,528 | ||||||
764,909 | 1,116,606 | |||||||
Impairment of trade accounts
|
(2,707 | ) | (2,817 | ) | ||||
762,202 | 1,113,789 | |||||||
Less: non-current portion
|
||||||||
Invoice receivable
|
- | (545,736 | ) | |||||
Collection rights
|
(305,887 | ) | (46,181 | ) | ||||
Total non-current
|
(305,887 | ) | (591,917 | ) | ||||
Total current
|
456,315 | 521,872 |
December 31,
|
||||||||
2012
|
2013
|
|||||||
Current
|
447,937 | 937,932 | ||||||
Past due up to 30 days
|
153,440 | 117,985 | ||||||
Past due over 30 days
|
163,532 | 60,689 | ||||||
764,909 | 1,116,606 |
2012
|
2013
|
|||||||
Initial balance
|
- | 2,707 | ||||||
Additions
|
2,707 | 110 | ||||||
Final balance
|
2,707 | 2,817 |
11
|
OUTSTANDING WORK IN PROGRESS
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Rights receivable
|
454,019 | 748,376 | ||||||
Work in progress
|
59,510 | 223,367 | ||||||
513,529 | 971,743 |
12
|
TRANSACTIONS WITH RELATED PARTIES
|
(a)
|
Transactions with related parties -
|
2011
|
2012
|
2013
|
||||||||||
Revenue from sale of goods and services:
|
||||||||||||
- Associates
|
52,158 | 49,252 | 4,915 | |||||||||
- Joint operations
|
177,254 | 51,385 | 67,601 | |||||||||
229,412 | 100,637 | 72,516 |
(b)
|
Key management compensation -
|
(c)
|
Balances at the end of the year resulting from the sale/purchase of goods/services -
|
December 31,
|
||||||||||||||||
2012
|
2013
|
|||||||||||||||
Receivable
|
Payable
|
Receivable
|
Payable
|
|||||||||||||
Related:
|
||||||||||||||||
Proyectos Inmobiliarios Consultores (PICSA)
|
223 | - | - | - | ||||||||||||
Sierra Morena
|
- | 243 | - | - | ||||||||||||
223 | 243 | - | - | |||||||||||||
Joint operations:
|
||||||||||||||||
Consorcio Peruano de Conservación
|
- | - | 15,080 | - | ||||||||||||
Consorcio Rio Mantaro
|
8,974 | - | 3,822 | - | ||||||||||||
Consorcio Grupo 12
|
8,699 | - | - | - | ||||||||||||
Consorcio Brocal Pasco
|
4,711 | - | 1,913 | 41 | ||||||||||||
Consorcio La Gloria
|
3,430 | 3,443 | 3,696 | 3,398 | ||||||||||||
Consorcio GyM Conciviles
|
2,197 | 2,426 | 33,405 | - | ||||||||||||
Consorcio Toromocho
|
1,819 | 3,432 | 62 | 34 | ||||||||||||
Consorcio Rio Urubamba
|
1,790 | - | 2,798 | - | ||||||||||||
Consorcio Tren Electrico
|
1,622 | - | 2,499 | - | ||||||||||||
Consorcio Atocongo
|
1,650 | - | 712 | - | ||||||||||||
Consorcio Marcona
|
1,600 | 2,168 | - | - | ||||||||||||
Consorcio Constructor Alto Cayma
|
1,533 | - | 566 | 4,881 | ||||||||||||
Consorcio Lima
|
1,232 | - | 312 | - | ||||||||||||
Consorcio - Sermesa Zhejian
|
1,013 | - | - | - | ||||||||||||
Consorcio Rios Pallca
|
975 | - | 3,903 | - | ||||||||||||
Consorcio Norte Pachacutec
|
971 | 800 | 556 | 952 | ||||||||||||
Consorcio Tiwu
|
963 | 1,716 | - | - | ||||||||||||
Consorcio Vial Ipacal
|
694 | 700 | 283 | - | ||||||||||||
Consorcio Terminales
|
628 | - | 4,294 | - | ||||||||||||
Consorcio Vial Quinua
|
561 | 4,422 | 37 | 1,315 | ||||||||||||
Consorcio CAM Lima
|
458 | 231 | - | - | ||||||||||||
Consorcio Sermesa
|
405 | - | - | - | ||||||||||||
Consorcio Pacifico
|
280 | - | - | - |
Consorcio Vial Sullana
|
348 | 341 | 470 | - | ||||||||||||
Consorcio La Zanja
|
309 | 349 | - | - | ||||||||||||
Consorcio Ancon Pativilca
|
303 | 1,054 | - | - | ||||||||||||
Consorcio La Chira
|
- | 7,868 | 51 | |||||||||||||
Consorcio Alto Cayma
|
- | 942 | 5,557 | 666 | ||||||||||||
Consorcio GyM Cosapi
|
- | 321 | - | - | ||||||||||||
Comerciales Sur
|
- | - | 206 | - | ||||||||||||
Consorcio Proyecto Chiquintirca
|
- | - | 134 | - | ||||||||||||
Consorcio Ingenieria y Construcción Bechtel
|
- | - | - | 3,924 | ||||||||||||
Consorcio Vial Sur
|
- | - | 737 | - | ||||||||||||
Consorcio JV PAnamá
|
- | - | 1,323 | - | ||||||||||||
Other
|
2,065 | 1,639 | 1,485 | 965 | ||||||||||||
49,230 | 31,852 | 83,850 | 16,227 | |||||||||||||
Other related parties:
|
||||||||||||||||
Ferrovias Argentina
|
- | 7,118 | 8,771 | |||||||||||||
Besco
|
- | 2,155 | - | 587 | ||||||||||||
El Condor Combustibles
|
- | 1,366 | - | - | ||||||||||||
Other minor
|
308 | - | - | - | ||||||||||||
308 | 10,639 | - | 9,358 | |||||||||||||
49,761 | 42,734 | 83,850 | 25,585 |
13
|
OTHER ACCOUNTS RECEIVABLE
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Advances to suppliers (a)
|
181,790 | 183,464 | ||||||
Fiscal credit (b)
|
76,991 | 109,050 | ||||||
Guarantees deposits (c)
|
68,473 | 56,851 | ||||||
Income tax on-account payment
|
68,502 | 95,488 | ||||||
Accounts receivable from sale of investments
|
26,739 | 33,601 | ||||||
Petróleos del Perú S.A.- Petroperú S.A. (d)
|
23,236 | 18,087 | ||||||
Claims to the tax administration (tax paid in advance)
|
17,388 | 7,913 | ||||||
Account receivable from personnel
|
12,946 | 14,633 | ||||||
Account receivable from Ferrocarriles del Estado - Chile
|
9,209 | - | ||||||
Claims to third-parties
|
7,221 | 15,799 | ||||||
Indemnification asset (note 31-b)
|
6,006 | 6,006 | ||||||
Temporary taxes on net assets
|
4,643 | 10,901 | ||||||
Restricted fund
|
3,822 | - | ||||||
Overseas Bechtel Incorp. Suc.del Peru
|
- | 5,107 |
Right to recover taxes (Brazil and Colombia)
|
3,168 | 2,259 | ||||||
Legal credits CAM Brasil
|
2,955 | 3,430 | ||||||
Accounts receivable from suppliers
|
||||||||
(Transportadora de Gas del Perú)
|
2,290 | - | ||||||
Project reimbursements
|
1,926 | 1,794 | ||||||
Loans receivable to employees
|
1,760 | 584 | ||||||
Compensation fund (e)
|
1,637 | 812 | ||||||
Others (f)
|
19,995 | 25,590 | ||||||
540,697 | 591,369 | |||||||
Less non-current portion:
|
||||||||
Fiscal credit
|
(48,493 | ) | (34,071 | ) | ||||
Petróleos del Perú S.A.
|
(14,696 | ) | - | |||||
Ferrocarriles del Estado SEC
|
(9,209 | ) | - | |||||
Indemnification asset (note 31-b)
|
(6,006 | ) | ||||||
Legal credits CAM Brazil
|
(2,955 | ) | (3,430 | ) | ||||
Accounts receivable from Transportadora de Gas del Perú
|
(2,290 | ) | - | |||||
Right to recover taxes
|
(2,010 | ) | - | |||||
Debtors for sale, according to legal agreement (Chile)
|
(662 | ) | - | |||||
Loans receivable from employees
|
(659 | ) | - | |||||
Others
|
(6,509 | ) | (650 | ) | ||||
(93,489 | ) | (38,151 | ) | |||||
Current portion
|
447,208 | 553,218 |
(a)
|
Advances to suppliers -
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Consorcio Tren Eléctrico
|
58,203 | 64,567 | ||||||
Consorcio Rio Mantaro
|
27,067 | 54,311 | ||||||
Central Hidroeléctrica Machu Picchu
|
15,132 | 20,998 | ||||||
EPC Planta Minera Inmaculada
|
- | 7,207 | ||||||
Edificio Real 8
|
3,442 | 3,025 | ||||||
Consorcios - Cam
|
- | 2,800 | ||||||
Consorcio GyM Conciviles
|
26,730 | 2,144 | ||||||
Servicios para proyectos inmobiliarios
|
4,663 | 2,379 | ||||||
GyM Chile SPA
|
1,709 | 1,888 | ||||||
Stracon GyM
|
1,557 | 1,655 | ||||||
Mantenimiento Periodico/Red Vial 1
|
1,474 | 2,439 | ||||||
Consorcio Peruano de Conservación
|
1,421 | 4,708 | ||||||
Panorama Plaza Negocios 2
|
- | 1,312 | ||||||
Consorcio Rio Urubamba
|
1,194 | 704 | ||||||
Ciudad Nueva Fuerabambas
|
10,525 | - | ||||||
Inversiones y Construcciones GyM Ltda
|
9,110 | - | ||||||
Ampliación Red Principal - Cálida
|
8,759 | - | ||||||
Other smaller projects
|
10,804 | 13,327 | ||||||
181,790 | 183,464 |
(b)
|
Fiscal credit -
|
(c)
|
Guarantee deposits -
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Project:
|
||||||||
Stracon GyM
|
16,516 | 18,834 | ||||||
Collahuasi (Vial y Vives)
|
10,757 | - | ||||||
Campamentos Congas
|
8,783 | 415 | ||||||
Conga Reticulation Camp 3000/4500 K
|
7,738 | 287 | ||||||
Consorcio GyM Cosapi
|
7,501 | - | ||||||
Pueblo Viejo (Dominican Republic)
|
7,212 | - | ||||||
Proyecto Machupicchu
|
4,513 | 8,624 | ||||||
Ampla Brasil
|
1,402 | - | ||||||
OPR
|
909 | 971 | ||||||
Conga- Campamento 400 personas K12
|
387 | - | ||||||
Edificio Real 8
|
351 | 1,417 | ||||||
Distrito S
|
319 | 118 | ||||||
Local Euromotors
|
289 | - | ||||||
Pozas almacenamiento de agua
|
- | 7,143 | ||||||
Proyecto Chancadora Caserones
|
- | 5,473 | ||||||
Minera Antucoya
|
- | 3,814 | ||||||
Pampa Verde
|
- | 3,601 | ||||||
La Zanja
|
- | 1,348 | ||||||
Planta Minera Inmaculada
|
- | 881 | ||||||
Garantías - arriendos CAM Perú
|
- | 605 | ||||||
Garantías - arriendos CAM Chile
|
- | 573 | ||||||
Centro Empresarial Leuro
|
- | 554 | ||||||
Others
|
1,796 | 2,193 | ||||||
68,473 | 56,851 |
(d)
|
Petróleos del Perú S.A. - Petroperú S.A. -
|
(e)
|
Compensation fund -
|
(f)
|
Others -
|
14
|
INVENTORIES
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Land
|
326,451 | 411,822 | ||||||
Work in progress - real estate
|
181,956 | 104,908 | ||||||
Construction materials
|
148,565 | 92,299 | ||||||
Materials and supplies
|
89,736 | 92,909 | ||||||
Finished properties
|
11,689 | 71,304 | ||||||
758,397 | 773,242 | |||||||
Impairment of inventories
|
(10,981 | ) | (10,445 | ) | ||||
747,416 | 762,797 |
2012
|
2013
|
|||||||
Initial balance
|
- | 10,981 | ||||||
Additions
|
10,981 | 2,239 | ||||||
Write off
|
- | (2,775 | ) | |||||
Final balance
|
10,981 | 10,445 |
15
|
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
|
2012
|
2013
|
|||||||
Associates
|
24,719 | 28,209 | ||||||
Joint ventures
|
12,727 | 59,758 | ||||||
37,446 | 87,967 |
2011
|
2012
|
2013
|
||||||||||
Associates
|
223 | 114 | 11,104 | |||||||||
Joint ventures
|
- | 490 | 22,458 | |||||||||
223 | 604 | 33,562 |
a)
|
Investment in associates
|
Carrying amount
|
||||||||||||||||||
Class
|
Interest in capital
|
At December 31,
|
||||||||||||||||
Entity
|
of share
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||
%
|
%
|
|||||||||||||||||
Promoción Inmobiliaria del Sur S.A.
|
Common
|
23.86 | 23.86 | 14,807 | 16,298 | |||||||||||||
Ingenieria y Construccion
|
||||||||||||||||||
Vial y Vives OGP-1 Ltda.
|
Common
|
40.00 | 40.00 | 288 | 8,450 | |||||||||||||
JV Panama
|
Common
|
- | 15.00 | - | 2,755 | |||||||||||||
Ingenieria Vial y Vives - Consorcio
|
||||||||||||||||||
Bechtel VyV Ltda
|
Common
|
40.00 | 40.00 | 2,660 | 3 | |||||||||||||
Sierra Morena S.A.
|
Common
|
33.33 | 33.33 | 310 | 305 | |||||||||||||
Inversiones Real Once S.A.
|
Common
|
29.07 | - | 4,276 | - | |||||||||||||
Inmobiliaria San Silvestre S.A.
|
Common
|
21.73 | - | 2,324 | - | |||||||||||||
Other
|
54 | 398 | ||||||||||||||||
24,719 | 28,209 |
|
i)
|
Promoción Inmobiliaria del Sur S.A -
An entity whose major asset is land of 24,957,300 m2 located in Lurin, which will be used for real estate developments. Based on recent appraisals of the property, Management believes that the commercial value of this property is higher that its carrying amount.
|
|
ii)
|
Ingeniería y Construccion Vial y Vives OGP-1 Ltda –
This entity is mainly engaged in the execution of civil construction work, industrial assembly and engineering works at Escondida Mine in Chile; the objective of the business is to expand the processing capacity of its client.
|
|
iii)
|
JV Panama -
A limited company constituted under the laws of Barbados which provides engineering services to mining companies in Panama.
|
|
iv)
|
Ingeniería y Construcción Bechtel - Vial y Vives Limitada -
The entity is mainly engaged in providing construction and acquisition services as well as other related services to Bechtel Chile Limitada, its partner to carry out construction work.
|
Promoción Inmobiliaria
|
Ingeniería y Construcción
|
|||||||||||||||||
del Sur S.A
|
Vial y Vives OGP-1 Ltda. | JV Panama | ||||||||||||||||
At December 31,
|
At December 31, | At December 31, | ||||||||||||||||
|
2012 | 2013 | 2012 | 2013 | 2012 | 2013 | ||||||||||||
Current
Cash and cash equivalents
|
3,500 | 937 | 1,544 | 572 | - | 16,284 | ||||||||||||
Other current assets (excluding cash)
|
152 | 146 | 6,319 | 156,328 | - | 85,261 | ||||||||||||
Total current assets
|
3,652 | 1,083 | 7,863 | 156,900 | - | 101,545 | ||||||||||||
Financial liabilities (excluding trade payables)
|
65 | 187 | - | - | - | - | ||||||||||||
Other current liabilities
(including trade payables)
|
608 | 102 | 7,142 | 135,761 | - | 83,574 | ||||||||||||
Total current liabilities
|
673 | 289 | 7,142 | 135,761 | - | 83,574 | ||||||||||||
Non-current
|
||||||||||||||||||
Assets
|
134,949 | 156,749 | - | - | - | 395 | ||||||||||||
Financial liabilities
|
- | - | - | - | - | - | ||||||||||||
Other liabilities
|
75,871 | 89,237 | - | - | - | - | ||||||||||||
Net assets
|
62,057 | 68,306 | 721 | 21,139 | - | 18,366 |
Promoción Inmobiliaria
del Sur S.A
|
Ingeniería y Construcción
Vial y Vives OGP-1 Ltda
|
JV Panama
|
|||||||||||||||||||||||||||||
At December 31, | At December 31, | At December 31, | |||||||||||||||||||||||||||||
2011
|
2012
|
2013
|
2011
|
2012
|
2013 | 2011 | 2012 | 2013 | |||||||||||||||||||||||
Revenue
|
15,740 | 20,560 | 44,552 | - | 6,437 | ) | 127,528 | - | - | 175,306 | |||||||||||||||||||||
Depreciation and amortization
|
(101 | ) | (79 | ) | (69 | ) | - | (5,562 | ) | (101,320 | ) | - | - | (176 | ) | ||||||||||||||||
Interest income
|
30 | 63 | 52 | - | - | - | - | - | - | ||||||||||||||||||||||
Interest expenses
|
(12 | ) | (2 | ) | (2 | ) | - | - | - | - | - | - | |||||||||||||||||||
Profit or loss from continuing
operations
|
14,403 | 11,183 | 43,234 | - | 875 | 26,208 | - | - | 3,045 | ||||||||||||||||||||||
Income tax expense
|
(4,695 | ) | (2,601 | ) | (13,365 | ) | - | (175 | ) | ( 5,398 | ) | - | - | (807 | ) | ||||||||||||||||
Post-tax profit from continuing
operations
|
9,708 | 7,009 | 29,971 | - | 700 | 20,810 | - | - | 2,239 | ||||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Total comprehensive income
|
9,708 | 7,009 | 29,971 | - | 700 | 20,810 | - | - | 2,239 |
2011
|
2012
|
2013
|
||||||||||
Opening balance
|
67,577 | 25,953 | 24,719 | |||||||||
Acquisition through business
|
||||||||||||
combinations (Note 31)
|
||||||||||||
or contributions received
|
- | 2,891 | 346 | |||||||||
Equity interest in results
|
223 | 114 | 11,104 | |||||||||
Dividends received
|
(34,709 | ) | - | (2,980 | ) | |||||||
Return of capital
|
- | (2,057 | ) | - | ||||||||
Sale of investments
|
(21,948 | ) | - | (6,684 | ) | |||||||
Others
|
153 | (2,182 | ) | 1,704 | ||||||||
Final balance
|
11,296 | 24,719 | 28,209 |
-
|
In December 2013, the Group sold its interest in Inmobiliaria San Silvestre S.A. The principal underlying asset of this associate is a plot of land located in San Isidro. The price was determined in function of the fair value of the land which amounted to S/.5.6 million, giving rise a gain of S/.3.2 million which has been recognized in the income statement.
|
-
|
In December 2013, the Group sold 4,123,783 shares of Inversiones Real Once S.A. The sale price was S/.6.8 million and profit generated from the transaction was S/.2.5 million which has been recognized in the income statement.
|
-
|
In October 2012, as a result of the acquisition of 74% of shares capital in Ingeniería y Construcción Vial y Vives (Vial y Vives) (Note 31-b), the Group recognized its investments in the associate maintained by Vial y Vives. Such investments mainly consist of investments in Ingeniería y Construccion Bechtel, Vial y Vives Limitada for S/.2.6 million. Additionally, these investments also include Ingeniería y Construcción Bechtel Vial y Vives OGP-1 Ltda.
|
-
|
In December 2011, the Group sold the investments it maintained in Concesionaria Interoceánica Tramo 2 S.A., Concesionaria Interoceánica Tramo 3 S.A. and Concesionaria IIRSA Norte S.A. for S/.26.7 million, the investments had a total carrying value of S/.21.9 million. The transaction resulted in a profit of S/.4.8 million, which is presented in the item “Profit on sale of investments” in the statement of comprehensive income.
|
Carrying amount
|
||||||||||||||||||
Interest in capital
|
At December 31,
|
|||||||||||||||||
Entity
|
Class
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||
%
|
%
|
|||||||||||||||||
Constructora SK-VyV Ltda.
|
Common
|
50.00 | 50.00 | 12,584 | 37,542 | |||||||||||||
Sistemas SEC - Cam Chile
|
Common
|
- | 49.00 | - | 10,452 | |||||||||||||
Logistica Químicos del Sur S.A.C.
|
Common
|
- | 50.00 | - | 7,287 | |||||||||||||
Consorcio DSD Echeverria Izquierdo
|
Common
|
- | 50.00 | - | 4,284 | |||||||||||||
Consorcio Vial y Vives Mena y Ovalle Ltda.
|
Common
|
50.00 | 50.00 | 143 | 193 | |||||||||||||
12,727 | 59,758 |
i)
|
Constructora SK - VyV -
|
ii)
|
Consorcio SEC – Cam Chile -
|
iii)
|
Logistica de Quimicos del Sur S.A.C. -
The purpose of Logistica de Quimicos del Sur S.A.C. (LQS) is to provide services of receiving, storing, shipping, and transport of sodium hydrosulfide to Sociedad Minera Cerro Verde S.A.A.
|
iv)
|
Consorcio DSD Echeverria Izquierdo Limited -
|
Constructora SK-VyV Ltda. | Consorcio SEC – Cam Chile |
Logistica Químicos del Sur S.A.C.
|
||||||||||||||||||||||
At December 31, | At December 31, | At December 31, | ||||||||||||||||||||||
2012 | 2013 | 2012 | 2013 | 2012 | 2013 | |||||||||||||||||||
Current
|
||||||||||||||||||||||||
Cash and cash equivalents | 352 | 871 | 2,221 | 181 | 3,103 | 1,802 | ||||||||||||||||||
Other current assets (excluding cash) | 113,731 | 153,019 | 19,862 | 22,248 | 1,559 | 2,785 | ||||||||||||||||||
Total current assets | 114,083 | 153,890 | 22,083 | 22,429 | 4,662 | 4,587 | ||||||||||||||||||
Financial liabilities (excluding trade payables | - | - | 6,197 | 1,935 | 22 | 75 | ||||||||||||||||||
Other current liabilities | ||||||||||||||||||||||||
including trade payables) | 88,993 | 78,782 | 13,432 | 17,487 | 15,433 | 16,577 | ||||||||||||||||||
Total current liabilities | 88,993 | 78,782 | 19,629 | 19,422 | 15,455 | 16,652 | ||||||||||||||||||
Non-current | ||||||||||||||||||||||||
Assets | - | - | 25,233 | 24,618 | 27,429 | 26,869 | ||||||||||||||||||
Financial liabilities | - | - | - | - | 56 | 5 | ||||||||||||||||||
Other liabilities | - | - | 8,274 | 6,296 | 640 | 259 | ||||||||||||||||||
Total non-current liabilities | - | 0 | 8,274 | 6,296 | 695 | 264 | ||||||||||||||||||
Net assets | 25,090 | 75,108 | 19,413 | 21,329 | 15,941 | 14,540 |
Constructora SK-VyV Ltda. | Consorcio SEC – Cam Chile |
Logistica Químicos del Sur S.A.C.
|
|||||||||||||||||||||||||||||
At December 31, | At December 31, | At December 31, | |||||||||||||||||||||||||||||
2011
|
2012 |
2013
|
2011 | 2012 | 2013 | 2011 | 2012 | 2013 | |||||||||||||||||||||||
Revenue
|
- |
259,146
|
593,258
|
32,437
|
29,635
|
37,912 | 8,347 | 6,929 | 6,180 | ||||||||||||||||||||||
Depreciation and amortization
|
- | (98 | ) | (68 | ) | (437 | ) | (360 | ) | (236 | ) | (1,510 | ) | (1,044 | ) | (1,064 | ) | ||||||||||||||
Interest income
|
- | - | - | 730 |
312
|
- | 9 | 15 | - | ||||||||||||||||||||||
Interest expenses
|
- | - | - | (823 | ) |
(752
|
) | (582 | ) | (1,045 | ) | (46 | ) | (18 | ) | ||||||||||||||||
Profit or loss from continuing
operations
|
- |
17,848
|
63,266
|
1,735
|
1,407
|
2,835
|
3490 | 2,729 | 1,993 | ||||||||||||||||||||||
Income tax expense
|
- | (3,756 | ) | (12,164 | ) | (816 | ) | (1,505 | ) | (684 | ) | (1161 | ) | (81 | ) | (594 | ) | ||||||||||||||
Post-tax profit from continuing
operations
|
- |
14,092
|
51,102
|
919 | (98 | ) | 2,151 | 2,329 | 1,912 | 1,399 | |||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Total comprehensive income
|
- |
14,092
|
51,102
|
919 | (98 | ) | 2,151 | 2,329 | 1,912 | 1,399 | |||||||||||||||||||||
|
2012
|
2013
|
|||||||
Opening balance
|
- | 12,727 | ||||||
Acquisition through business
|
||||||||
combination (ii) (Note 31)
|
12,237 | 2,262 | ||||||
Debt capitalization
|
- | 7,989 | ||||||
Equity interest in results
|
490 | 22,458 | ||||||
Dividends received
|
- | (1,708 | ) | |||||
Adjustment SEC (i)
|
- | 9,379 | ||||||
Adjustment LQS (i)
|
- | 7,408 | ||||||
Conversion adjustment
|
- | (757 | ) | |||||
Final balance
|
12,727 | 59,758 |
i)
|
In 2013, the Company reassessed the nature of the rights attributed to its partners based on the provisions of IFRS 10 and concluded that the parties have joint control instead of being subsidiaries, therefore Logística de Químicos del Sur S.A.C. (LQS) and Sistemas SEC SA (hereinafter SEC) were de-consolidated from the Group and recorded under the equity method of accounting. The effect of this reassessment on total assets and total shareholders’ equity is not significant to the financial statements for any periods presented.
|
ii)
|
In October 2012, as a result of the acquisition of 74% of shares capital in Ingeniería y Construcción Vial y Vives (Vial y Vives), the Group recognized its investments in the joint venture maintained by Vial y Vives. Such investments include Constructora SK-VyV Ltda. for S/.12.2 million. Additionally, these investments also include Consorcios Vial y Vives and Mena y Ovalle Ltda.
|
16
|
PROPERTY, PLANT AND EQUIPMENT
|
Own occupied
|
Furniture and
|
Other
|
Replace
ment
|
In-transit
|
Work
|
||||||||||||||||||||||||||||||||||
Land
|
buildings
|
Machinery
|
Vehicles
|
fixtures
|
equipment
|
units
|
units
|
in progress
|
Total
|
||||||||||||||||||||||||||||||
At January 1, 2011 | |||||||||||||||||||||||||||||||||||||||
Cost
|
20,260 | 83,939 | 497,710 | 144,596 | 16,646 | 74,615 | 5,384 | 9,515 | 30,488 | 883,153 | |||||||||||||||||||||||||||||
Accumulated depreciation
|
- | (11,170 | ) | (249,578 | ) | (67,966 | ) | (9,771 | ) | (46,644 | ) | - | - | - | (385,129 | ) | |||||||||||||||||||||||
Net cost
|
20,260 | 72,769 | 248,132 | 76,630 | 6,875 | 27,971 | 5,384 | 9,515 | 30,488 | 498,024 | |||||||||||||||||||||||||||||
Net initial cost
|
20,260 | 72,769 | 248,132 | 76,630 | 6,875 | 27,971 | 5,384 | 9,515 | 30,488 | 498,024 | |||||||||||||||||||||||||||||
Additions
|
- | 6,393 | 117,924 | 80,160 | 6,621 | 17,929 | 630 | 11,158 | 59,866 | 300,681 | |||||||||||||||||||||||||||||
Acquisition of subsidiary - CAM
|
- | 1,031 | 45,656 | 4,930 | 3,969 | 1,123 | - | - | 16,447 | 73,156 | |||||||||||||||||||||||||||||
Reclassifications
|
- | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||
Transfers to intangibles (Note 17)
|
- | (13,298 | ) | (13,298 | ) | ||||||||||||||||||||||||||||||||||
Deductions for sale of assets
|
- | (2,160 | ) | (31,625 | ) | (10,299 | ) | (1,134 | ) | (2,829 | ) | - | (51 | ) | - | (48,098 | ) | ||||||||||||||||||||||
Adjustments and/or reclassifications for
|
- | ||||||||||||||||||||||||||||||||||||||
cost – asset disposal
|
(2,586 | ) | (2,938 | ) | (502 | ) | 2,840 | 2,399 | 704 | 3,057 | (13,700 | ) | (30,270 | ) | (40,996 | ) | |||||||||||||||||||||||
Depreciation charge
|
- | (5,701 | ) | (71,960 | ) | (29,899 | ) | (4,283 | ) | (15,180 | ) | - | - | - | (127,023 | ) | |||||||||||||||||||||||
Depreciation for sales deductions
|
- | 834 | 25,327 | 6,782 | 948 | 1,843 | - | - | - | 35,734 | |||||||||||||||||||||||||||||
Adjustments and/or reclassifications of
|
- | ||||||||||||||||||||||||||||||||||||||
asset depreciation
|
- | 193 | 3,793 | 1,483 | (3,222 | ) | 65 | - | - | - | 2,312 | ||||||||||||||||||||||||||||
Depreciation for disposals and transfers
|
- | 220 | 3,759 | - | (202 | ) | 165 | - | - | - | 3,942 | ||||||||||||||||||||||||||||
Foreign currency translation effect
|
- | - | - | - | - | - | - | - | 2,479 | 2,479 | |||||||||||||||||||||||||||||
Net final cost
|
17,674 | 70,641 | 340,504 | 132,627 | 11,971 | 31,791 | 9,071 | 6,922 | 65,712 | 686,913 | |||||||||||||||||||||||||||||
At December 31, 2011
|
|||||||||||||||||||||||||||||||||||||||
Cost
|
17,674 | 86,265 | 629,163 | 222,227 | 28,501 | 91,542 | 9,071 | 6,922 | 65,712 | 1,157,077 | |||||||||||||||||||||||||||||
Accumulated depreciation
|
- | (15,624 | ) | (288,659 | ) | (89,600 | ) | (16,530 | ) | (59,751 | ) | - | - | - | (470,164 | ) | |||||||||||||||||||||||
Net cost
|
17,674 | 70,641 | 340,504 | 132,627 | 11,971 | 31,791 | 9,071 | 6,922 | 65,712 | 686,913 |
Own occupied
|
Furniture and
|
Other
|
Replacement
|
In-transit
|
Work
|
|||||||||||||||||||||||||||||||||||
Land
|
buildings
|
Machinery
|
Vehicles
|
fixtures
|
equipment
|
units
|
units
|
in progress
|
Total
|
|||||||||||||||||||||||||||||||
At January 1, 2012
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
17,674 | 86,265 | 629,163 | 222,227 | 28,501 | 91,542 | 9,071 | 6,922 | 65,712 | 1,157,077 | ||||||||||||||||||||||||||||||
Accumulated depreciation
|
- | (15,624 | ) | (288,659 | ) | (89,600 | ) | (16,530 | ) | (59,751 | ) | - | - | - | (470,164 | ) | ||||||||||||||||||||||||
Net cost
|
17,674 | 70,641 | 340,504 | 132,627 | 11,971 | 31,791 | 9,071 | 6,922 | 65,712 | 686,913 | ||||||||||||||||||||||||||||||
Net initial cost
|
17,674 | 70,641 | 340,504 | 132,627 | 11,971 | 31,791 | 9,071 | 6,922 | 65,712 | 686,913 | ||||||||||||||||||||||||||||||
Additions
|
3,713 | 17,955 | 136,853 | 82,363 | 7,161 | 29,962 | 784 | 28,033 | 97,393 | 404,217 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary - Vial y Vives
|
5,128 | - | 32,055 | 75 | 1,547 | 379 | - | - | - | 39,184 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary - Stracon GyM
|
- | - | 24,504 | 47,233 | 31 | - | - | - | - | 71,768 | ||||||||||||||||||||||||||||||
Reclassifications
|
- | (608 | ) | (21,555 | ) | 20,459 | (216 | ) | 22,045 | 1,218 | (15,609 | ) | (5,734 | ) | - | |||||||||||||||||||||||||
Transfers to intangibles (Note 17)
|
- | - | - | - | - | - | - | - | (59,755 | ) | (59,755 | ) | ||||||||||||||||||||||||||||
Deduction for sale of assets
|
- | (5,790 | ) | (45,868 | ) | (16,284 | ) | (633 | ) | (6,281 | ) | (63 | ) | - | - | (74,919 | ) | |||||||||||||||||||||||
Adjustments and/or reclassifications for
|
||||||||||||||||||||||||||||||||||||||||
cost – asset disposal
|
- | 1,791 | (3,216 | ) | 1,994 | 1,675 | (1,729 | ) | (806 | ) | (23 | ) | 683 | 369 | ||||||||||||||||||||||||||
Depreciation charge
|
- | (6,664 | ) | (81,798 | ) | (53,306 | ) | (8,738 | ) | (21,642 | ) | (47 | ) | - | - | (172,195 | ) | |||||||||||||||||||||||
Depreciation for sales deductions
|
- | 1,198 | 34,234 | 10,987 | 537 | 5,704 | - | - | - | 52,660 | ||||||||||||||||||||||||||||||
Adjustments and/or reclassifications for
|
||||||||||||||||||||||||||||||||||||||||
asset depreciation
|
- | - | 1,821 | (1,185 | ) | 5,248 | 644 | 5 | - | - | 6,533 | |||||||||||||||||||||||||||||
Depreciation for transfers
|
- | 362 | 22,427 | (2,565 | ) | 236 | (20,449 | ) | (11 | ) | - | - | - | |||||||||||||||||||||||||||
Foreign currency translation effect
|
- | - | - | - | - | - | - | - | (1,244 | ) | (1,244 | ) | ||||||||||||||||||||||||||||
Net final cost
|
26,515 | 78,885 | 439,961 | 222,398 | 18,819 | 40,424 | 10,151 | 19,323 | 97,055 | 953,531 | ||||||||||||||||||||||||||||||
At December 31, 2012
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
26,515 | 99,613 | 751,936 | 358,067 | 38,066 | 135,918 | 10,204 | 19,323 | 97,055 | (1,536,697 | ) | |||||||||||||||||||||||||||||
Accumulated depreciation
|
- | (20,728 | ) | (311,975 | ) | (135,669 | ) | (19,247 | ) | (95,494 | ) | (53 | ) | - | - | 583,166 | ||||||||||||||||||||||||
Net cost
|
26,515 | 78,885 | 439,961 | 222,398 | 18,819 | 40,424 | 10,151 | 19,323 | 97,055 | 953,531 |
Own occupied
|
Furniture and
|
Other
|
Replacement
|
In-transit
|
Work
|
|||||||||||||||||||||||||||||||||||
Land
|
buildings
|
Machinery
|
Vehicles
|
fixtures
|
equipment
|
units
|
units
|
in progress
|
Total
|
|||||||||||||||||||||||||||||||
At January 1, 2013
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
26,515 | 99,613 | 751,936 | 358,067 | 38,066 | 135,918 | 10,204 | 19,323 | 97,055 | 1,536,697 | ||||||||||||||||||||||||||||||
Accumulated depreciation
|
- | (20,728 | ) | (311,975 | ) | (135,669 | ) | (19,247 | ) | (95,494 | ) | (53 | ) | - | - | (583,166 | ) | |||||||||||||||||||||||
Net cost
|
26,515 | 78,885 | 439,961 | 222,398 | ) | 18,819 | 40,424 | 10,151 | 19,323 | 97,055 | 953,531 | |||||||||||||||||||||||||||||
Net initial cost
|
26,515 | 78,885 | 439,961 | 222,398 | 18,819 | 40,424 | 10,151 | 19,323 | 97,055 | 953,531 | ||||||||||||||||||||||||||||||
Additions
|
- | 6,713 | 63,155 | 31,445 | 3,419 | 22,061 | 3,537 | 19,585 | 91,450 | 241,365 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary - DSD
|
915 | 624 | 46,125 | 2,973 | 94 | 1,773 | - | - | - | 52,504 | ||||||||||||||||||||||||||||||
Deconsolidation SEC and LQS
|
- | (1,555 | ) | (5,187 | ) | (119 | ) | (382 | ) | (158 | ) | - | (19,108 | ) | (26,509 | ) | ||||||||||||||||||||||||
Reclassifications
|
147 | 10,184 | 35,627 | 6,193 | 1,108 | (4,417 | ) | (2,494 | ) | (15,823 | ) | (30,525 | ) | - | ||||||||||||||||||||||||||
Transfers to intangibles (Note 17)
|
- | - | (948 | ) | - | - | - | - | - | (38,656 | ) | (39,604 | ) | |||||||||||||||||||||||||||
Deduction for sale of assets
|
- | (2,467 | ) | (20,432 | ) | (19,213 | ) | (2,579 | ) | (2,676 | ) | - | (47,367 | ) | ||||||||||||||||||||||||||
Transfer to held for sale assets
|
- | - | (5,706 | ) | (15,767 | ) | - | - | - | - | (21,473 | ) | ||||||||||||||||||||||||||||
Adjustments and/or reclassifications for
|
||||||||||||||||||||||||||||||||||||||||
cost – asset disposal
|
- | (2,641 | ) | (5,752 | ) | (1,592 | ) | (2,074 | ) | (3,004 | ) | (601 | ) | (1,256 | ) | (2,174 | ) | (19,094 | ) | |||||||||||||||||||||
Depreciation charge
|
- | (7,387 | ) | (84,345 | ) | (59,126 | ) | (9,247 | ) | (19,235 | ) | (38 | ) | - | - | (179,378 | ) | |||||||||||||||||||||||
Depreciation for transfers
|
- | (144 | ) | (2,623 | ) | 1,746 | (12 | ) | 1,010 | 23 | - | - | ||||||||||||||||||||||||||||
Depreciation for sales deductions
|
- | 1,587 | 14,984 | 11,961 | 2,432 | 1,276 | - | - | - | 32,240 | ||||||||||||||||||||||||||||||
Adjustments and/or reclassifications for
|
- | |||||||||||||||||||||||||||||||||||||||
cost – asset depreciation
|
- | 542 | 3,787 | 295 | 2,168 | 2,138 | - | - | - | 8,930 | ||||||||||||||||||||||||||||||
Foreign currency translation effect
|
(285 | ) | (15 | ) | (2,102 | ) | (111 | ) | 23 | (59 | ) | - | - | - | (2,549 | ) | ||||||||||||||||||||||||
Net final cost
|
27,292 | 84,326 | 476,544 | 181,083 | 13,769 | 39,133 | 10,578 | 21,829 | 98,042 | 955,406 | ||||||||||||||||||||||||||||||
At December 31, 2013
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
27,292 | 110,457 | 856,716 | 361,876 | 37,674 | 149,437 | 10,646 | 21,829 | 98,042 | 1,676,779 | ||||||||||||||||||||||||||||||
Accumulated depreciation
|
- | (26,131 | ) | (380,172 | ) | (180,793 | ) | (23,905 | ) | (110,304 | ) | (68 | ) | (721,373 | ) | |||||||||||||||||||||||||
Net cost
|
27,292 | 84,326 | 476,544 | 181,083 | 13,769 | 39,133 | 10,578 | 21,829 | 98,042 | 952,596 |
2011
|
2012
|
2013
|
||||||||||
Cost of services and goods
|
113,063 | 159,526 | 167,981 | |||||||||
Administrative expenses
|
13,960 | 11,980 | 11,397 | |||||||||
Capitalization to inventories
|
- | 689 | - | |||||||||
Total depreciation related to property, plant and equipment
|
127,023 | 172,195 | 179,378 | |||||||||
(+) Depreciation related to investment property
|
- | 1,512 | 1,991 | |||||||||
(-) Capitalization to inventories
|
- | (689 | ) | - | ||||||||
Total depreciation charged to expenses
|
127,023 | 173,018 | 181,369 |
December 31,
|
||||||||||||
2012 | 2013 | |||||||||||
Cost
|
621,974 | 480,099 | ||||||||||
Accumulated depreciation
|
(268,372 | ) | (201,999 | ) | ||||||||
Net cost
|
353,602 | 278,100 |
17
|
INTANGIBLE ASSETS
|
Costs of | ||||||||||||||||||||||||||||||||||||||||
generated | ||||||||||||||||||||||||||||||||||||||||
internally | ||||||||||||||||||||||||||||||||||||||||
software and | ||||||||||||||||||||||||||||||||||||||||
Trade-
|
Concession | Contractual | development |
Block I and
|
Development
|
Land use
|
Other
|
|||||||||||||||||||||||||||||||||
Goodwill
|
marks
|
rights | with clients | costs |
Block V
|
expenses
|
right
|
assets
|
Totals
|
|||||||||||||||||||||||||||||||
At January 1, 2011
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
46,904 | - | 365,046 | 6,391 | 8,907 | 96,298 | 3,623 | 13,288 | - | 540,457 | ||||||||||||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||||||||||||||
and impairment
|
(21,995 | ) | - | (180,845 | ) | (2,467 | ) | (4,404 | ) | (48,154 | ) | (3,623 | ) | - | - | (261,488 | ) | |||||||||||||||||||||||
Net cost
|
24,909 | - | 184,201 | 3,924 | 4,503 | 48,144 | - | 13,288 | - | 278,969 | ||||||||||||||||||||||||||||||
Net initial cost
|
24,909 | - | 184,201 | 3,924 | 4,503 | 48,144 | - | 13,288 | - | 278,969 | ||||||||||||||||||||||||||||||
Additions
|
- | - | 25,378 | 175 | 17,864 | 4,731 | - | - | 21,376 | 69,524 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary – CAM (Note 31)
|
- | - | - | 10,952 | - | - | - | - | - | 10,952 | ||||||||||||||||||||||||||||||
Transfers from work in progress (Note 16)
|
- | - | - | - | - | 13,298 | - | - | - | 13,298 | ||||||||||||||||||||||||||||||
Impairment charge
|
- | - | - | - | (3,436 | ) | - | - | - | - | (3,436 | ) | ||||||||||||||||||||||||||||
Disposals - cost
|
- | - | (385 | ) | - | - | - | - | - | - | (385 | ) | ||||||||||||||||||||||||||||
Amortization charge
|
- | - | (26,902 | ) | (2,440 | ) | (4,400 | ) | (17,394 | ) | - | - | (87 | ) | (51,223 | ) | ||||||||||||||||||||||||
Disposals - amortization
|
- | - | 98 | - | - | - | - | - | - | 98 | ||||||||||||||||||||||||||||||
Net final cost
|
24,909 | - | 182,390 | 12,611 | 14,531 | 48,779 | - | 13,288 | 21,289 | 317,797 | ||||||||||||||||||||||||||||||
At December 31, 2011
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
46,904 | - | 390,039 | 17,518 | 26,771 | 114,327 | 3,623 | 13,288 | 21,376 | 633,846 | ||||||||||||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||||||||||||||
and impairment
|
(21,995 | ) | - | (207,649 | ) | (4,907 | ) | (12,240 | ) | (65,548 | ) | (3,623 | ) | - | (87 | ) | (316,049 | ) | ||||||||||||||||||||||
Net cost
|
24,909 | - | 182,390 | 12,611 | 14,531 | 48,779 | - | 13,288 | 21,289 | 317,797 |
Costs of | ||||||||||||||||||||||||||||||||||||||||
generated | ||||||||||||||||||||||||||||||||||||||||
internally | ||||||||||||||||||||||||||||||||||||||||
software and | Block I | |||||||||||||||||||||||||||||||||||||||
Trade-
|
Concession | Contractual | development | and | Development |
Land use
|
Other
|
|||||||||||||||||||||||||||||||||
Goodwill
|
marks
|
right | with clients | costs | Block V | expenses |
right
|
assets
|
Totals
|
|||||||||||||||||||||||||||||||
At January 1, 2012
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
46,904 | - | 390,039 | 17,518 | 26,771 | 114,327 | 3,623 | 13,288 | 21,376 | 633,846 | ||||||||||||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||||||||||||||
and impairment
|
(21,995 | ) | - | (207,649 | ) | (4,907 | ) | (12,240 | ) | (65,548 | ) | (3,623 | ) | - | (87 | ) | (316,049 | ) | ||||||||||||||||||||||
Net cost
|
24,909 | - | 182,390 | 12,611 | 14,531 | 48,779 | - | 13,288 | 21,289 | 317,797 | ||||||||||||||||||||||||||||||
Net initial cost
|
24,909 | - | 182,390 | 12,611 | 14,531 | 48,779 | - | 13,288 | 21,289 | 317,797 | ||||||||||||||||||||||||||||||
Additions
|
- | - | 28,406 | - | 3,998 | 4,897 | - | - | 1,956 | 39,257 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary - Vial y Vives (Note 31)
|
28,944 | 75,845 | - | 23,024 | - | - | - | - | - | 127,813 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary - Stracon GyM (Note 31)
|
13,366 | 9,976 | - | - | - | 23,342 | ||||||||||||||||||||||||||||||||||
Deductions
|
- | - | (263 | ) | - | (20 | ) | - | - | - | (13,962 | ) | (14,245 | ) | ||||||||||||||||||||||||||
Transfers from work in progress (Note 16)
|
- | - | - | - | - | 59,686 | - | - | 69 | (59,755 | ) | |||||||||||||||||||||||||||||
Disposals - cost
|
- | - | (537 | ) | - | (7,654 | ) | - | - | - | (38 | ) | (8,229 | ) | ||||||||||||||||||||||||||
Amortization charge
|
- | (410 | ) | (31,413 | ) | (7,147 | ) | (10,427 | ) | (21,828 | ) | - | - | (260 | ) | (71,485 | ) | |||||||||||||||||||||||
Disposals - amortization
|
- | - | 29 | - | 6,307 | - | - | - | 57 | 6,393 | ||||||||||||||||||||||||||||||
Net final cost
|
67,219 | 75,435 | 178,612 | 38,464 | 6,735 | 91,534 | - | 13,288 | 9,111 | 480,398 | ||||||||||||||||||||||||||||||
At December 31, 2012
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
89,214 | 75,845 | 417,645 | 50,518 | 23,095 | 178,910 | (3,623 | ) | 13,288 | 9,401 | 861,539 | |||||||||||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||||||||||||||
and impairment
|
(21,995 | ) | (410 | ) | (239,033 | ) | (12,054 | ) | (16,360 | ) | (87,376 | ) | (3,623 | ) | - | (290 | ) | (381,141 | ) | |||||||||||||||||||||
Net cost
|
67,219 | 75,435 | 178,612 | 38,464 | 6,735 | 91,534 | - | 13,288 | 9,111 | 480,398 |
Costs of | ||||||||||||||||||||||||||||||||||||||||
generated | ||||||||||||||||||||||||||||||||||||||||
internally | ||||||||||||||||||||||||||||||||||||||||
Contractual | software and | Block I | ||||||||||||||||||||||||||||||||||||||
Trade- | Concession | relations | development | and |
Development
|
Land use
|
Other | |||||||||||||||||||||||||||||||||
Goodwill | marks | rights | with clients | costs | Block V |
expenses
|
right
|
assets |
Totals
|
|||||||||||||||||||||||||||||||
At January 1,2013
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
89,214 | 75,845 | 417,645 | 50,518 | 23,095 | 178,910 | (3,623 | ) | 13,288 | 9,401 | 861,539 | |||||||||||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||||||||||||||
and impairment
|
(21,995 | ) | (410 | ) | (239,033 | ) | (12,054 | ) | (16,360 | ) | (87,376 | ) | (3,623 | ) | - | (290 | ) | (381,141 | ) | |||||||||||||||||||||
Net cost
|
67,219 | 75,435 | 178,612 | 38,464 | 6,735 | 91,534 | - | 13,288 | 9,111 | 480,398 | ||||||||||||||||||||||||||||||
Net initial cost
|
67,219 | 75,435 | 178,612 | 38,464 | 6,735 | 91,534 | - | 13,288 | 9,111 | 480,398 | ||||||||||||||||||||||||||||||
Additions
|
- | - | 14,622 | - | 5,106 | - | - | - | 4,976 | 24,704 | ||||||||||||||||||||||||||||||
Acquisition of subsidiary DSD (Note 31)
|
7,868 | - | 557 | 5,184 | - | - | - | - | - | 13,609 | ||||||||||||||||||||||||||||||
Deconsolidation of subsidiaries
|
- | - | (1,203 | ) | - | (902 | ) | - | - | - | (5 | ) | (2,110 | ) | ||||||||||||||||||||||||||
Transfers from work in progress (Note 16)
|
- | - | 2,122 | - | 290 | 38,622 | - | - | (1,429 | ) | 39,605 | |||||||||||||||||||||||||||||
Disposals - cost
|
- | (33 | ) | (1,966 | ) | (100 | ) | (42 | ) | (317 | ) | - | - | (1,307 | ) | (3,765 | ) | |||||||||||||||||||||||
Amortization charge
|
- | (2,458 | ) | (18,929 | ) | (15,472 | ) | (7,084 | ) | (31,236 | ) | - | - | (2,591 | ) | (77,770 | ) | |||||||||||||||||||||||
Disposals - amortization
|
- | - | (323 | ) | - | (6 | ) | - | - | - | 322 | (7 | ) | |||||||||||||||||||||||||||
Other adjustments
|
- | - | 6,728 | - | - | - | - | - | - | 6,728 | ||||||||||||||||||||||||||||||
Net final cost
|
75,087 | 72,944 | 180,220 | 28,076 | 4,097 | 98,603 | - | 13,288 | 9,077 | 481,392 | ||||||||||||||||||||||||||||||
At December 31, 2013
|
||||||||||||||||||||||||||||||||||||||||
Cost
|
97,082 | 75,812 | 438,505 | 55,602 | 27,547 | 217,215 | 3,623 | 13,288 | 11,636 | 940,310 | ||||||||||||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||||||||||||||
and impairment
|
(21,995 | ) | (2,868 | ) | (258,285 | ) | (27,526 | ) | (23,450 | ) | (118,612 | ) | (3,623 | ) | - | (2,559 | ) | (458,918 | ) | |||||||||||||||||||||
Net cost
|
75,087 | 72,944 | 180,220 | 28,076 | 4,097 | 98,603 | - | 13,288 | 9,077 | 481,392 |
a)
|
Goodwill -
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Construction - Engineering (Note 31 a-b)
|
28,944 | 36,812 | ||||||
Construction - Mining services (Note 31-c)
|
13,366 | 13,366 | ||||||
Construction - Electromechanical
|
20,737 | 20,737 | ||||||
Information technology services
|
4,172 | 4,172 | ||||||
67,219 | 75,087 |
Mining
|
|||||||||||||
construction
|
Engineering
|
Electro-
|
IT equipment
|
||||||||||
services
|
construction
|
mechanical
|
and services
|
||||||||||
2012 - | |||||||||||||
Gross margin
|
10.20 | % | 29.50 | % | 11.15 | % | 34.92 | % | |||||
Growth rate
|
5.00 | % | 5.00 | % | 1.00 | % | 1.60 | % | |||||
Discount rate
|
14.00 | % | 12.00 | % | 14.00 | % | 11.00 | % | |||||
2013 - | |||||||||||||
Gross margin
|
17.00 | % | 12.99 | % | 10.80 | % | 31.89 | % | |||||
Growth rate
|
3.00 | % | 3.00 | % | 3.00 | % | 3.00 | % | |||||
Discount rate
|
12.00 | % | 9.80 | % | 9.80 | % | 22.40 | % |
b)
|
Trademarks -
|
c)
|
Concessions -
|
d)
|
Block I and V
|
|
2011
|
2012
|
2013
|
|||||||||
Cost of sales (Note 25)
|
44,553 | 60,517 | 66,637 | |||||||||
Administrative expenses (Note 25)
|
6,670 | 10,968 | 11,133 | |||||||||
51,223 | 71,485 | 77,770 |
18
|
BORROWINGS
|
Total
|
Current
|
Non- current
|
||||||||||||||||||||||
As of December 31,
|
As of December 31,
|
As of December 31,
|
||||||||||||||||||||||
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||||||||
Bank loans
|
501,692 | 514,228 | 337,196 | 381,005 | 164,496 | 133,223 | ||||||||||||||||||
Finance leases
|
343,782 | 281,594 | 115,623 | 105,114 | 228,159 | 176,480 | ||||||||||||||||||
Total debt
|
845,474 | 795,822 | 452,819 | 486,119 | 392,655 | 309,703 |
December 31,
|
||||||||
2012
|
2013
|
|||||||
Up to 1 year
|
124,709 | 115,698 | ||||||
From 1 to 5 years
|
255,738 | 193,233 | ||||||
380,447 | 308,931 | |||||||
Future financial charges on finance leases
|
(36,665 | ) | (27,337 | ) | ||||
Present value of the obligations for finance lease contracts
|
343,782 | 281,594 | ||||||
The present value of finance lease obligations is as follows:
|
||||||||
Up to 1 year
|
115,623 | 115,114 | ||||||
From 1 to 5 years
|
228,159 | 166,480 | ||||||
343,782 | 281,594 |
|
Carrying amount current and | |||||||||||||||
non-current portion
|
Fair value
|
|||||||||||||||
As of December 31,
|
As of December 31,
|
|||||||||||||||
2012
|
2013
|
2012
|
2013
|
|||||||||||||
Loans from multilateral organizations
|
47,815 | 42,599 | 50,567 | 44,384 | ||||||||||||
Other loans
|
797,659 | 753,223 | 828,208 | 642,842 | ||||||||||||
845,474 | 795,822 | 878,775 | 687,226 |
19
|
TRADE ACCOUNTS PAYABLE
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Invoices payable
|
936,718 | 993,050 | ||||||
Notes payable
|
569 | 504 | ||||||
Total
|
937,287 | 993,554 | ||||||
Non-Current
|
||||||||
Invoices payable
|
- | (2,157 | ) | |||||
Total current
|
937,287 | 991,397 |
20
|
OTHER ACCOUNTS PAYABLE
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Advances received from customers
|
848,057 | 701,813 | ||||||
Salaries and profit sharing payable
|
135,137 | 156,455 | ||||||
Loans from third-parties
|
21,559 | 29,771 | ||||||
Deposits in guarantee
|
7,539 | 17,342 | ||||||
Account payable for the purchase of fixed assets
|
6,370 | 5,159 | ||||||
Post-retirement benefits
|
5,593 | 8,995 | ||||||
Unbilled services
|
3,841 | 3,807 | ||||||
Deferred Income
|
458 | 4,356 | ||||||
Other accounts payables
|
39,351 | 22,792 | ||||||
1,067,905 | 950,490 | |||||||
Less:
|
||||||||
Non-current portion
|
( 52,776 | ) | (205,396 | ) | ||||
Current portion
|
1,015,129 | 745,094 |
|
December 31, | |||||||
2012
|
2013
|
|||||||
Projects:
|
||||||||
Consorcio Tren Eléctrico Lima
|
243,961 | 28,441 | ||||||
Consorcio Rio Mantaro
|
117,315 | 162,926 | ||||||
Ministerio de Transportes y Comunicaciones
|
67,366 | - | ||||||
GyM Chile SPA
|
63,036 | 51,387 | ||||||
Los Cipreses
|
53,064 | - | ||||||
Cora Cora
|
48,658 | 32,168 | ||||||
EPC Planta Minera Inmaculada
|
44,170 | 60,331 | ||||||
Consorcio Vial La Quinua
|
22,463 | 21,078 | ||||||
Los Parques del Agustino 2
|
22,389 | - | ||||||
Consorcio Rio Urubamba
|
15,801 | 8,166 | ||||||
Central Hidroeléctrica Machu Picchu
|
15,536 | 46,678 | ||||||
Chilectra S.A.
|
15,389 | 3,819 | ||||||
Southern Perú Cooper Corporation
|
14,640 | - | ||||||
Inversiones y Construcción GyM
|
13,041 | - | ||||||
Pezet 961
|
11,911 | 16,323 | ||||||
Parque Central Club Residencial
|
9,999 | 8,468 | ||||||
Edificio Real 8
|
8,372 | - | ||||||
Consorcio GyM Conciviles
|
8,307 | 6,882 | ||||||
Los Parques San Martín y Piura
|
7,012 | 9,671 | ||||||
Neo 10 y Real 8-9
|
6,539 | 6,535 | ||||||
Consorcio Vial Ipacal
|
6,321 | 4,012 | ||||||
Consorcio Vial Sullana
|
5,161 | - | ||||||
Los Parques de Villa El Salvador
|
4,809 | - | ||||||
Contrato Red Vial 1
|
4,476 | 14,368 | ||||||
Los Parques de Carabayllo
|
1,138 | - | ||||||
Los Parques de Comas
|
204 | - | ||||||
Los Parques del Agustino
|
384 | - | ||||||
Stracon GyM
|
- | 45,670 | ||||||
Proyecto Especial de Transporte Nacional
|
- | 39,125 | ||||||
Panorama Plaza Negocios 2
|
- | 19,552 | ||||||
Centro Empresarial Leuro 2do Etapa
|
- | 13,531 | ||||||
Túnel Santa Rosa II
|
- | 12,016 | ||||||
Anticipos - Proyecto Barranco
|
- | 10,108 | ||||||
Planta Concentradora Cerro Verde 2 Fase 1
|
- | 9,800 | ||||||
Consorcio Construcciones y Montajes - CCM
|
- | 8,005 | ||||||
Shougan Hierro Perú SAA
|
- | 7,545 | ||||||
Construcción Planta de Cal.
|
- | 7,228 | ||||||
Advances - Proyecto Navarrete
|
- | 4,678 | ||||||
Advances - Consorcio Peruano de Conservación
|
- | 4,494 | ||||||
Consorcio HV
|
- | 4,452 | ||||||
Edelnor
|
- | 3,389 | ||||||
Other projects
|
16,595 | 30,967 | ||||||
848,057 | 701,813 |
21
|
PROVISIONS
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Legal claims
|
11,380 | 12,217 | ||||||
Contingent liabilities DSD (Note 31)
|
- | 815 | ||||||
Contingent liabilities Vial y Vives (Note 31)
|
6,006 | 6,006 | ||||||
Contingent liabilities from CAM acquisition
|
35,220 | 21,546 | ||||||
Provision for well closure
|
4,897 | 4,852 | ||||||
Provision for maintenance obligations in concession contracts
|
- | 3,846 | ||||||
57,503 | 49,282 | |||||||
Less:
|
||||||||
Non-current portion
|
(46,191 | ) | (40,387 | ) | ||||
Current portion
|
11,312 | 8,895 |
(i)
|
wells drilled by GMP that have not been productive; and
|
(ii)
|
old wells that have been productive during the term of the contracts but that have mechanical problems or that no longer have oil reserves.
|
Contingent
|
Provisions for the
|
Provision
|
Provision
|
||||||||||||||||||||
Legal
|
liabilities from
|
for the acquisition
|
for well
|
for periodic
|
|||||||||||||||||||
Other provisions
|
claims
|
acquisitions
|
of CAM
|
closure
|
maintenance
|
Total | |||||||||||||||||
At January 1, 2012
|
6,700 | 24,466 | 102,776 | - | - | 133,942 | |||||||||||||||||
Additions
|
4,680 | - | - | 4,897 | - | 9,577 | |||||||||||||||||
Additions from business combinations
|
- | 6,006 | - | - | - | 6,006 | |||||||||||||||||
Reclassifications
|
- | (24,466 | ) | - | - | - | (24,466 | ) | |||||||||||||||
Reversals
|
- | - | (67,556 | ) | - | - | (67,556 | ) | |||||||||||||||
At December 31, 2012
|
11,380 | 6,006 | 35,220 | 4,897 | - | 57,503 | |||||||||||||||||
Additions
|
2,039 | - | - | 154 | 12,868 | 15,061 | |||||||||||||||||
Transfer from intangibles
|
6,728 | 6,728 | |||||||||||||||||||||
Additions from business combinations
|
- | 815 | - | - | - | 815 | |||||||||||||||||
Reversals
|
(882 | ) | - | (13,674 | ) | - | - | (14,556 | ) | ||||||||||||||
Payments
|
(320 | ) | - | - | (199 | ) | (15,750 | ) | (16,269 | ) | |||||||||||||
At December 31, 2013
|
12,217 | 6,821 | 21,546 | 4,852 | 3,846 | 49,282 |
22
|
EQUITY
|
a)
|
Capital -
|
(i)
|
The first tranche in the amount of S/.97,674 (representing the issuance of 97,674,420 common shares issued and 19,534,884 ADS’s, therefore, at 5 shares per ADS), and,
|
|
A second tranche in the amount of S/.4,095 representing the issuance of 4,095,180 common shares and ADS’s 819,036 (issued at 5 shares per ADS rate).
|
Total
|
||||||||
Percentage of individual
|
Number of
|
percentage of
|
||||||
interest in capital
|
shareholders
|
interest
|
||||||
Up to 1.00
|
1,361 | 15.37 | ||||||
From 1.01 to 5.00
|
4 | 9.76 | ||||||
From 5.01 to 10.00
|
3 | 16.68 | ||||||
Over 10
|
2 | 58.19 | ||||||
1,370 | 100.00 |
b)
|
Legal reserve -
|
c)
|
Issuance of shares -
|
23
|
DEFERRED INCOME TAX
|
December 31,
|
||||||||||||
2012
|
2013
|
|||||||||||
Deferred income tax asset:
|
||||||||||||
Reversal expected in the following 12 months
|
35,574 | 87,635 | ||||||||||
Reversal expected after 12 months
|
35,504 | 47,886 | ||||||||||
Total deferred tax asset
|
71,078 | 135,521 | ||||||||||
Deferred income tax liability:
|
||||||||||||
Reversal expected in the following 12 months
|
(38,464 | ) | (98,401 | ) | ||||||||
Reversal expected after 12 months
|
(49,978 | ) | (39,756 | ) | ||||||||
Total deferred tax liability
|
(88,442 | ) | (138,157 | ) | ||||||||
Deferred income tax asset (liability), net
|
(17,364 | ) | (2,636 | ) | ||||||||
The gross movement of the deferred income tax item is as follows:
|
||||||||||||
2011
|
2012 | 2013 | ||||||||||
Deferred income tax asset (liability), net as of January 1
|
(32,828 | ) | 19,908 | (17,364 | ) | |||||||
Credit (charge) to income statement (Note 27)
|
41,795 | (8,666 | ) | 5,597 | ||||||||
Tax charged to other comprehensive income
|
(298 | ) | (1,158 | ) | (8,159 | ) | ||||||
Tax charged to equity
|
- | 9,840 | ||||||||||
Acquisition of subsidiary (CAM)
|
3,869 | - | - | |||||||||
Acquisition of subsidiary (DSD)
|
- | - | (1,995 | ) | ||||||||
Acquisition of subsidiary (Stracon GyM)
|
- | (6,653 | ) | - | ||||||||
Acquisition of subsidiary (Vial y Vives)
|
- | (20,458 | ) | - | ||||||||
Deconsolidation of SEC and LQS
|
- | - | 835 | |||||||||
Other increases
|
7,370 | ( 337 | ) | 8,610 | ||||||||
Total as of December 31
|
19,908 | (17,364 | ) | (2,636 | ) |
Difference | ||||||||||||||||||||||||||||
Difference | Fair | Outstanding | in depreciation | |||||||||||||||||||||||||
Deferred income tax
|
Non-taxable | in depreciation | value | work in | rates of assets | |||||||||||||||||||||||
liability
|
Income
|
rates | gains | progress | leased | Others |
Total
|
|||||||||||||||||||||
At January 1, 2011
|
- | 16,910 | (413 | ) | 16,768 | 10,266 | 5,634 | 49,165 | ||||||||||||||||||||
Credit (charge) to results
|
- | (10,452 | ) | 56 | (20,686 | ) | - | (6,040 | ) | (37,122 | ) | |||||||||||||||||
Credit (charge) to OCI
|
- | 53 | - | - | - | (873 | ) | (820 | ) | |||||||||||||||||||
Acquisition of CAM (Note 30-d)
|
- | 6,545 | - | 6,692 | - | 4,569 | 17,806 | |||||||||||||||||||||
Other increases
|
- | - | - | - | - | 107 | 107 | |||||||||||||||||||||
At December 31, 2011
|
- | 13,056 | (357 | ) | 2,774 | 10,266 | 3,397 | 29,136 | ||||||||||||||||||||
Credit (charge) to results
|
4,236 | (2,054 | ) | - | 22,346 | (1,221 | ) | 7,120 | 30,427 | |||||||||||||||||||
Credit (charge) to OCI
|
- | - | - | - | - | (612 | ) | (612 | ) | |||||||||||||||||||
Acquisition of Stracon GyM (Note 30-c)
|
- | 2,181 | - | 4,472 | - | - | 6,653 | |||||||||||||||||||||
Acquisition of Vial y Vives (Note 30-b)
|
- | 236 | 17,152 | - | - | 3,605 | 20,993 | |||||||||||||||||||||
Other increases
|
- | - | - | - | - | 1,568 | 1,568 | |||||||||||||||||||||
At December 31, 2012
|
4236 | 13,419 | 16,795 | 29,592 | 9,045 | 15,078 | 88,165 | |||||||||||||||||||||
Credit (charge) to results
|
9,954 | (270 | ) | 34 | 38,448 | (50 | ) | 4,461 | 52,577 | |||||||||||||||||||
Credit (charge) to OCI
|
- | - | 8,169 | - | - | 1,520 | 9,689 | |||||||||||||||||||||
Acquisition of DSD (Note 30-a)
|
- | 1,148 | 3,873 | - | - | (834 | ) | 4,187 | ||||||||||||||||||||
Other increases
|
- | (1,176 | ) | (1,410 | ) | 18,734 | 1,505 | (16,596 | ) | 1,057 | ||||||||||||||||||
At December 31, 2013
|
14,190 | 13,121 | 27,461 | 86,774 | 10,500 | 3,629 | 155,675 |
Accelerated
|
Outstanding
|
Provision for
|
||||||||||||||||||||||||||
Deferred income tax
|
tax
|
Tax
|
work in
|
vacations
|
||||||||||||||||||||||||
asset
|
Provisions
|
depreciation
|
losses
|
progress
|
unpaid
|
Others
|
Total
|
|||||||||||||||||||||
At January 1, 2011
|
1,732 | 4,919 | 6,809 | - | 1,322 | 1,555 | 16,337 | |||||||||||||||||||||
Credit (charge) to results
|
4,695 | 1,918 | (4,883 | ) | 737 | 53 | 2,153 | 4,673 | ||||||||||||||||||||
Credit (charge) to OCI
|
1,742 | (659 | ) | - | - | - | 28 | 1,111 | ||||||||||||||||||||
Acquisition of CAM (Note 30-d)
|
14,545 | - | 2,074 | - | - | 5,056 | 21,675 | |||||||||||||||||||||
Other increases
|
- | - | - | - | - | 5,248 | 5,248 | |||||||||||||||||||||
At December 31, 2011
|
22,714 | 6,178 | 4,000 | 737 | 1,375 | 14,040 | 49,044 | |||||||||||||||||||||
Credit (charge) to results
|
(6,656 | ) | 6,529 | 13,936 | 13,456 | 1,506 | (7,010 | ) | 21,761 | |||||||||||||||||||
Credit (charge) to OCI
|
- | - | - | - | - | (1,768 | ) | (1,768 | ) | |||||||||||||||||||
Acquisition of Vial y Vives (Note 30-b)
|
535 | - | - | - | - | - | 535 | |||||||||||||||||||||
Other increases
|
134 | 299 | - | - | 55 | 741 | 1,229 | |||||||||||||||||||||
At December 31, 2012
|
16,727 | 13,006 | 17,936 | 14,193 | 2,936 | 6,003 | 70,801 | |||||||||||||||||||||
Credit (charge) to results
|
3,788 | (6,499 | ) | 23,544 | 33,242 | 1,984 | 2,115 | 58,174 | ||||||||||||||||||||
Credit (charge) to OCI
|
1,530 | - | - | - | - | - | 1,530 | |||||||||||||||||||||
Credit (charge) to equity (Note 21-c)
|
- | - | 9,840 | - | - | - | 9,840 | |||||||||||||||||||||
Acquisition of DSD (Note 30-a)
|
- | - | - | 966 | 684 | 542 | 2,192 | |||||||||||||||||||||
Other increases
|
1,842 | 1,836 | 1,560 | 3,244 | 1,690 | 330 | 10,502 | |||||||||||||||||||||
At December 31, 2013
|
23,887 | 8,343 | 52,880 | 51,645 | 7,294 | 8,990 | 153,039 |
24
|
WORKERS’ PROFIT SHARING
|
2011
|
2012
|
2013
|
||||||||||
Cost of sales
|
19,134 | 18,633 | 12,990 | |||||||||
Administrative expenses
|
4,431 | 4,088 | 3,060 | |||||||||
Total at December 31
|
23,565 | 22,721 | 16,050 |
25
|
EXPENSES BY NATURE
|
Cost of
|
Adminis-
|
|||||||||||
services
|
trative
|
|||||||||||
and goods
|
expenses
|
Total
|
||||||||||
2011:
|
||||||||||||
Purchase of goods
|
28,468 | - | 28,468 | |||||||||
Personnel charges
|
1,056,356 | 114,267 | 1,170,623 | |||||||||
Services provided by third-parties
|
1,379,555 | 40,730 | 1,420,285 | |||||||||
Taxes
|
4,190 | 191 | 4,381 | |||||||||
Other management charges
|
233,549 | 23,764 | 257,313 | |||||||||
Depreciation
|
113,063 | 13,960 | 127,023 | |||||||||
Amortization
|
44,553 | 6,670 | 51,223 | |||||||||
Variation of inventories
|
749,783 | - | 749,783 | |||||||||
3,609,517 | 199,582 | 3,809,099 | ||||||||||
2012:
|
||||||||||||
Purchase of goods
|
252,186 | - | 252,186 | |||||||||
Personnel charges
|
1,458,715 | 125,558 | 1,584,273 | |||||||||
Services provided by third-parties
|
1,389,371 | 51,378 | 1,440,749 | |||||||||
Taxes
|
7,238 | 863 | 8,101 | |||||||||
Other management charges
|
292,740 | 52,425 | 345,165 | |||||||||
Depreciation
|
159,526 | 13,492 | 173,018 | |||||||||
Amortization
|
60,517 | 10,968 | 71,485 | |||||||||
Impairment (inventories and accounts receivable)
|
11,192 | 2,496 | 13,688 | |||||||||
Variation of inventories
|
888,334 | - | 888,334 | |||||||||
4,519,819 | 257,180 | 4,776,999 |
Costs of
|
Adminis-
|
|||||||||||
services
|
trative
|
|||||||||||
and goods
|
expenses
|
Total
|
||||||||||
2013:
|
||||||||||||
Purchase of goods
|
212,819 | - | 212,819 | |||||||||
Personnel charges
|
1,527,148 | 169,469 | 1,696,617 | |||||||||
Services provided by third-parties
|
1,520,254 | 93,667 | 1,613,921 | |||||||||
Taxes
|
8,930 | 614 | 9,544 | |||||||||
Other management charges
|
533,544 | 72,413 | 605,957 | |||||||||
Depreciation
|
167,981 | 13,388 | 181,369 | |||||||||
Amortization
|
66,637 | 11,133 | 77,770 | |||||||||
Impairment of inventories and accounts receivables
|
2,349 | 764 | 3,113 | |||||||||
Variation of inventories
|
922,992 | 344 | 923,336 | |||||||||
4,962,654 | 361,792 | 5,324,446 |
26
|
FINANCIAL INCOME AND EXPENSES
|
2011
|
2012
|
2013
|
||||||||||
Financial income:
|
||||||||||||
Interest on loans granted to related parties
|
875 | 3,005 | 113 | |||||||||
Interest on short-term bank deposits
|
8,749 | 2,007 | 5,230 | |||||||||
Interest on loans
|
1,470 | 14,644 | 15,497 | |||||||||
Income from reimbursement of performance bond
|
1,108 | 968 | 783 | |||||||||
Commissions and guarantees
|
626 | 290 | 2,053 | |||||||||
Interest on third-party loans
|
- | 350 | 874 | |||||||||
Exchange difference gains
|
165,534 | 263,669 | 430,650 | |||||||||
Derivative financial instruments
|
- | 12,745 | 13,972 | |||||||||
Other
|
3,943 | 2,711 | 1,831 | |||||||||
182,305 | 300,389 | 471,003 | ||||||||||
Financial expenses:
|
||||||||||||
Interest expense:
|
||||||||||||
- Interests to related parties
|
- | - | 500 | |||||||||
- Bank loans
|
8,636 | 25,897 | 40,000 | |||||||||
- Finance lease
|
8,476 | 19,119 | 14,164 | |||||||||
- Multilateral loans
|
7,086 | 6,422 | 4,975 | |||||||||
- Commissions and guarantees
|
- | - | 5,155 | |||||||||
- Third party loans
|
- | 1,333 | 895 | |||||||||
Derivative financial instruments
|
2,131 | 14,763 | 15,903 | |||||||||
Expense from exchange losses
|
163,657 | 242,543 | 501,068 | |||||||||
Other financial expenses
|
6,912 | 5,375 | 6,840 | |||||||||
Less capitalized interest
|
(8,442 | ) | (4,780 | ) | (6,048 | ) | ||||||
188,456 | 310,672 | 583,452 |
27
|
OTHER INCOME AND EXPENSES
|
28
|
INCOME TAX EXPENSES
|
a)
|
In accordance with current legislation, each Company in the Group is individually subject to the taxes applicable to it. Management considers that it has determined the taxable income under general income tax laws in accordance with the current tax legislation of each country.
|
b)
|
The income tax expense shown in the consolidated income statement comprises:
|
2011
|
2012
|
2013
|
||||||||||
Current tax:
|
||||||||||||
- Current tax on profit of the year
|
183,242 | 145,909 | 188,027 | |||||||||
Deferred tax:
|
||||||||||||
- Generation and reversal of
|
||||||||||||
temporary differences (Note 23)
|
(41,795 | ) | 8,666 | (5,597 | ) | |||||||
Income tax expense
|
141,447 | 154,575 | 182,430 |
c)
|
The Group’s income tax on profit before taxes differs from the theoretical amount that would have resulted from applying the weighted-average income tax rate applicable to the profit of the consolidated companies, as follows:
|
|
2011
|
2012
|
2013 | |||||||||
Profit before income tax
|
477,645 | 520,826 | 595,005 | |||||||||
Income tax by applying local applicable tax rates
|
||||||||||||
on profit generated in the respective countries
|
143,294 | 156,248 | 211,341 | |||||||||
Tax effect on:
|
||||||||||||
- Non-taxable income
|
(67,353 | ) | (11,550 | ) | (39,494 | ) | ||||||
- Associates net profit
|
- | - | (9,348 | ) | ||||||||
- Non-deductible expenses
|
65,506 | 19,756 | 24,160 | |||||||||
- Prior year adjustment
|
- | (7,432 | ) | 104 | ||||||||
- Others
|
- | (2,447 | ) | (4,333 | ) | |||||||
Income tax charge
|
141,447 | 154,575 | 182,430 |
d)
|
Peruvian tax authorities have the right to examine, and, if necessary, amend the income tax determined by the Company in the last four years - from January 1 of the year after the date when the tax returns are filed (years subject to examination). Therefore, years 2009 through 2013 are subject to examination by the tax authorities. Since differences may arise over the interpretation by the tax authorities of the regulations applicable to the Company, it is not possible at present to estimate if any additional tax liabilities will arise as a result of any eventual examinations. Any additional tax, fines and interest, if they occur, will be recognized in the results of the period when such differences with the tax authorities are resolved. Management considers that no significant liabilities will arise as a result of these possible tax examinations. Additionally, income tax returns for fiscal years 2010 to 2012 and those to be filed for fiscal year 2013 remain open for examination by the Chilean tax authorities who have the right to carry out said examination within the three years following the date the income tax returns have been filed.
|
e)
|
As established under regulations in force in Peru, for purposes of determining income tax and the general sales tax, transfer pricing must be taken into account for operations with related parties and/or tax havens, which must have documentation and information supporting the methods and valuation criteria applied in their determination. Peruvian tax authorities are entitled to request such information from the taxpayer.
|
f)
|
Temporary tax on net assets -
The temporary tax on net assets is applied by the companies which operate in Peru, to third category income generators subject to the Peruvian Income Tax General Regime. Effective in the year 2012, the tax rate is 0.4%, applicable to the amount of the net assets exceeding S/.1 million.
The amount effectively paid may be used as a credit against payments on account of income tax under the General Regime or against the provisional tax payment of the income tax of the related period.
|
g)
|
The weighted-average tax rate was 30.70% (29.68% in 2012). The increase in the effective rate as compared to the previous year is due to the effect of the permanent differences in the income tax calculation.
|
29
|
ACCUMULATED OTHER COMPRENHENSIVE INCOME
|
Increase in
|
||||||||||||||||
Cash
|
fair value of
|
|||||||||||||||
flow
|
Translation
|
available-for
|
||||||||||||||
hedge
|
adjustment
|
sale assets
|
Total
|
|||||||||||||
At January 1, 2011
|
(4,108 | ) | (382 | ) | 7,460 | 2,970 | ||||||||||
Additions *
|
943 | (3,940 | ) | - | (2,997 | ) | ||||||||||
Tax effects *
|
(283 | ) | - | - | (283 | ) | ||||||||||
At December 31, 2011
|
(3,448 | ) | (4,322 | ) | 7,460 | (310 | ) | |||||||||
Additions *
|
(3,216 | ) | (1,155 | ) | - | (4,371 | ) | |||||||||
Tax effects *
|
965 | - | - | 965 | ||||||||||||
At December 31, 2012
|
(5,699 | ) | (5,477 | ) | 7,460 | (3,716 | ) | |||||||||
Additions *
|
5,066 | (467 | ) | 27,229 | 31,828 | |||||||||||
Tax effects *
|
(1,520 | ) | - | (8,169 | ) | (9,689 | ) | |||||||||
At December 31, 2013
|
(2,153 | ) | (5,944 | ) | 26,520 | 18,423 |
2011
|
2012
|
2013
|
||||||||||
Controlling interest
|
(3,280 | ) | (3,406 | ) | 22,139 | |||||||
Non-controlling interest
|
35 | (982 | ) | (2,232 | ) | |||||||
Adjustment for actuarial gains and losses, net of tax
|
- | (3,678 | ) | (4,591 | ) | |||||||
Total value in OCI
|
(3,245 | ) | (8,066 | ) | 15,316 |
30
|
CONTINGENCIES, COMMITTMENTS AND GUARANTEES
|
31
|
BUSINESS COMBINATIONS
|
a)
|
Acquisition of DSD Construcciones y Montajes S.A. (DSD)
|
S/.000 |
US$000
|
|||||||
Cash and cash equivalents
|
15,530 | 5,562 | ||||||
Trade accounts receivable
|
74,502 | 26,684 | ||||||
Accounts receivable from related entities
|
6,605 | 2,366 | ||||||
Prepaid expenses
|
1,032 | 369 | ||||||
Investments
|
2,608 | 935 | ||||||
Property, plant and equipment
|
52,504 | 18,805 | ||||||
Intangibles
|
5,741 | 2,056 | ||||||
Deferred income tax
|
2,192 | 785 | ||||||
Trade accounts payable
|
(5,328 | ) | (1,908 | ) | ||||
Other accounts payable
|
(38,679 | ) | (13,854 | ) | ||||
Contingent liability
|
(815 | ) | (292 | ) | ||||
Deferred income tax
|
(4,187 | ) | (1,500 | ) | ||||
Fair value of net assets
|
111,705 | 40,008 | ||||||
Non-controlling interest (14.05%)
|
(15,701 | ) | (5,624 | ) | ||||
Goodwill
|
7,868 | 2,802 | ||||||
Total paid for acquisition
|
103,872 | 37,186 | ||||||
Cash payment for the acquisition
|
103,872 | 37,186 | ||||||
Cash and cash equivalent of the acquired subsidiary
|
(15,530 | ) | (5,562 | ) | ||||
Direct cash outflow from acquisition
|
88,342 | 31,624 |
Previous reported
|
Revised
|
|||||||||||||||
S/.000 |
US$000
|
S/.000 |
US$000
|
|||||||||||||
Cash and cash equivalents
|
10,445 | 4,094 | 10,445 | 4,094 | ||||||||||||
Marketable securities
|
61,664 | 24,172 | 61,664 | 24,173 | ||||||||||||
Trade accounts receivable, net
|
10,862 | 4,258 | 10,862 | 4,258 | ||||||||||||
Other accounts receivable
|
4,002 | 1,569 | 20,765 | 8,140 | ||||||||||||
Inventories
|
2,182 | 855 | 2,182 | 855 | ||||||||||||
Prepaid expenses
|
1,020 | 400 | 1,020 | 400 | ||||||||||||
Property, plant and equipment
|
23,746 | 9,309 | 39,184 | 15,360 | ||||||||||||
Intangibles ("Order Backlog" and Brand)
|
98,869 | 38,757 | 98,869 | 38,757 | ||||||||||||
Investments
|
15,128 | 5,930 | 15,128 | 5,930 | ||||||||||||
Deferred income tax
|
535 | 210 | 535 | 210 | ||||||||||||
Accounts payable from related parties
|
(9,550 | ) | (3,744 | ) | (9,550 | ) | (3,744 | ) | ||||||||
Trade accounts payable
|
(3,806 | ) | (1,492 | ) | (3,806 | ) | (1,492 | ) | ||||||||
Other accounts payable
|
(17,115 | ) | (6,709 | ) | (17,115 | ) | (6,709 | ) | ||||||||
Provisions
|
(4,965 | ) | (1,946 | ) | (4,965 | ) | (1,946 | ) | ||||||||
Advances from clients
|
(47,085 | ) | (18,457 | ) | (47,086 | ) | (18,457 | ) | ||||||||
Contingent liabilities
|
(11,130 | ) | (4,363 | ) | (6,006 | ) | (2,355 | ) | ||||||||
Deferred income tax liability
|
(14,730 | ) | (5,774 | ) | (20,993 | ) | (8,229 | ) | ||||||||
Fair value of net assets
|
120,072 | 47,069 | 151,133 | 59,245 | ||||||||||||
Non-controlling interest (26.42%)
|
(31,757 | ) | (12,449 | ) | (38,108 | ) | (14,792 | ) | ||||||||
Goodwill
|
53,654 | 21,033 | 28,944 | 11,200 | ||||||||||||
Total paid for acquisition
|
141,969 | 55,653 | 141,969 | 55,653 | ||||||||||||
Cash payment for the acquisition
|
141,969 | 55,653 | 141,969 | 55,653 | ||||||||||||
Cash and cash equivalent of the acquired subsidiary
|
(10,445 | ) | (4,094 | ) | (10,445 | ) | (4,094 | ) | ||||||||
Direct cash outflow from acquisition
|
131,524 | 51,559 | 131,524 | 51,559 |
S/.000 |
US$000
|
|||||||
Cash and cash equivalents
|
885 | 347 | ||||||
Trade accounts receivable, net
|
120,184 | 47,131 | ||||||
Other accounts receivable
|
3,862 | 1,515 | ||||||
Inventories
|
16,674 | 6,539 | ||||||
Prepaid expenses
|
24 | 9 | ||||||
Property, plant and equipment
|
206,153 | 80,844 | ||||||
Intangibles ("Order Backlog" and customer relationships)
|
9,976 | 3,912 | ||||||
Deferred income tax assets
|
674 | 264 | ||||||
Other assets
|
36 | 14 | ||||||
Financial obligations
|
(64,058 | ) | (25,121 | ) | ||||
Trade accounts payable
|
(39,267 | ) | (15,399 | ) | ||||
Accounts payable to related parties
|
(81,820 | ) | (32,086 | ) | ||||
Other accounts payable
|
(1,316 | ) | ( 516 | ) | ||||
long-term liabilities
|
(126,202 | ) | (49,491 | ) | ||||
Deferred income tax liability
|
(7,327 | ) | (2,873 | ) | ||||
Fair value of net assets
|
38,478 | 15,089 | ||||||
Non-controlling interest (25.85%)
|
(9,947 | ) | (3,901 | ) | ||||
Goodwill
|
13,366 | 5,242 | ||||||
Consideration given for the acquisition
|
41,897 | 16,430 | ||||||
Net assets transferred
|
(24,994 | ) | (9,802 | ) | ||||
16,903 | 6,628 | |||||||
Cash paid in 2011
|
13,894 | 5,448 | ||||||
Cash paid in 2012
|
3,009 | 1,180 | ||||||
Cash and cash equivalent of the acquired subsidiary
|
(885 | ) | (347 | ) | ||||
Direct cash outflow from acquisition
|
2,124 | 833 |
S/.000 | ||||
Trade accounts receivable
|
55,545 | |||
Accounts receivable from related parties
|
27,880 | |||
Inventories
|
12,318 | |||
Machinery and equipment
|
139,248 | |||
Other accounts receivable
|
19,155 | |||
Total assets
|
254,146 | |||
Trade accounts payable
|
28,564 | |||
Accounts payable to related parties
|
56,063 | |||
Borrowings
|
141,430 | |||
Other accounts payable
|
3,095 | |||
Total liabilities
|
229,152 | |||
Book value of net assets transferred
|
24,994 |
S/.000 |
US$000
|
|||||||
Fair value of assets and liabilities of CAM:
|
||||||||
Cash and cash equivalents
|
60,675 | 22,497 | ||||||
Trade and other accounts receivable
|
220,783 | 81,862 | ||||||
Inventories
|
57,150 | 21,190 | ||||||
Other accounts receivable
|
20,311 | 7,531 | ||||||
Long-term trade accounts receivable
|
27,696 | 10,269 | ||||||
Property, plant and equipment
|
73,156 | 27,125 | ||||||
Intangibles ("Order Backlog")
|
10,952 | 4,061 | ||||||
Deferred income tax
|
21,675 | 8,037 | ||||||
Other assets
|
13,010 | 4,824 | ||||||
Short- and long-term loans
|
(35,781 | ) | (13,267 | ) | ||||
Trade and other accounts payable
|
(155,464 | ) | (57,643 | ) | ||||
Contingent liabilities
|
(24,466 | ) | (9,072 | ) | ||||
Provisions
|
(102,776 | ) | (38,107 | ) | ||||
Deferred income
|
(12,946 | ) | (4,800 | ) | ||||
Other accounts payable
|
(15,076 | ) | (5,410 | ) | ||||
Long-term trade accounts payable
|
(29,675 | ) | (11,003 | ) | ||||
Deferred income tax liability
|
(17,806 | ) | (6,602 | ) | ||||
Other long-term liabilities
|
(12,529 | ) | (4,645 | ) | ||||
Fair value of net assets
|
98,889 | 36,847 | ||||||
S/.000 |
US$000
|
|||||||
Non-controlling interest (25%) (*)
|
(24,722 | ) | (9,167 | ) | ||||
Gain on acquisition
|
(45,152 | ) | (16,742 | ) | ||||
Total paid for purchase
|
29,015 | 10,938 | ||||||
Cash payment for the acquisition
|
29,015 | 10,938 | ||||||
Cash and cash equivalent of the acquired subsidiary
|
(60,675 | ) | (22,497 | ) | ||||
Direct cash inflow from acquisition
|
(31,660 | ) | (11,559 | ) |
(*)
|
Non-controlling interest was determined as the proportion of assets acquired and liabilities assumed from CAM.
|
32
|
DIVIDENDS
|
33
|
EARNINGS PER SHARE
|
2011
|
2012
|
2013
|
||||||||||
Profit attributable to the controlling interest in the Company
|
289,076 | 289,954 | 320,363 | |||||||||
Weighted average number of shares in issue at
|
||||||||||||
S/.1.00 each, at December 31, 2013 and 2012
|
||||||||||||
and S/.0.7 each at December 31, 2011)
|
558,284,190 | 558,284,190 | 600,346,925 | |||||||||
Basic and diluted earnings per share (in S/.)
|
0.518 | 0.519 | 0.534 |
34
|
TRANSACTIONS WITH NON-CONTROLLING INTERESTS
|
i)
|
In 2013, the Company acquired additional shares of Ingeniería y Contrucción Vial y Vives S.A., GMD S.A., Viva GyM S.A., and Concar S.A. representing the 6.4%;0.47%;0.13% and 0.18% of their corresponding issued shares. The carrying amount of the non-controlling interests in such subsidiaries was S/.9,528 and the purchase consideration was S/.12,433. The Group derecognized non-controlling interest and accounted a decrease in equity attributable to owners of the Parent of S/.2,905.
|
ii)
|
In 2013, the Company acquired an additional 16.9% of the outstanding shares of Norvial S.A from the former shareholder Besco S.A. at sales price of S/.51,435. The carrying amount of the no-controlling interests at the acquisition date was S/.19,729. The Group derecognized its non-controlling interest and recorded a decrease in equity attributable to owners of the Parent of S/.31,706.
|
iii)
|
In May 2012, the Company acquired the remaining 26.99% of the shares issued of Survial S.A. at a sales price of S/.4,393. The Group now holds 99.99% of the total share capital of Survial S.A. The carrying amount of the Group’s non-controlling interests at the acquisition date was S/.4,757. The Group derecognized these non-controlling interests for S/.4,757 and recorded a decrease in capital attributable to parent owners of S/.364.
|
December 31,
|
||||||||
2012
|
2013
|
|||||||
Carrying amount of acquired non-controlling interest
|
4,757 | 29,257 | ||||||
Consideration paid to non-controlling interest
|
(4,393 | ) | (63,868 | ) | ||||
Lower (higher) consideration paid attributable to the
|
||||||||
Company's controllers
|
364 | (34,611 | ) |
b)
|
Disposal of interests in subsidiary without loss of control
|
At December
|
||||
31, 2012 | ||||
Carrying amount of non-controlling interest sold
|
(902 | ) | ||
Consideration received from non-controlling interests
|
1,193 | |||
Increase in equity of the Company's controllers
|
291 |
c)
|
Effects of transactions with non-controlling interests on equity attributable to Parent owners for the year ended December 31, 2012 and 2013
|
|
December 31,
|
|||||||
2012
|
2013
|
|||||||
Changes in equity attributable to Company
|
||||||||
controllers arising from:
|
||||||||
Acquisition of additional interest in subsidiary
|
364 | (34,611 | ) | |||||
Disposal of interest in a subsidiary without loss of control
|
291 | - | ||||||
Decrease in equity of the Company controllers
|
655 | (34,611 | ) |
d)
|
Contributions of non-controlling shareholders
|
2011
|
2012
|
2013 | ||||||||||
Contributions
|
- | 30,224 | 59,387 | |||||||||
Returns of contributions
|
(13,328 | ) | (4,128 | ) | (24,613 | ) | ||||||
Increase in equity of non-controlling interest
|
(13,328 | ) | 26,096 | 34,774 |
e)
|
Deconsolidation of subsidiaries
|
f)
|
Debt capitalization -
|
g)
|
Dividends
|
35
|
EVENTS AFTER THE DATE OF THE STATEMENT OF FINANCIAL POSITION
|