(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||
CONDENSED INTERIM CONSOLIDATED STATEMENT OF INCOME
|
||||||||||||
UNAUDITED
|
||||||||||||
For the three-month period
|
||||||||||||
ended March 31,
|
||||||||||||
Note
|
2013
|
2014
|
||||||||||
Revenues from construction activities
|
845,259 | 1,052,435 | ||||||||||
Revenues from services provided
|
361,630 | 391,874 | ||||||||||
Revenue from real estate and sale of goods
|
61,184 | 77,753 | ||||||||||
1,268,073 | 1,522,062 | |||||||||||
Cost of construction activities
|
(727,493 | ) | (928,457 | ) | ||||||||
Cost of services provided
|
(299,604 | ) | (313,415 | ) | ||||||||
Cost of real estate and goods sold
|
(41,719 | ) | (53,002 | ) | ||||||||
15 | (1,068,816 | ) | (1,294,874 | ) | ||||||||
Gross profit
|
199,257 | 227,188 | ||||||||||
Administrative expenses
|
15 | (76,181 | ) | (96,511 | ) | |||||||
Other income and expenses
|
8,519 | 3,587 | ||||||||||
Other (losses) gains, net
|
(149 | ) | 160 | |||||||||
Operating profit
|
131,446 | 134,424 | ||||||||||
Financial expenses
|
(86,220 | ) | (95,629 | ) | ||||||||
Financial income
|
63,122 | 71,391 | ||||||||||
Dividends received
|
- | 6,924 | ||||||||||
Share of the profit or loss in associates and joint
|
||||||||||||
ventures under the equity method of accounting
|
14,738 | 6,114 | ||||||||||
Profit before income tax
|
123,086 | 123,224 | ||||||||||
Income tax
|
16 | (40,108 | ) | (39,833 | ) | |||||||
Profit for the period
|
82,978 | 83,391 | ||||||||||
Profit attributable to:
|
||||||||||||
Owners of the Company
|
64,038 | 71,094 | ||||||||||
Non-controlling interest
|
18,940 | 12,297 | ||||||||||
82,978 | 83,391 | |||||||||||
Earnings per share from continuing operations
|
||||||||||||
attributable to owners of the Company during
|
||||||||||||
the three-month period ended
|
0.149 | 0.126 | ||||||||||
Weighted average number of shares in issue
|
||||||||||||
at S/.1.00 each, at March 31
|
558,284 | 660,054 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||
CONDENSED INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
||||||||||||
AT DECEMBER 31, 2013 (AUDITED) AND AT MARCH 31, 2014 (UNAUDITED)
|
||||||||||||
ASSETS
|
||||||||||||
At
|
||||||||||||
December 31,
|
March 31,
|
|||||||||||
Note
|
2013
|
2014
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
959,415 | 865,431 | ||||||||||
Trade accounts receivables
|
521,872 | 388,181 | ||||||||||
Outstanding work in progress
|
971,743 | 1,183,788 | ||||||||||
Accounts receivable from related parties
|
9 | 83,850 | 80,522 | |||||||||
Other accounts receivable
|
553,218 | 604,260 | ||||||||||
Inventories
|
762,797 | 854,452 | ||||||||||
Prepaid expenses
|
25,686 | 38,362 | ||||||||||
Non-current assets classified as held for sale
|
21,473 | 20,558 | ||||||||||
Total current assets
|
3,900,054 | 4,035,554 | ||||||||||
Non-current assets
|
||||||||||||
Long-term trade accounts receivable
|
591,917 | 601,170 | ||||||||||
Other long-term accounts receivable
|
38,151 | 36,561 | ||||||||||
Available-for-sale financial assets
|
8 | 88,333 | 88,333 | |||||||||
Investments in associates and joint ventures
|
10 | 87,967 | 105,210 | |||||||||
Investment property
|
36,945 | 37,356 | ||||||||||
Property, machinery and equipment
|
11 | 952,596 | 944,315 | |||||||||
Intangible assets
|
11 | 481,392 | 486,296 | |||||||||
Deferred income tax asset
|
135,521 | 135,359 | ||||||||||
Total non-current assets
|
2,412,822 | 2,434,600 | ||||||||||
6,312,876 | 6,470,154 |
LIABILITIES AND EQUITY
|
||||||||||||
At
|
||||||||||||
December 31,
|
March 31,
|
|||||||||||
Note
|
2013
|
2014
|
||||||||||
Current Liabilities
|
||||||||||||
Borrowings
|
12 | 486,119 | 473,546 | |||||||||
Trade accounts payable
|
991,397 | 990,350 | ||||||||||
Accounts payable to related parties
|
25,585 | 33,631 | ||||||||||
Current taxes
|
159,235 | 139,994 | ||||||||||
Other accounts payable
|
745,094 | 925,466 | ||||||||||
Other provisions
|
13 | 8,895 | 16,475 | |||||||||
Total current liabilities
|
2,416,325 | 2,579,462 | ||||||||||
Non-current liabilities
|
||||||||||||
Borrowings
|
12 | 309,703 | 300,698 | |||||||||
Long-term trade accounts payable
|
2,157 | 2,157 | ||||||||||
Other long-term accounts payable
|
205,396 | 272,471 | ||||||||||
Other provisions
|
13 | 40,387 | 39,842 | |||||||||
Derivative financial instruments
|
3,911 | 3,318 | ||||||||||
Deferred income tax liability
|
138,157 | 126,664 | ||||||||||
Total non-current liabilities
|
699,711 | 745,150 | ||||||||||
Total liabilities
|
3,116,036 | 3,324,612 | ||||||||||
Equity
|
14 | |||||||||||
Capital
|
660,054 | 660,054 | ||||||||||
Legal reserve
|
111,657 | 132,011 | ||||||||||
Premium for share issuance
|
1,027,533 | 1,027,533 | ||||||||||
Other comprehensive income
|
18,423 | 15,179 | ||||||||||
Retained earnings
|
948,112 | 885,327 | ||||||||||
Equity attributable to controlling interest in the Company | 2,765,779 | 2,720,104 | ||||||||||
Non-controlling interest
|
431,061 | 425,438 | ||||||||||
Total equity
|
3,196,840 | 3,145,542 | ||||||||||
6,312,876 | 6,470,154 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||
CONDENSED INTERIM CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
||||||||
UNAUDITED
|
||||||||
For the three-month period
|
||||||||
ended March 31,
|
||||||||
2013
|
2014
|
|||||||
Profit for the period
|
82,978 | 83,391 | ||||||
Other comprehensive income:
|
||||||||
Items that will not be reclassified to profit or loss
|
||||||||
Adjustment for actuarial gains and losses, net of tax
|
(1,103 | ) | (1,864 | ) | ||||
Items that may be subsequently reclassified to profit or loss
|
||||||||
Cash flow hedge, net of tax
|
2,156 | 158 | ||||||
Foreign currency translation adjustment, net of tax
|
2,803 | (6,636 | ) | |||||
4,959 | (6,478 | ) | ||||||
Other comprenhensive income for the period, net of tax
|
3,856 | (8,342 | ) | |||||
Total comprehensive income for the period
|
86,834 | 75,049 | ||||||
Comprehensive income attributable to:
|
||||||||
Controlling interest in the Company
|
67,173 | 66,452 | ||||||
Non-controlling interest
|
19,661 | 8,597 | ||||||
86,834 | 75,049 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN NET SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
FOR THE PERIODO ENDED MARCH 31, 2013 AND MARCH 31, 2014
|
||||||||||||||||||||||||||||||||||||
UNAUDITED
|
||||||||||||||||||||||||||||||||||||
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 | 391,035 | 1,783,242 | ||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | 64,038 | 64,038 | 18,940 | 82,978 | |||||||||||||||||||||||||||
Cash flow hedge
|
- | - | - | - | 2,048 | - | 2,048 | 108 | 2,156 | |||||||||||||||||||||||||||
Adjustment for actuarial gains and losses
|
- | - | - | - | - | (1,103 | ) | (1,103 | ) | - | (1,103 | ) | ||||||||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | - | 2,190 | - | 2,190 | 613 | 2,803 | |||||||||||||||||||||||||||
Comprehensive income of the period
|
- | - | - | - | 4,238 | 62,935 | 67,173 | 19,661 | 86,834 | |||||||||||||||||||||||||||
Transactions with shareholders:
|
||||||||||||||||||||||||||||||||||||
- Transfer to legal reserve
|
- | - | 4,646 | - | - | (4,646 | ) | - | - | - | ||||||||||||||||||||||||||
- Dividend distribution
|
- | - | - | - | - | (86,986 | ) | (86,986 | ) | (1,465 | ) | (88,451 | ) | |||||||||||||||||||||||
- Deconsolidation of subsidiaries
|
- | - | - | - | - | - | - | (6,842 | ) | (6,842 | ) | |||||||||||||||||||||||||
- Contributions of non-controlling shareholders
|
- | - | - | - | - | - | - | 23,495 | 23,495 | |||||||||||||||||||||||||||
- Additional acquisition of non-controlling
|
- | - | - | (2,787 | ) | - | - | (2,787 | ) | (542 | ) | (3,329 | ) | |||||||||||||||||||||||
- Others
|
- | - | (322 | ) | (322 | ) | - | (322 | ) | |||||||||||||||||||||||||||
Total transactions with shareholders
|
- | - | 4,646 | (2,787 | ) | - | (91,954 | ) | (90,095 | ) | 14,646 | (75,449 | ) | |||||||||||||||||||||||
Balances as of March 31, 2013
|
558,284 | 558,284 | 111,657 | 3,869 | 522 | 694,953 | 1,369,285 | 425,342 | 1,794,627 | |||||||||||||||||||||||||||
Balances as of January 1, 2014
|
660,054 | 660,054 | 111,657 | 1,027,533 | 18,423 | 948,112 | 2,765,779 | 431,061 | 3,196,840 | |||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | 71,094 | 71,094 | 12,297 | 83,391 | |||||||||||||||||||||||||||
Cash flow hedge
|
- | - | - | - | 150 | - | 150 | 8 | 158 | |||||||||||||||||||||||||||
Adjustment for actuarial gains and losses
|
- | - | - | - | - | (1,398 | ) | (1,398 | ) | (466 | ) | (1,864 | ) | |||||||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | - | (3,394 | ) | - | (3,394 | ) | (3,242 | ) | (6,636 | ) | |||||||||||||||||||||||
Comprehensive income of the period
|
- | - | - | - | (3,244 | ) | 69,696 | 66,452 | 8,597 | 75,049 | ||||||||||||||||||||||||||
Transactions with shareholders:
|
||||||||||||||||||||||||||||||||||||
- Transfer to legal reserve
|
- | - | 20,354 | - | - | (20,354 | ) | - | - | - | ||||||||||||||||||||||||||
- Dividend distribution
|
- | - | - | - | - | (112,127 | ) | (112,127 | ) | (36,128 | ) | (148,255 | ) | |||||||||||||||||||||||
- Contributions of non-controlling shareholders
|
- | - | - | - | - | - | - | 19,085 | 19,085 | |||||||||||||||||||||||||||
- Additional acquisition of non-controlling
|
- | - | - | - | - | - | 2,823 | 2,823 | ||||||||||||||||||||||||||||
Total transactions with shareholders
|
- | - | 20,354 | - | - | (132,481 | ) | (112,127 | ) | (14,220 | ) | (126,347 | ) | |||||||||||||||||||||||
Balances as of March 31, 2014
|
660,054 | 660,054 | 132,011 | 1,027,533 | 15,179 | 885,327 | 2,720,104 | 425,438 | 3,145,542 |
(All amounts are expressed in thousands of S/. unless otherwise stated)
|
||||||||||||
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
|
||||||||||||
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||||||
UNAUDITED
|
||||||||||||
For the three-month period
|
||||||||||||
ended March 31,
|
||||||||||||
Note
|
2013
|
2014
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Profit before income tax
|
123,086 | 123,224 | ||||||||||
Adjustments to profit not affecting cash flows from
|
||||||||||||
operating activities:
|
||||||||||||
Depreciation
|
15 | 46,308 | 40,008 | |||||||||
Amortization of other assets
|
15 | 21,981 | 19,768 | |||||||||
Other Provisions
|
- | 8,344 | ||||||||||
Share of the profit and loss in associates
|
||||||||||||
under the equity method of accounting
|
(14,738 | ) | (6,114 | ) | ||||||||
Reversal of provisions
|
(3,870 | ) | (2,426 | ) | ||||||||
Profit on sale of property, plant and equipment
|
(246 | ) | (7,060 | ) | ||||||||
Foreign exchange losses on operating activities
|
1,776 | 428 | ||||||||||
Net variations in assets and liabilities:
|
||||||||||||
Increase (Decrease) trade accounts receivable
|
28,684 | (82,964 | ) | |||||||||
Decrease in other accounts receivable
|
(73,426 | ) | (49,451 | ) | ||||||||
Increase in other accounts receivable from related parties
|
4,082 | 3,328 | ||||||||||
Decrease in inventories
|
(5,973 | ) | (91,300 | ) | ||||||||
Decrease in pre-paid expenses and other assets
|
(2,947 | ) | (10,835 | ) | ||||||||
Decrease in trade accounts payable
|
(129,822 | ) | (4,823 | ) | ||||||||
(Decrease) increase in other accounts payable
|
(22,747 | ) | 127,503 | |||||||||
Increase in other accounts payable to related parties
|
593 | 8,046 | ||||||||||
Increase (decrease) in other provisions
|
635 | (3,752 | ) | |||||||||
Payments for intangible purchase - Concessions
|
(6,626 | ) | (551 | ) | ||||||||
Payment of income tax
|
(119,826 | ) | (69,507 | ) | ||||||||
Net cash provided by (applied to) operating activities
|
(153,076 | ) | 1,866 | |||||||||
INVESTING ACTIVITIES
|
||||||||||||
Sale of property, machinery and equipment
|
598 | 15,861 | ||||||||||
Dividends received
|
1,285 | - | ||||||||||
Payment for Investment in associates
|
- | (13,791 | ) | |||||||||
Payment for purchase of property investments
|
(762 | ) | (935 | ) | ||||||||
Payments for intangible purchase
|
(4,579 | ) | (4,516 | ) | ||||||||
Direct cash inflow (outflow) from acquisition of subsidiaries
|
- | (6,594 | ) | |||||||||
Payments for fixed asset purchase
|
(54,150 | ) | (41,062 | ) | ||||||||
Net cash applied to investing activities
|
(57,608 | ) | (51,037 | ) | ||||||||
FINANCING ACTIVITIES
|
||||||||||||
Loans received
|
386,087 | 268,151 | ||||||||||
Amortization of loans received
|
(303,574 | ) | (302,576 | ) | ||||||||
Interest payment
|
(11,067 | ) | (10,471 | ) | ||||||||
Dividends paid to non-controlling interest
|
(1,465 | ) | (21,397 | ) | ||||||||
Cash received (contribution return) to non-controlling shareholders
|
22,004 | 19,085 | ||||||||||
Acquisition or sale of interest in a subsidiary of non-controlling shareholders
|
(3,329 | ) | - | |||||||||
Capital contribution
|
- | 2,823 | ||||||||||
Net cash (applied to) provided by financing activities
|
88,656 | (44,385 | ) | |||||||||
(Net decrease) net increase in cash
|
(122,028 | ) | (93,556 | ) | ||||||||
Cash decrease in deconsolidation
|
(3,270 | ) | - | |||||||||
Exchange losses on cash and cash equivalents
|
(1,776 | ) | (428 | ) | ||||||||
Cash and cash equivalents at the beginning of the year
|
780,114 | 959,415 | ||||||||||
Cash and cash equivalents at the end of the period
|
653,040 | 865,431 | ||||||||||
NON-CASH TRANSACTIONS:
|
||||||||||||
Acquisition of assets through finance leases
|
8,533 | 23,318 | ||||||||||
Dividends declared
|
86,986 | 126,858 | ||||||||||
Increase of participation in associate
|
1,491 | - | ||||||||||
The accompanying notes on pages 7 to 22 are an integral part of the consolidated financial statements.
|
1
|
GENERAL INFORMATION
|
2
|
BASIS OF PREPARATION
|
3
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
4
|
FINANCIAL RISK MANAGEMENT
|
Less than 1
|
From 1 to 2
|
From 2 to 5 | Over | |||||||||||||||||
year | years | years | 5 years | Total | ||||||||||||||||
As of December 31, 2013
|
||||||||||||||||||||
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 | |||||||||||||||
Accounts payable to related parties
|
25,585 | - | - | - | 25,585 | |||||||||||||||
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 | |||||||||||||||
1,721,168 | 233,879 | 154,693 | 25,266 | 2,135,006 | ||||||||||||||||
As of March 31, 2014
|
||||||||||||||||||||
Borrowing (except for
|
||||||||||||||||||||
finance leases)
|
390,304 | 109,737 | 31,820 | - | 531,861 | |||||||||||||||
Finance leases liabilities
|
103,083 | 79,508 | 88,807 | 20,942 | 292,340 | |||||||||||||||
Trade accounts payable
|
990,350 | 2,157 | - | - | 992,507 | |||||||||||||||
Accounts payable to related parties
|
33,631 | - | - | - | 33,631 | |||||||||||||||
Other accounts payable
|
375,919 | 51,414 | 17,045 | 2,512 | 446,890 | |||||||||||||||
Trading and net settled derivative
|
||||||||||||||||||||
financial instruments
|
||||||||||||||||||||
(interest rate swaps)
|
1,180 | 2,138 | - | - | 3,318 | |||||||||||||||
1,894,467 | 244,954 | 137,672 | 23,454 | 2,300,547 |
December 31,
|
March 31,
|
|||||||
2013
|
2014
|
|||||||
Total borrowing
|
795,822 | 774,244 | ||||||
Less: Cash and cash equivalents
|
(959,415 | ) | (865,431 | ) | ||||
Net debt
|
(163,593 | ) | (91,187 | ) | ||||
Total equity
|
3,196,840 | 3,145,542 | ||||||
Total capital
|
3,033,247 | 3,054,355 | ||||||
Gearing ratio
|
0.00 | 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 (level 1), 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). |
Level 1
|
Level 2
|
Level 3
|
Total | |||||||||||||
Liabilities:
|
||||||||||||||||
Derivative financial instruments - Cash
|
||||||||||||||||
flow hedging
|
- | 3,318 | - | 3,318 | ||||||||||||
Total liabilities
|
- | 3,318 | - | 3,318 |
5
|
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
|
6
|
SEASONALITY OF OPERATIONS
|
7
|
SEGMENT REPORTING
|
(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 | ||||||||||||||||||||||||||||||
Total 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 joint 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 | ||||||||||||||||||||||||||||||
Total 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 | ||||||||||||||||||||||||||||||
Total 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 payable
|
-
|
- | - | 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 the amounts are expressed in thousand of S/. unless otherwise stated)
|
||||||||||||||||||||||||||||||||||||||||
Operating segments financial position
|
||||||||||||||||||||||||||||||||||||||||
Segment reporting
|
Engineering
|
Infrastructure
|
Parent
|
|||||||||||||||||||||||||||||||||||||
As of March 31, 2014
|
and construction
|
Energy
|
Toll roads
|
Mass transit
|
Water treatment
|
Real estate
|
Technical services
|
Company Operations
|
Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
211,717 | 16,104 | 104,115 | 2,609 | 4,638 | 61,304 | 62,566 | 402,378 | - | 865,431 | ||||||||||||||||||||||||||||||
Trade Accounts receivable
|
249,171 | 41,156 | 13,016 | 4,971 | - | 9,825 | 69,998 | 44 | - | 388,181 | ||||||||||||||||||||||||||||||
Outstanding work in progress
|
876,726 | 2,336 | 4,288 | 64,438 | 31,572 | - | 204,428 | - | - | 1,183,788 | ||||||||||||||||||||||||||||||
Accounts receivable from related parties
|
93,424 | 3,018 | 355 | 168 | - | 121 | 49,355 | 842,409 | (908,328 | ) | 80,522 | |||||||||||||||||||||||||||||
Other accounts receivable
|
369,500 | 25,567 | 12,589 | 39,068 | 4,653 | 10,686 | 68,899 | 72,239 | 1,059 | 604,260 | ||||||||||||||||||||||||||||||
Inventories
|
127,327 | 7,980 | - | 11,980 | - | 645,050 | 64,473 | 487 | (2,845 | ) | 854,452 | |||||||||||||||||||||||||||||
Prepaid expenses
|
9,433 | 1,188 | 5,128 | 13,014 | 433 | 2,283 | 4,834 | 2,049 | - | 38,362 | ||||||||||||||||||||||||||||||
Non-current assets classified as held for sale
|
20,558 | - | - | - | - | - | - | - | - | 20,558 | ||||||||||||||||||||||||||||||
Total Current assets
|
1,957,856 | 97,349 | 139,491 | 136,248 | 41,296 | 729,269 | 524,553 | 1,319,606 | (910,114 | ) | 4,035,554 | |||||||||||||||||||||||||||||
Long-term trade accounts receivable
|
- | - | - | 601,170 | - | - | - | - | - | 601,170 | ||||||||||||||||||||||||||||||
Other long-term accounts receivable
|
- | - | 10,081 | - | - | 11,780 | 12,593 | 2,107 | - | 36,561 | ||||||||||||||||||||||||||||||
Long-term trade accounts receivable from related parties
|
- | - | - | - | - | - | - | 73,642 | (73,642 | ) | - | |||||||||||||||||||||||||||||
Available-for-sale financial asset
|
- | 1,058 | - | - | - | - | 2 | 88,333 | (1,060 | ) | 88,333 | |||||||||||||||||||||||||||||
Investments in associates and joint ventures
|
152,786 | 7,532 | - | - | - | 16,299 | 10,705 | 853,218 | (935,330 | ) | 105,210 | |||||||||||||||||||||||||||||
Investment property
|
- | - | - | - | - | 37,356 | - | - | - | 37,356 | ||||||||||||||||||||||||||||||
Property, plant and equipment
|
528,205 | 177,535 | 4,067 | 7,590 | - | 5,736 | 122,100 | 108,099 | (9,017 | ) | 944,315 | |||||||||||||||||||||||||||||
Intangible assets
|
165,863 | 108,512 | 143,599 | 6,388 | 1,138 | 988 | 28,474 | 15,893 | 15,441 | 486,296 | ||||||||||||||||||||||||||||||
Deferred income tax asset
|
73,168 | 684 | 3,328 | 5,820 | - | 1,840 | 48,174 | 1,209 | 1,136 | 135,359 | ||||||||||||||||||||||||||||||
Total non-current assets
|
920,022 | 295,321 | 161,075 | 620,968 | 1,138 | 73,999 | 222,048 | 1,142,501 | (1,002,472 | ) | 2,434,600 | |||||||||||||||||||||||||||||
Total assets
|
2,877,878 | 392,670 | 300,566 | 757,216 | 42,434 | 803,268 | 746,601 | 2,462,107 | (1,912,586 | ) | 6,470,154 | |||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||||||
Borrowings
|
211,291 | 24,928 | 56,876 | - | 8,612 | 77,139 | 94,102 | 598 | - | 473,546 | ||||||||||||||||||||||||||||||
Trade accounts payable
|
727,064 | 14,277 | 3,420 | 14,303 | 64 | 90,769 | 136,461 | 3,992 | - | 990,350 | ||||||||||||||||||||||||||||||
Accounts payable to related parties
|
122,292 | 1,548 | 23,136 | 661,915 | 18,386 | 33,970 | 76,872 | 4,183 | (908,671 | ) | 33,631 | |||||||||||||||||||||||||||||
Current taxes
|
109,551 | 4,390 | 1,352 | 175 | 139 | 1,215 | 19,690 | 3,482 | - | 139,994 | ||||||||||||||||||||||||||||||
Other accounts payable
|
592,925 | 7,939 | 54,722 | 1,017 | - | 63,084 | 84,821 | 120,958 | - | 925,466 | ||||||||||||||||||||||||||||||
Other provisions
|
- | 4,853 | 2,786 | 5,018 | - | - | 3,818 | - | - | 16,475 | ||||||||||||||||||||||||||||||
Total current liabilities
|
1,763,123 | 57,935 | 142,292 | 682,428 | 27,201 | 266,177 | 415,764 | 133,213 | (908,671 | ) | 2,579,462 | |||||||||||||||||||||||||||||
Borrowings
|
119,046 | 82,485 | 6,905 | - | - | 52,266 | 37,313 | 2,683 | - | 300,698 | ||||||||||||||||||||||||||||||
Long-term trade accounts payable
|
- | - | - | 2,157 | - | - | - | - | - | 2,157 | ||||||||||||||||||||||||||||||
Accounts payables to related parties
|
- | - | - | - | - | 44,298 | 29,435 | - | (73,733 | ) | - | |||||||||||||||||||||||||||||
Other long-term accounts payable
|
170,320 | - | 464 | - | - | 9,920 | 90,857 | 910 | - | 272,471 | ||||||||||||||||||||||||||||||
Other provisions
|
11,511 | 4,636 | - | - | - | - | 23,695 | - | - | 39,842 | ||||||||||||||||||||||||||||||
Derivative financial instruments
|
- | 3,318 | - | - | - | - | - | - | - | 3,318 | ||||||||||||||||||||||||||||||
Deferred income tax liability
|
106,949 | 402 | 106 | - | 341 | 3,210 | 6,924 | 8,732 | - | 126,664 | ||||||||||||||||||||||||||||||
Total non-current liabilities
|
407,826 | 90,841 | 7,475 | 2,157 | 341 | 109,694 | 188,224 | 12,325 | (73,733 | ) | 745,150 | |||||||||||||||||||||||||||||
Total liabilities
|
2,170,949 | 148,776 | 149,767 | 684,585 | 27,542 | 375,871 | 603,988 | 145,538 | (982,404 | ) | 3,324,612 | |||||||||||||||||||||||||||||
Equity
|
569,692 | 226,496 | 112,876 | 54,474 | 14,892 | 145,087 | 118,244 | 2,306,823 | (828,480 | ) | 2,720,104 | |||||||||||||||||||||||||||||
Non-controlling interest
|
137,237 | 17,398 | 37,923 | 18,157 | - | 282,310 | 24,369 | 9,746 | (101,702 | ) | 425,438 | |||||||||||||||||||||||||||||
Total liabilities and equity
|
2,877,878 | 392,670 | 300,566 | 757,216 | 42,434 | 803,268 | 746,601 | 2,462,107 | (1,912,586 | ) | 6,470,154 |
(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
|
|||||||||||||||||||||||||||||||
For the three-month period
|
||||||||||||||||||||||||||||||||||||||||
ended March 31, 2013
|
||||||||||||||||||||||||||||||||||||||||
Revenue
|
889,239 | 64,363 | 29,929 | 21,299 | 12,122 | 46,711 | 244,097 | 13,544 | (53,231 | ) | 1,268,073 | |||||||||||||||||||||||||||||
Gross profit
|
120,596 | 23,698 | 13,010 | 286 | 1,627 | 18,424 | 39,281 | (4,154 | ) | (13,511 | ) | 199,257 | ||||||||||||||||||||||||||||
Administrative expenses
|
(49,689 | ) | (3,719 | ) | (1,668 | ) | (1,957 | ) | (98 | ) | (3,793 | ) | (29,211 | ) | (1,515 | ) | 15,469 | (76,181 | ) | |||||||||||||||||||||
Other income (expenses)
|
7,113 | (120 | ) | - | 130 | - | (354 | ) | 3,918 | (2,408 | ) | 240 | 8,519 | |||||||||||||||||||||||||||
Other (losses) gains, net
|
- | 41 | - | - | - | (190 | ) | - | - | - | (149 | ) | ||||||||||||||||||||||||||||
Profit before interests
|
||||||||||||||||||||||||||||||||||||||||
and taxes (EBIT)
|
78,020 | 19,900 | 11,342 | (1,541 | ) | 1,529 | 14,087 | 13,988 | (8,077 | ) | 2,198 | 131,446 | ||||||||||||||||||||||||||||
Financial expenses
|
(50,601 | ) | (5,224 | ) | (4,652 | ) | (7,533 | ) | (728 | ) | (5,290 | ) | (7,984 | ) | (5,113 | ) | 905 | (86,220 | ) | |||||||||||||||||||||
Financial income
|
41,185 | 2,684 | 2,617 | 4,434 | - | 3,269 | 5,329 | 8,625 | (5,021 | ) | 63,122 | |||||||||||||||||||||||||||||
Dividends received
|
- | - | - | - | - | - | - | 17,473 | (17,473 | ) | - | |||||||||||||||||||||||||||||
Share of the profit or loss
|
||||||||||||||||||||||||||||||||||||||||
In associates under the equity
|
||||||||||||||||||||||||||||||||||||||||
method of accounting
|
15,986 | 89 | - | - | - | 71 | - | - | (1,408 | ) | 14,738 | |||||||||||||||||||||||||||||
Profit before income tax (EBT)
|
84,590 | 17,449 | 9,307 | (4,640 | ) | 801 | 12,137 | 11,333 | 12,908 | (20,799 | ) | 123,086 | ||||||||||||||||||||||||||||
Income tax
|
(24,795 | ) | (6,638 | ) | (2,907 | ) | 1,335 | (240 | ) | (3,431 | ) | (2,914 | ) | (1,648 | ) | 1,130 | (40,108 | ) | ||||||||||||||||||||||
Net profit for the period
|
59,795 | 10,811 | 6,400 | (3,305 | ) | 561 | 8,706 | 8,419 | 11,260 | (19,669 | ) | 82,978 | ||||||||||||||||||||||||||||
Profit attributable to:
|
||||||||||||||||||||||||||||||||||||||||
Controlling interest in the Group
|
47,983 | 10,684 | 3,379 | (2,479 | ) | 281 | 3,154 | 8,000 | 11,299 | (18,263 | ) | 64,038 | ||||||||||||||||||||||||||||
Non-controlling interest
|
11,812 | 127 | 3,021 | (826 | ) | 280 | 5,552 | 419 | (39 | ) | (1,406 | ) | 18,940 | |||||||||||||||||||||||||||
Net profit for the period
|
59,795 | 10,811 | 6,400 | (3,305 | ) | 561 | 8,706 | 8,419 | 11,260 | (19,669 | ) | 82,978 |
(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
|
|||||||||||||||||||||||||||||||
For the three-month period
|
||||||||||||||||||||||||||||||||||||||||
ended March 31, 2014
|
||||||||||||||||||||||||||||||||||||||||
Revenue
|
1,104,921 | 79,623 | 35,901 | 44,277 | 6,416 | 53,620 | 246,202 | 12,294 | (61,192 | ) | 1,522,062 | |||||||||||||||||||||||||||||
Gross profit
|
141,283 | 29,145 | 14,674 | 15,697 | 523 | 13,144 | 22,604 | (291 | ) | (9,591 | ) | 227,188 | ||||||||||||||||||||||||||||
Administrative expenses
|
(63,159 | ) | (3,914 | ) | (1,635 | ) | (2,004 | ) | (81 | ) | (5,381 | ) | (28,667 | ) | (7,163 | ) | 15,493 | (96,511 | ) | |||||||||||||||||||||
Other income (expenses)
|
(1,724 | ) | (627 | ) | 237 | (3,028 | ) | (4 | ) | (341 | ) | 2,650 | 7,038 | (614 | ) | 3,587 | ||||||||||||||||||||||||
Other (losses) gains, net
|
- | 166 | - | - | - | (6 | ) | - | - | - | 160 | |||||||||||||||||||||||||||||
Profit before interests
|
||||||||||||||||||||||||||||||||||||||||
and taxes (EBIT)
|
76,400 | 24,770 | 13,276 | 10,665 | 438 | 7,416 | (3,413 | ) | (416 | ) | 5,288 | 134,424 | ||||||||||||||||||||||||||||
Financial expenses
|
(46,353 | ) | (5,142 | ) | (8,982 | ) | (6,858 | ) | (11 | ) | (3,945 | ) | (8,625 | ) | (17,223 | ) | 1,510 | (95,629 | ) | |||||||||||||||||||||
Financial income
|
34,184 | 3,263 | 2,768 | 4,311 | 5 | 1,904 | 3,278 | 30,968 | (9,290 | ) | 71,391 | |||||||||||||||||||||||||||||
Dividends received
|
- | - | - | - | - | - | - | 115,423 | (108,499 | ) | 6,924 | |||||||||||||||||||||||||||||
Share of the profit or loss
|
||||||||||||||||||||||||||||||||||||||||
In associates under the equity
|
||||||||||||||||||||||||||||||||||||||||
method of accounting
|
6,909 | 245 | - | - | - | - | 693 | - | (1,733 | ) | 6,114 | |||||||||||||||||||||||||||||
Profit before income tax (EBT)
|
71,140 | 23,136 | 7,062 | 8,118 | 432 | 5,375 | (8,067 | ) | 128,752 | (112,724 | ) | 123,224 | ||||||||||||||||||||||||||||
Income tax
|
(21,635 | ) | (7,193 | ) | (2,278 | ) | (2,945 | ) | (131 | ) | (2,310 | ) | 1,570 | (5,190 | ) | 279 | (39,833 | ) | ||||||||||||||||||||||
Net profit for the period
|
49,505 | 15,943 | 4,784 | 5,173 | 301 | 3,065 | (6,497 | ) | 123,562 | (112,445 | ) | 83,391 | ||||||||||||||||||||||||||||
Profit attributable to:
|
||||||||||||||||||||||||||||||||||||||||
Controlling interest in the Group
|
38,143 | 14,915 | 3,375 | 3,880 | 301 | 684 | (4,082 | ) | 123,704 | (109,826 | ) | 71,094 | ||||||||||||||||||||||||||||
Non-controlling interest
|
11,362 | 1,028 | 1,409 | 1,293 | - | 2,381 | (2,415 | ) | (142 | ) | (2,619 | ) | 12,297 | |||||||||||||||||||||||||||
Net profit for the period
|
49,505 | 15,943 | 4,784 | 5,173 | 301 | 3,065 | (6,497 | ) | 123,562 | (112,445 | ) | 83,391 |
8
|
FINANCIAL ASSETS AVAILABLE FOR SALE
|
9
|
TRANSACTIONS WITH RELATED PARTIES
|
|
From the three-month
|
|||||||
period ended March 31,
|
||||||||
2013
|
2014
|
|||||||
Revenue from sale of goods and services:
|
||||||||
- Associates
|
373 | - | ||||||
- Joint operations
|
11,790 | 10,149 | ||||||
12,163 | 10,149 |
At December 31,
|
At March 31, | |||||||||||||||
2013 | 2014 | |||||||||||||||
Receivable | Payable | Receivable | Payable | |||||||||||||
Consorcio Peruano de Conservación
|
15,080 | - | 11,286 | - | ||||||||||||
Consorcio Rio Mantaro
|
3,822 | - | 5,628 | 4,268 | ||||||||||||
Consorcio Brocal Pasco
|
1,913 | 41 | - | - | ||||||||||||
Consorcio La Gloria
|
3,696 | 3,398 | 3,782 | 3,612 | ||||||||||||
Consorcio GyM Conciviles
|
33,405 | - | 39,235 | - | ||||||||||||
Consorcio Toromocho
|
62 | 34 | - | 107 | ||||||||||||
Consorcio Rio Urubamba
|
2,798 | - | 3,108 | - | ||||||||||||
Consorcio Tren Electrico
|
2,499 | - | 418 | 6,027 | ||||||||||||
Consorcio Atocongo
|
712 | - | 1,438 | - | ||||||||||||
Consorcio Constructor Alto Cayma
|
566 | 4,881 | 1,629 | |||||||||||||
Consorcio Lima
|
312 | - | - | - | ||||||||||||
Consorcio Rio Pallca
|
3,903 | - | 238 | - | ||||||||||||
Consorcio Norte Pachacutec
|
556 | 952 | 562 | 808 | ||||||||||||
Consorcio Vial Ipacal
|
283 | - | - | - | ||||||||||||
Consorcio Terminales
|
4,294 | - | 3,196 | - | ||||||||||||
Consorcio Vial Quinua
|
37 | 1,315 | - | 989 | ||||||||||||
Consorcio Vial Sullana
|
470 | - | - | - | ||||||||||||
Consorcio Ancon Pativilca
|
- | - | - | 397 | ||||||||||||
Consorcio La Chira
|
51 | 187 | - | |||||||||||||
Consorcio Alto Cayma
|
5,557 | 666 | - | 792 | ||||||||||||
Comerciales Sur
|
206 | - | 2,263 | 32 | ||||||||||||
Consorcio Proyecto Chiquintirca
|
134 | - | 134 | - | ||||||||||||
Consorcio Ingenieria y Construcción Bechtel
|
- | 3,924 | - | - | ||||||||||||
Consorcio Vial Sur
|
737 | - | - | - | ||||||||||||
Consorcio JV PAnamá
|
1,323 | - | 1,002 | - | ||||||||||||
Consorcio Construcciones y Montajes
|
- | - | - | 866 | ||||||||||||
Inversiones y Construcciones
|
- | - | 311 | - | ||||||||||||
Consorcio Sistemas SEC
|
- | - | 1,648 | - | ||||||||||||
Stracon Motta Engil JV
|
- | - | 3,172 | - | ||||||||||||
Consorcio Pasco
|
- | - | 264 | - | ||||||||||||
Other minor
|
1,485 | 965 | 1,021 | 434 | ||||||||||||
83,850 | 16,227 | 80,522 | 18,332 | |||||||||||||
Other related parties:
|
||||||||||||||||
Ferrovias Argentina
|
8,771 | - | 11,799 | |||||||||||||
Besco
|
- | 587 | - | 3,040 | ||||||||||||
El Condor Combustibles
|
- | - | - | 460 | ||||||||||||
- | 9,358 | - | 15,299 | |||||||||||||
83,850 | 25,585 | 80,522 | 33,631 |
10
|
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
|
At March
|
At March
|
|||||||
31, 2013 | 31, 2014 | |||||||
Beginning balance
|
37,446 | 87,967 | ||||||
Acquisition and/or contributions received
|
1,491 | - | ||||||
Capital contributions | - | 13,791 | ||||||
Share of the profit and loss in associates
|
||||||||
under the equity method of accounting
|
14,738 | 6,114 | ||||||
Dividends received
|
(1,285 | ) | - | |||||
Adjustment LQS
|
7,409 | - | ||||||
Other
|
- | (2,662 | ) | |||||
Ending balances
|
59,799 | 105,210 |
11
|
PROPERTY, PLANT AND EQUIPMENT AND INTANGIBLE ASSETS
|
|
Property,
|
|||||||
plant and
|
Intangible
|
|||||||
equipment
|
assets
|
|||||||
At January 1, 2013
|
953,531 | 480,398 | ||||||
Additions
|
62,683 | 11,205 | ||||||
Transfers, disposals and adjustments
|
(36,400 | ) | 11,663 | |||||
Deductions for sale of assets
|
(352 | ) | - | |||||
Depreciation, amortization and impairment charges
|
(45,959 | ) | (21,981 | ) | ||||
Net cost at March 31, 2013
|
933,503 | 481,825 | ||||||
At January 1, 2014
|
952,596 | 481,392 | ||||||
Additions
|
64,380 | 5,067 | ||||||
Acquisition of subsidiary - net
|
567 | 9,069 | ||||||
Transfers, disposals and adjustments
|
(24,944 | ) | 10,536 | |||||
Deductions for sale of assets
|
(8,800 | ) | - | |||||
Depreciation, amortization and impairment charges
|
(39,484 | ) | (19,768 | ) | ||||
Net cost at March 31, 2014
|
944,315 | 486,296 |
At December
|
At March
|
|||||||
31, 2013 | 31, 2014 | |||||||
Construction - Engineering
|
36,812 | 35,179 | ||||||
Construction - Mining services
|
13,366 | 13,366 | ||||||
Construction - Electromechanical
|
20,737 | 20,737 | ||||||
IT services
|
4,172 | 4,172 | ||||||
Telecommunications Services
|
- | 7,648 | ||||||
75,087 | 81,102 |
12
|
BORROWINGS
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
At
|
At
|
At
|
At
|
At
|
At
|
|||||||||||||||||||
December
|
March
|
December
|
March
|
December
|
March
|
|||||||||||||||||||
31, 2013 | 31, 2014 | 31, 2013 | 31, 2014 | 31, 2013 | 31, 2014 | |||||||||||||||||||
Bank loans
|
514,228 | 507,844 | 381,005 | 380,739 | 133,223 | 127,105 | ||||||||||||||||||
Leases
|
281,594 | 266,400 | 105,114 | 92,807 | 176,480 | 173,593 | ||||||||||||||||||
795,822 | 774,244 | 486,119 | 473,546 | 309,703 | 300,698 |
|
Carrying amounts
|
Fair value
|
||||||||||||||
At December
|
At March
|
At December
|
At March
|
|||||||||||||
31, 2013 | 31, 2014 | 31, 2013 | 31, 2014 | |||||||||||||
Loans from multilateral organizations
|
42,599 | - | 44,384 | - | ||||||||||||
Other loans
|
753,223 | 774,244 | 642,842 | 757,131 | ||||||||||||
795,822 | 774,244 | 687,226 | 757,131 |
13
|
PROVISIONS
|
At December
|
At March
|
|||||||
31, 2013 | 31, 2014 | |||||||
Current portion
|
8,895 | 16,475 | ||||||
Non-current portion
|
40,387 | 39,842 | ||||||
49,282 | 56,317 |
Contingent
|
Provisions for the
|
Provision
|
Provision
|
|||||||||||||||||||||
Legal
|
liabilities from
|
for the acquisition
|
for well
|
for periodic
|
||||||||||||||||||||
|
claims
|
acquisitions
|
of CAM
|
closure
|
maintenance
|
Total
|
||||||||||||||||||
At January 1, 2013
|
11,380 | 6,006 | 35,220 | 4,897 | - | 57,503 | ||||||||||||||||||
Additions
|
318 | 316 | - | - | - | 634 | ||||||||||||||||||
Reversals
|
- | - | (3,870 | ) | - | - | (3,870 | ) | ||||||||||||||||
At March 31, 2013
|
11,698 | 6,322 | 31,350 | 4,897 | - | 54,267 | ||||||||||||||||||
At January 1, 2014
|
12,217 | 6,821 | 21,546 | 4,852 | 3,846 | 49,282 | ||||||||||||||||||
Additions
|
839 | - | - | - | 7,505 | 8,344 | ||||||||||||||||||
Additions from business combinations
|
- | 5,159 | - | - | - | 5,159 | ||||||||||||||||||
Reversals
|
- | (290 | ) | (2,426 | ) | - | - | (2,716 | ) | |||||||||||||||
Payments
|
- | - | - | (205 | ) | (3,547 | ) | (3,752 | ) | |||||||||||||||
At March 31, 2014
|
13,056 | 11,690 | 19,120 | 4,647 | 7,804 | 56,317 |
14
|
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,
|
(ii)
|
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).
|
15
|
EXPENSES BY NATURE
|
Cost of
|
Adminis-
|
|||||||||||
services
|
trative
|
|||||||||||
and goods
|
expenses
|
Total
|
||||||||||
2013
|
||||||||||||
Purchase of goods
|
18,520 | - | 18,520 | |||||||||
Personnel charges
|
288,835 | 48,262 | 337,097 | |||||||||
Services provided by third-parties
|
378,223 | 12,616 | 390,839 | |||||||||
Taxes
|
3,016 | 209 | 3,225 | |||||||||
Other management charges
|
155,361 | 10,092 | 165,453 | |||||||||
Depreciation
|
42,972 | 3,336 | 46,308 | |||||||||
Amortization
|
20,364 | 1,617 | 21,981 | |||||||||
Variation of inventories
|
161,525 | 49 | 161,574 | |||||||||
1,068,816 | 76,181 | 1,144,997 | ||||||||||
2014
|
||||||||||||
Purchase of goods
|
30,560 | - | 30,560 | |||||||||
Personnel charges
|
384,660 | 52,253 | 436,913 | |||||||||
Services provided by third-parties
|
511,209 | 33,875 | 545,084 | |||||||||
Taxes
|
2,761 | 533 | 3,294 | |||||||||
Other management charges
|
146,764 | 5,185 | 151,949 | |||||||||
Depreciation
|
36,835 | 3,173 | 40,008 | |||||||||
Amortization
|
18,279 | 1,489 | 19,768 | |||||||||
Variation of inventories
|
163,806 | 3 | 163,809 | |||||||||
1,294,874 | 96,511 | 1,391,385 |
16
|
INCOME TAX
|
17
|
CONTINGENCIES, COMMITTMENTS AND GUARANTEES
|
18
|
DIVIDENDS
|
19
|
BUSINESS COMBINATIONS
|
S/.000 |
US$000
|
|||||||
Cash and cash equivalents
|
24 | 8 | ||||||
Trade accounts receivable
|
4,639 | 1,606 | ||||||
Inventories
|
355 | 123 | ||||||
Property, plant and equipment
|
567 | 196 | ||||||
Intangibles (“Order backlog”)
|
1,421 | 492 | ||||||
Deferred income tax
|
899 | 311 | ||||||
Trade accounts payable
|
(3,776 | ) | (1,308 | ) | ||||
Contingent liabilities
|
(5,159 | ) | (1,786 | ) | ||||
Fair value of net assets
|
(1,030 | ) | (358 | ) | ||||
Goodwill
|
7,648 | 2,648 | ||||||
Total paid for acquisition
|
6,618 | 2,290 | ||||||
Cash payment for acquisition
|
(6,618 | ) | (2,290 | ) | ||||
Cash and cash equivalent of the acquired subsidiary
|
24 | 8 | ||||||
Direct cash outflow from acquisition
|
6,594 | 2,282 |
20
|
EVENTS AFTER THE DATE OF THE STATEMENT OF FINANCIAL POSITION
|