0001157523-14-002981.txt : 20140725 0001157523-14-002981.hdr.sgml : 20140725 20140724190441 ACCESSION NUMBER: 0001157523-14-002981 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20140724 FILED AS OF DATE: 20140725 DATE AS OF CHANGE: 20140724 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Grana & Montero S.A.A. CENTRAL INDEX KEY: 0001572621 STANDARD INDUSTRIAL CLASSIFICATION: HEAVY CONSTRUCTION OTHER THAN BUILDING CONST - CONTRACTORS [1600] IRS NUMBER: 000000000 STATE OF INCORPORATION: R5 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35991 FILM NUMBER: 14992377 BUSINESS ADDRESS: STREET 1: AV. PASEO DE LA REPUBLICA 4667 CITY: LIMA STATE: R5 ZIP: LIMA 34 BUSINESS PHONE: 5112136565 MAIL ADDRESS: STREET 1: AV. PASEO DE LA REPUBLICA 4667 CITY: LIMA STATE: R5 ZIP: LIMA 34 FORMER COMPANY: FORMER CONFORMED NAME: Gra?a & Montero S.A.A. DATE OF NAME CHANGE: 20130320 6-K 1 a50910545.htm GRANA Y MONTERO S.A.A. 6-K a50910545.htm
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15b-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
 
For the month of July 2014

 Commission File Number 001-35591

GRAÑA Y MONTERO S.A.A.
(Exact name of registrant as specified in its charter)
 
GRAÑA Y MONTERO GROUP
(Translation of registrant’s name into English)
 
Republic of Peru
(Jurisdiction of incorporation or organization)
 
Avenida Paseo de la República 4667, Lima 34,
Surquillo, Lima
Peru
(Address of principal executive offices)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
 
Form 20-F ___X____ Form 40-F _______
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
 
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
 
Yes _______ No ___X____
 
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.

 
 
 

 

____________________
/s/Dennis Gray Febres
Stock Market Representative
Graña y Montero S.A.A.


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


GRAÑA Y MONTERO S.A.A.

 
 



By: /s/ DENNIS GRAY FEBRES

Name: Dennis Gray Febres

Title: Stock Market Representative

July 24, 2014

 
 
 

 

(All amounts are expressed in thousands of S/. unless otherwise stated)

UNAUDITED



GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AT JUNE 30, 2013 AND 2014 AND FOR THE SIX-MONTH PERIOD ENDED IN THIS DATE
 

 
 
 

 

(All amounts are expressed in thousands of S/. unless otherwise stated)

UNAUDITED



GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AT JUNE 30, 2013 AND 2014 AND FOR THE SIX-MONTH PERIOD ENDED IN THIS DATE


CONTENTS





Condensed Interim Consolidated Statement of Financial Position

Condensed Interim Consolidated Income Statement

Condensed Interim Consolidated Statement of Comprehensive Income

Condensed Interim Consolidated Statement of Shareholders’ Equity 

Condensed Interim Consolidated Statement of Cash Flows

Notes to the Condensed Interim Consolidated Financial Statements





 
S/.  New Peruvian Sol 
US$  United States dollar 
 
 
 
 

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
                             
UNAUDITED                               
                                         
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                                 
                                         
                                         
CONDENSED INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION
                       
AT DECEMBER 31, 2013 (AUDITED) AND AT JUNE 30, 2014 (UNAUDITED)
                       
                                         
ASSETS
                   
LIABILITIES AND EQUITY
                 
         
At
                   
At
       
         
December 31,
   
June 30,
             
December 31,
   
June 30,
 
   
Note
 
2013
   
2014
       
Note
 
2013
   
2014
 
                                         
Current assets
                   
Pasivo corriente
                 
Cash and cash equivalents
          959,415       914,734    
Borrowings
    12       486,119       819,376  
Trade accounts receivables
          521,872       573,967    
Trade accounts payable
            991,397       1,086,344  
Outstanding work in progress
          971,743       1,186,791    
Accounts payable to related parties
    9       25,585       33,992  
Accounts receivable from related parties
    9       83,850       45,846    
Current taxes
            159,235       134,491  
Other accounts receivable
            553,218       575,845    
Other accounts payable
            745,094       864,541  
Inventories
            762,797       867,461    
Other provisions
    13       8,895       10,827  
Prepaid expenses
            25,686       41,271    
Total current liabilities
            2,416,325       2,949,571  
Non-current assets classified as held for sale
            21,473       20,382                              
Total current assets
            3,900,054       4,226,297    
Non-current liabilities
                       
                           
Borrowings
    12       309,703       318,184  
Non-current assets
                         
Long-term trade accounts payable
            2,157       4,953  
Long-term trade accounts receivable
            591,917       598,701    
Other long-term accounts payable
            205,396       211,093  
Long-term outstanding work in progress
            -       2,742    
Other provisions
    13       40,387       35,514  
Long-term accounts receivable from related parties
    9       -       42,421    
Derivative financial instruments
            3,911       3,372  
Other long-term accounts receivable
            38,151       47,951    
Deferred income tax liability
            138,157       76,685  
Available-for-sale financial assets
    8       88,333       88,333    
Total non-current liabilities
            699,711       649,801  
Investments in associates and joint ventures
    10       87,967       121,993    
Total liabilities
            3,116,036       3,599,372  
Investment property
            36,945       37,077                              
Property, machinery and equipment
    11       952,596       1,008,930    
Equity
    14                  
Intangible assets
    11       481,392       507,397    
Capital
            660,054       660,054  
Deferred income tax asset
            135,521       138,953    
Legal reserve
            111,657       132,011  
Total non-current assets
            2,412,822       2,594,498    
Premium for share issuance
            1,027,533       1,027,533  
                           
Other comprehensive income
            18,423       8,324  
                           
Retained earnings
            948,112       949,305  
                           
Equity attributable to controlling interest in the Company
    2,765,779       2,777,227  
                           
Non-controlling interest
            431,061       444,196  
                           
Total equity
            3,196,840       3,221,423  
              6,312,876       6,820,795                   6,312,876       6,820,795  
                                                     
                                                     
                                                     
The accompanying notes on pages 7 to 22 are an integral part of the consolidated financial statements.
                       
 
 
 
- 2 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
             
UNAUDITED               
                   
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                 
                   
                   
CONDENSED INTERIM CONSOLIDATED STATEMENT OF INCOME
                 
                   
                   
         
For the six-month period
 
         
ended June 30,
 
   
Note
   
2013
   
2014
 
                   
                   
Revenues from construction activities
          1,731,464       2,151,974  
Revenues from services provided
          738,924       790,466  
Revenue from real estate and sale of goods
          211,530       142,274  
            2,681,918       3,084,714  
                       
Cost of construction activities
          (1,479,026 )     (1,908,635 )
Cost of services provided
          (608,316 )     (644,605 )
Cost of real estate and goods sold
          (133,974 )     (102,851 )
      15       (2,221,316 )     (2,656,091 )
Gross profit
            460,602       428,623  
                         
Administrative expenses
    15       (169,776 )     (196,141 )
Other income and expenses
            15,022       13,170  
Other (losses) gains, net
            (674 )     133  
Operating profit
            305,174       245,785  
                         
Financial expenses
            (300,022 )     (209,164 )
Financial income
            214,148       179,913  
Dividends received
            -       6,924  
Share of the profit or loss in associates and joint
                       
ventures under the equity method of accounting
            19,221       14,659  
Profit before income tax
            238,521       238,117  
Income tax
    16       (78,984 )     (73,486 )
Profit for the period
            159,537       164,631  
                         
Profit attributable to:
                       
Owners of the Company
            121,676       135,063  
Non-controlling interest
            37,861       29,568  
              159,537       164,631  
                         
Earnings per share from continuing operations
                       
attributable to owners of the Company during
                       
the six-month period ended
            0.218       0.205  
                         
Weighted average number of shares in issue
                       
at S/.1.00 each, at June 30,
            558,284       660,054  
                         
                         
The accompanying notes on pages 7 to 22 are an integral part of the consolidated financial statements.
 
 
 
 
- 3 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
           
UNAUDITED             
             
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
           
             
             
CONDENSED INTERIM CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
       
             
             
   
For the six-month period
 
   
ended June 30,
 
   
2013
   
2014
 
             
             
Profit for the period
    159,537       164,631  
Other comprehensive income:
               
Items that will not be reclassified to profit or loss
               
Adjustment for actuarial gains and losses, net of tax
    1,293       (1,852 )
                 
Items that may be subsequently  reclassified to profit or loss
               
Cash flow hedge, net of tax
    3,364       110  
Foreign currency translation adjustment, net of tax
    6,199       (14,522 )
      9,563       (14,412 )
Other comprenhensive income for the period, net of tax
    10,856       (16,264 )
Total comprehensive income for the period
    170,393       148,367  
                 
Comprehensive income attributable to:
               
Controlling interest in the Company
    131,983       123,575  
Non-controlling interest
    38,410       24,792  
      170,393       148,367  
                 
                 
                 
The accompanying notes on pages 7 to 22 are an integral part of the consolidated financial statements.
 
 
 
 
- 4 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
                                     
UNAUDITED                                       
                                                       
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                                           
                                                       
                                                       
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN NET SHAREHOLDERS' EQUITY
                   
FOR THE PERIODO ENDED JUNE 30, 2013 AND JUNE 30, 2014
                                           
                                                       
                                                       
         
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
    -       -       -       -       -       121,676       121,676       37,861       159,537  
Cash flow hedge
    -       -       -       -       3,196       -       3,196       168       3,364  
Adjustment for actuarial gains and losses
    -       -       -       -       -       970       970       323       1,293  
Foreign currency translation adjustment
    -       -       -       -       6,141       -       6,141       58       6,199  
Comprehensive income of the period
    -       -       -       -       9,337       122,646       131,983       38,410       170,393  
Transactions with shareholders:
                                                                       
- Transfer to legal reserve
    -       -       4,646       -       -       (4,646 )     -       -       -  
- Dividend distribution
    -       -       -       -       -       (86,986 )     (86,986 )     (10,438 )     (97,424 )
- Deconsolidation of subsidiaries
    -       -       -       -       -       -       -       16,726       16,726  
- Contributions of non-controlling shareholders
    -       -       -       (2,787 )     -       -       (2,787 )     (4,548 )     (7,335 )
- Additional acquisition of non-controlling
    -       -       -               -       -       -       (6,841 )     (6,841 )
- Others
                    -               -               -       (10 )     (10 )
Total transactions with shareholders
    -       -       4,646       (2,787 )     -       (91,632 )     (89,773 )     (5,111 )     (94,884 )
Balances as of June 30, 2013
    558,284       558,284       111,657       3,869       5,621       754,986       1,434,417       424,334       1,858,751  
                                                                         
                                                                         
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
    -       -       -       -       -       135,063       135,063       29,568       164,631  
Cash flow hedge
    -       -       -       -       105       -       105       5       110  
Adjustment for actuarial gains and losses
    -       -       -       -       -       (1,389 )     (1,389 )     (463 )     (1,852 )
Foreign currency translation adjustment
    -       -       -       -       (10,204 )     -       (10,204 )     (4,318 )     (14,522 )
Comprehensive income of the period
    -       -       -       -       (10,099 )     133,674       123,575       24,792       148,367  
Transactions with shareholders:
                                                                       
- Transfer to legal reserve
    -       -       20,354       -       -       (20,354 )     -       -       -  
- Dividend distribution
    -       -       -       -       -       (112,127 )     (112,127 )     (44,652 )     (156,779 )
- Contributions of non-controlling shareholders
    -       -       -       -       -       -       -       34,495       34,495  
- Returns additional capital from
non-controlling interests
    -       -       -       -       -       -       -       (1,500 )     (1,500 )
Total transactions with shareholders
    -       -       20,354       -       -       (132,481 )     (112,127 )     (11,657 )     (123,784 )
Balances as of June 30, 2014
    660,054       660,054       132,011       1,027,533       8,324       949,305       2,777,227       444,196       3,221,423  
                                                                         
                                                                         
                                                                         
The accompanying notes on pages 7 to 22 are an integral part of the consolidated financial statements.
                         
 
 
 
- 5 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
             
UNAUDITED               
                   
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                 
                   
                   
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS
             
                   
                   
         
For the six-month period
 
         
ended June 30,
 
   
Note
   
2013
   
2014
 
                   
OPERATING ACTIVITIES
                 
Profit before income tax
          238,521       238,117  
Adjustments to  profit not affecting cash flows from
                     
operating activities:
                     
Depreciation
    15       93,759       86,237  
Amortization of other assets
    15       44,893       39,334  
Other provisions
            1,534       6,282  
Share of the profit and loss in associates
                       
under the equity method of accounting
            (19,221 )     (14,659 )
Reversal of provisions
            (5,364 )     (5,222 )
Profit on sale of property, plant and equipment
            (961 )     (6,225 )
Foreign exchange gains on investing activities
            -       (9,720 )
Foreign exchange gains on operating activities
            (4,772 )     (1,936 )
Net variations in assets and liabilities:
                       
Decrease trade accounts receivable
            (380,217 )     (272,030 )
Decrease in other accounts receivable
            (216,510 )     (34,324 )
Decrease in other accounts receivable from related parties
            (39,110 )     (4,418 )
Decrease in inventories
            (20,939 )     (104,310 )
Decrease in pre-paid expenses and other assets
            (1,978 )     (15,418 )
Decrease (increase) in trade accounts payable
            (78,861 )     94,028  
Increase in other accounts payable
            34,029       135,193  
Increase in other accounts payable to related parties
            7,132       8,408  
Decrease in other provisions
            (85 )     (6,668 )
Payments for intangible purchase - Concessions
            (15,122 )     (527 )
Payment of income tax
            (152,764 )     (160,292 )
Net cash applied to operating activities
            (516,036 )     (28,150 )
                         
INVESTING ACTIVITIES
                       
Sale of property, machinery and equipment
            8,274       25,870  
Dividends received
            4,027       19,728  
Payment for Investment in associates
            -       (41,335 )
Payment for purchase of property investments
            (1,727 )     (1,200 )
Payments for intangible purchase
            (9,951 )     (38,736 )
Direct cash inflow (outflow) from acquisition of subsidiaries
            -       (6,594 )
Payments for fixed asset purchase
            (102,466 )     (118,787 )
Net cash applied to investing activities
            (101,843 )     (161,054 )
                         
FINANCING ACTIVITIES
                       
Loans received
            833,067       882,917  
Amortization of loans received
            (465,490 )     (595,805 )
Interest payment
            (21,832 )     (18,455 )
Dividends paid to owners of the parent
            (86,986 )     (112,127 )
Dividends paid to non-controlling interest
            (10,438 )     (44,652 )
Cash received (contribution return) to non-controlling shareholders
      -       27,886  
Acquisition or sale of interest in a subsidiary of non-controlling shareholders
      9,391       -  
Capital contribution
            -       2,823  
Net cash provided by financing activities
            257,712       142,587  
Net decrease in cash
            (360,167 )     (46,617 )
Cash decrease in deconsolidation
            (5,816 )     -  
Exchange gains on cash and cash equivalents
            4,772       1,936  
Cash and cash equivalents at the beginning of the year
            780,114       959,415  
Cash and cash equivalents at the end of the period
            418,903       914,734  
                         
NON-CASH TRANSACTIONS:
                       
Acquisition of assets through finance leases
            32,009       73,158  
Increase of participation in associate
            1,491       -  
                         
The accompanying notes on pages 7 to 22 are an integral part of the consolidated financial statements.
 
 
 
 
- 6 -

 
 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED
 
 
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
 
 
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AT JUNE 30, 2013 AND 2014 (UNAUDITED), AND AT DECEMBER 31, 2013 (AUDITED)


1
GENERAL INFORMATION
 
The Company is the parent company of the Graña y Montero Group (hereinafter the Group) and its principal activity is the holding of investments in the different companies of the Group. Additionally, the Company provides services of general management, financial management, commercial management, legal advisory and human resources management to Group companies; it is also engaged in the leasing of offices to Group companies and third parties.
 
The Group is a conglomerate of companies with operations including different business activities, of which the most significant are engineering and construction, infrastructure (public concession operation), real estate businesses and technology services.
 
These condensed interim consolidated financial statements as of June 30, 2014 have been prepared and authorized for issuance by the Chief Financial Officer on July 24, 2014.
 
2
BASIS OF PREPARATION
 
These condensed interim consolidated financial statements for the three -month period ended June 30, 2014 have been prepared in accordance with (IAS 34) “Interim financial reporting”.  The condensed interim consolidated financial statements should be read in conjunction with the annual consolidated financial statements for the year ended December 31, 2013, which have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
 
3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
The accounting policies used in the preparation of these interim condensed consolidated financial statements are consistent with those applied in the preparation of the year-end financial statements at December 31, 2013
 
4
FINANCIAL RISK MANAGEMENT
 
4.1           Financial risk factors
 
The Group’s activities expose it to a variety of financial risks: market risk (including currency risk, price risk, fair value interest rate risk and cash flow interest rate risk), credit risk and liquidity risk.
 
The condensed interim consolidated financial statements do not include all financial risk management information and disclosures required in the annual financial statements; these should be read in conjunction with the Group’s annual financial statements as of December 31, 2013.  There have been no changes since year-end in the risk management department of the Group or in any risk management policies.
 
 
 
- 7 -

 
 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED
 
 
4.1.1     Market risk –

Compared to year end, no new material market risk hedging arrangements have occurred.

4.1.2     Credit risk –

Compared to year end, the Group has no exposure to any new relevant credit risk.

4.1.3     Liquidity risk -

Compared to year end, no major changes in undiscounted contractual cash flows have occurred, except for changes in the structure of the Group’s liabilities, resulting from an increase in the short-term debt, mainly for working capital.

The following table categorizes the Group’s financial liabilities into relevant maturity groupings based on the remaining period from the date of the statement of financial position to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows:

   
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 June 30, 2014
                                       
Borrowing (except for
                                       
finance leases)
    735,311       108,332       37,313       -       880,956  
Finance leases liabilities
    107,709       93,276       94,827       16,704       312,516  
Trade accounts payable
    1,086,344       4,953       -       -       1,091,297  
Accounts payable to related parties
    33,992       -       -       -       33,992  
Other accounts payable
    501,917       51,515       1,002       10,956       565,390  
Trading and net settled derivative
                                       
financial instruments
                                       
(interest rate swaps)
    1,234       2,138       -       -       3,372  
      2,466,507       260,214       133,142       27,660       2,887,523  
 
 
4.2 Capital management -

The Group monitors capital on the basis of the gearing ratio. This ratio is calculated as net debt divided by total capital. Net debt is calculated as total borrowings (including current and non-current borrowings), less cash and cash equivalents. Total capital is calculated as total ‘equity’ as shown in the consolidated statement of financial position plus net debt.

As of December 31, 2013, no gearing ratio was part of the analysis because cash surpluses were higher than financial obligations and equity had not been used to secure compliance with financial obligations as it is shown in the table below. As of June 30, 2014, due to the fact that the Company has acquired significant borrowings, the Company’s strategy was to maintain a gearing ratio between 0.03 and 1.00.
 
 
 
- 8 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED
 
 
   
December 31,
    June 30,  
   
2013
   
2014
 
   
Total borrowing
    795,822       1,137,560 )
Less: Cash and cash equivalents
    (959,415 )     (914,734 )
Net debt
    (163,593 )     222,826  
Total equity
    3,196,840       3,221,423  
Total capital
    3,033,247       3,444,249  
   
Gearing ratio
    0.00       0.06  
 
 
4.3           Fair value estimation -

For the classification of the type of valuation used by the Group for its financial instruments at fair value, the following levels of measurement have been established:
 
-  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).
 
 
The only financial instruments measured at fair value by the Group are interest rate swaps (variable to fixed), forward foreign exchange contracts (mostly euros and U.S. dollars) and available-for-sale investments.  The measurement at fair value of these instruments corresponds to the characteristics of Level 2 and has been determined based on the present value of discounted future cash flows.  During the six-month period ended June 30, 2014 there were no changes in the levels of measurement of financial instruments at fair value.

The carrying amount of cash and cash equivalents corresponds to its fair value. The Group considers that the carrying amount of short-term accounts receivable and payable approximates fair value. The fair value of financial liabilities has been estimated by discounting the future contractual cash flows at the interest rate currently prevailing in the market and which is available to the Group for similar financial instruments.

Fair value hierarchy -

The following table presents the Group’s financial assets and liabilities that are measured
at fair value as of June 30, 2014.

   
Level 1
   
Level 2
   
Level 3
   
Total
 
   
Liabilities:
                       
Derivative financial instruments - Cash
                       
flow hedging
    -       3,372       -       3,372  
Total liabilities
    -       3,372       -       3,372  

There were no transfers between Levels 1, 2 and 3 during the period.
 
 
 
- 9 -

 

(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED

5
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
 
Preparation of the condensed interim consolidated financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

In preparing these condensed interim consolidated financial statements, the significant judgements made by management in applying the Group’s accounting policies and the key sources of uncertainty were the same as those that applied to the consolidated financial statements for the year ended  December 31, 2013.
 
6
SEASONALITY OF OPERATIONS
 
The Group shows no material seasonality in the operations of any of its subsidiaries; operations are carried out regularly during the course of the period.
 
7
SEGMENT REPORTING
 
Operating segments are reported consistent with the internal reports that are reviewed by the Corporate General Manager, who is the chief operating decision maker, responsible for allocating resources and evaluating the performance of each operating segment.

The Group's operating segments are assessed by the activity of the following business units: (i) engineering and construction, (ii) infrastructure, (iii) real estate, (iv) technical services and (v) the operation of the Parent Company (Holding).

As set forth under IFRS 8, reportable segments by significance of income are: ‘engineering and construction’ and ‘technical services’. However, the Group has voluntarily decided to report on all its operating segments as detailed in this Note.

Inter-segmental sales transactions are entered into at prices that are similar to those that would have been agreed to with unrelated third parties. Revenues from external customers reported to the Corporate General Manager are measured in a manner consistent with the basis of preparation of the financial statements.

Group sales and receivables are not concentrated on a few customers.
 
 
 
- 10 -

 
 
(All the amounts are expressed in thousand of S/. unless otherwise stated)
                                                 
UNAUDITED
                                                           
                                                             
Operating segments financial position
                                                       
                                                             
Segment reporting
                                                           
                                                             
   
Engineering
   
Infrastructure
             
Parent
             
   
and
   
 
                Water           Technical    
Company
             
   
construction
   
Energy
   
Toll roads
   
Mass transit
 
 treatment
   
Real estate
   
 services
   
Operations
 
Eliminations
   
Consolidated
 
As of December 31, 2013
                                                           
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  
Long-term trade accounts receivable
from related parties
    -       -       -       -       -       -       -       57,501       (57,501 )     -  
Other long-term accounts receivable
    -       -       10,081       -       1,858       11,811       12,301       2,100       -       38,151  
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  
 
 
 
- 11 -

 

(All the amounts are expressed in thousand of S/. unless otherwise stated)
                                     
UNAUDITED
                               
                                                             
Operating segments financial position
                                                           
                                                             
Segment reporting
                                                           
                                                             
   
Engineering
   
Infrastructure
                                 
Parent
             
   
and construction
   
Energy
   
Toll roads
   
Mass transit
 
Water treatment
   
Real estate
   
Technical services
   
Company Operations
   
Eliminations
   
Consolidated
 
As of June 30, 2014
                                                           
Assets.-
                                                           
Cash and cash equivalents
    215,018       21,508       66,273       51,871       2,127       47,669       32,820       477,448       -       914,734  
Trade Accounts receivable
    369,613       45,219       23,325       5,711       -       25,448       104,607       44       -       573,967  
Outstanding work in progress
    919,869       9,632       -       34,316       25,802       -       197,172       -       -       1,186,791  
Accounts receivable from related parties
    94,121       232       8,183       315       -       4,056       43,537       600,874       (705,472 )     45,846  
Other accounts receivable
    352,935       20,353       13,129       32,229       5,167       12,314       75,941       62,717       1,060       575,845  
Inventories
    140,231       7,865       -       12,340       -       638,097       71,783       486       (3,341 )     867,461  
Prepaid expenses
    8,258       1,964       7,534       11,949       424       2,093       6,053       2,996       -       41,271  
Non-current assets classified as held for sale
    20,382       -       -       -       -       -       -       -       -       20,382  
Total Current assets )     2,120,427       106,773       118,444       148,731       33,520       729,677       531,913       1,144,565       (707,753 )     4,226,297  
                                                                                 
Long-term trade accounts receivable
    -       -       -       598,701       -       -       -       -       -       598,701  
Long-term outstanding work in progress
    -       -       2,742       -       -       -       -       -       -       2,742  
Long-term trade accounts receivable from related parties
    -       -       -       -       -       -       -       129,886       (87,465 )     42,421  
Other long-term accounts receivable
    -       -       19,334       1,321       -       12,422       12,756       2,118       -       47,951  
Available-for-sale financial asset
    -       1,058       -       -       -       -       2       88,333       (1,060 )     88,333  
Investments in associates and joint ventures
    142,421       7,040       -       -       -       44,316       10,808       863,521       (946,113 )     121,993  
Investment property
    -       -       -       -       -       37,077       -       -       -       37,077  
Property, plant and equipment
    551,545       189,001       2,193       11,092       -       6,097       147,530       111,156       (9,684 )     1,008,930  
Intangible assets
    162,551       104,915       166,041       6,344       1,125       1,126       33,883       16,233       15,179       507,397  
Deferred income tax asset
    74,672       926       2,139       5,152       -       1,864       49,566       1,348       3,286       138,953  
Total non-current assets
    931,189       302,940       192,449       622,610       1,125       102,902       254,545       1,212,595       (1,025,857 )     2,594,498  
Total assets
    3,051,616       409,713       310,893       771,341       34,645       832,579       786,458       2,357,160       (1,733,610 )     6,820,795  
                                                                                 
                                                                                 
Liabilities.-
                                                                               
Borrowings
    347,495       19,613       67,667       200,373       -       84,118       99,501       609       -       819,376  
Trade accounts payable
    838,841       18,317       1,258       12,193       70       61,515       150,063       4,087       -       1,086,344  
Accounts payable to related parties
    79,395       9,025       20,833       476,834       18,619       50,589       79,975       4,302       (705,580 )     33,992  
Current taxes
    109,841       2,997       53       138       125       2,029       16,786       2,522       -       134,491  
Other accounts payable
    610,523       7,080       54,436       749       135       75,242       102,362       14,014       -       864,541  
Other provisions
    -       6,016       -       -       -       -       4,811       -       -       10,827  
Total current liabilities
    1,986,095       63,048       144,247       690,287       18,949       273,493       453,498       25,534       (705,580 )     2,949,571  
                                                                                 
Borrowings
    125,711       77,673       3,861       -       -       55,109       53,284       2,546       -       318,184  
Long-term trade accounts payable
    -       -       2,796       2,157       -       -       -       -       -       4,953  
Accounts payables to related parties
    -       -       -       -       -       57,932       29,533       -       (87,465 )     -  
Other long-term accounts payable
    118,488       -       462       3,519       -       6,956       80,761       907       -       211,093  
Other provisions
    7,137       6,351       -       -       -       -       22,026       -       -       35,514  
Derivative financial instruments
    -       3,372       -       -       -       -       -       -       -       3,372  
Deferred income tax liability
    60,199       231       -       -       328       1,446       6,691       7,790       -       76,685  
Total non-current liabilities
    311,535       87,627       7,119       5,676       328       121,443       192,295       11,243       (87,465 )     649,801  
Total liabilities
    2,297,630       150,675       151,366       695,963       19,277       394,936       645,793       36,777       (793,045 )     3,599,372  
Equity
    610,396       241,006       122,010       56,534       15,368       146,061       115,786       2,310,608       (840,542 )     2,777,227  
Non-controlling interest
    143,590       18,032       37,517       18,844       -       291,582       24,879       9,775       (100,023 )     444,196  
Total liabilities and equity
    3,051,616       409,713       310,893       771,341       34,645       832,579       786,458       2,357,160       (1,733,610 )     6,820,795  
 
 
 
- 12 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
                                                 
UNAUDITED
                                                           
                                                             
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 six-month period
                                                           
ended Jun 30, 2013
                                                           
                                                             
Revenue
    1,818,221       127,560       71,854       44,937       26,811       174,740       495,635       26,143       (103,983 )     2,681,918  
Gross profit
    259,950       42,928       27,753       1,024       3,471       66,009       83,955       (3,015 )     (21,473 )     460,602  
Administrative expenses
    (101,514 )     (7,602 )     (3,030 )     (3,862 )     (173 )     (9,064 )     (71,199 )     (4,463 )     31,131       (169,776 )
Other income and expenses
    7,529       93       287       (131 )     (3 )     (468 )     12,571       (1,591 )     (3,265 )     15,022  
Other (losses) gains, net
    -       210       -       114       -       (998 )     -       -       -       (674 )
Profit before interests
                                                                               
and taxes (EBIT)
    165,965       35,629       25,010       (2,855 )     3,295       55,479       25,327       (9,069 )     6,393       305,174  
Financial expenses
    (168,751 )     (16,593 )     (13,439 )     (35,810 )     (1,745 )     (16,074 )     (22,933 )     (26,459 )     1,782       (300,022 )
Financial income
    147,167       6,912       10,866       9,025       11       5,899       15,525       30,870       (12,127 )     214,148  
Dividends received
    -       -       -       -       -       -       -       36,588       (36,588 )     -  
Share of the profit or loss
                                                                               
In associates under the equity
                                                                               
method of accounting
    24,534       359       -       -       -       72       474       490       (6,708 )     19,221  
Profit before income tax (EBT)
    168,915       26,307       22,437       (29,640 )     1,561       45,376       18,393       32,420       (47,248 )     238,521  
Income tax
    (54,542 )     (9,281 )     (6,614 )     8,822       (470 )     (12,627 )     (4,584 )     (661 )     973       (78,984 )
Net profit for the period
    114,373       17,026       15,823       (20,818 )     1,091       32,749       13,809       31,759       (46,275 )     159,537  
                                                                                 
Profit attributable to:
                                                                               
                                                                                 
Controlling interest in the Group
    94,582       16,240       10,529       (15,613 )     546       11,188       11,737       31,879       (39,412 )     121,676  
Non-controlling interest
    19,791       786       5,294       (5,205 )     545       21,561       2,072       (120 )     (6,863 )     37,861  
Net profit for the period
    114,373       17,026       15,823       (20,818 )     1,091       32,749       13,809       31,759       (46,275 )     159,537  
 
 
 
- 13 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
                                                 
UNAUDITED
                                                           
                                                             
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 six-month period
                                                           
ended Jun 30, 2014
                                                           
                                                             
Revenue
    2,251,951       158,931       94,643       71,864       15,256       99,347       517,970       25,894       (151,142 )     3,084,714  
Gross profit
    268,413       58,443       29,035       18,255       1,190       20,238       54,768       (6,756 )     (14,963 )     428,623  
Administrative expenses
    (122,654 )     (8,078 )     (3,795 )     (4,508 )     (140 )     (10,564 )     (60,370 )     (13,802 )     27,770       (196,141 )
Other income and expenses
    3,936       (1,474 )     62       20       -       (409 )     4,735       7,105       (805 )     13,170  
Other gains (losses) , net
    -       139       -       -       -       (6 )     -       -       -       133  
Profit before interests
                                                                               
and taxes (EBIT)
    149,695       49,030       25,302       13,767       1,050       9,259       (867 )     (13,453 )     12,002       245,785  
Financial expenses
    (98,639 )     (10,337 )     (12,623 )     (23,715 )     (31 )     (11,898 )     (16,184 )     (40,908 )     5,171       (209,164 )
Financial income
    88,889       7,293       4,526       21,481       6       8,013       7,515       62,091       (19,901 )     179,913  
Dividends received
    -       -       -       -       -       -       -       123,757       (116,833 )     6,924  
Share of the profit or loss
                                                                               
In associates under the equity
                                                                               
method of accounting
    16,513       (247 )     -       -       -       -       886       -       (2,493 )     14,659  
Profit before income tax (EBT)
    156,458       45,739       17,205       11,533       1,025       5,374       (8,650 )     131,487       (122,054 )     238,117  
Income tax
    (44,635 )     (14,604 )     (4,719 )     (3,613 )     (244 )     (1,496 )     (814 )     (4,106 )     745       (73,486 )
Net profit for the period
    111,823       31,135       12,486       7,920       781       3,878       (9,464 )     127,381       (121,309 )     164,631  
                                                                                 
Profit attributable to:
                                                                               
                                                                                 
Controlling interest in the Group
    87,751       29,471       8,514       5,940       781       1,657       (7,127 )     127,492       (119,416 )     135,063  
Non-controlling interest
    24,072       1,664       3,972       1,980       -       2,221       (2,337 )     (111 )     (1,893 )     29,568  
Net profit for the period
    111,823       31,135       12,486       7,920       781       3,878       (9,464 )     127,381       (121,309 )     164,631  
 
 
 
- 14 -

 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED
 
 
No major changes occurred in total assets as compared to the amount stated in the year-end financial statements.
   
 
There are no differences as compared to the year-end financial statements based on segmentation or measurement of financial performance by segment.
   
8
FINANCIAL ASSETS AVAILABLE FOR SALE
   
 
This account comprises the investment maintained by the Company directly and indirectly in Transportadora de Gas del Perú S.A. (TGP), a local entity that operates gas transportation systems.  At December 31, 2012 the investment corresponded to shares representing the 0.6% of interest in the TGP’s capital.
   
 
In December 2013, the Group acquired from one of the TGP’s shareholders, Pluspetrol Resources Corporation (hereinafter Pluspetrol), an additional 1.04% interest in TGP paying a consideration of US$20 million (equivalent to S/.56.1 million). At December 31, 2013, the fair value of the Group´s interest in TGP equals S/.88.3 million. The change in fair value from 2012 to 2013 of S/.19.1 million, net of the income tax of S/.8.2 million is recorded within other comprehensive income.
   
 
Together with the acquisition of the 1.04% interest, the Company acquired from Pluspetrol on behalf of the Canada Pension Plan Investment Board (CPPIB) an additional indirect interest of 11.34% in TGP. The investment for US$217 million was funded entirely by CPPIB. The risk and rewards of the entire investment are assumed by CPPIB.
   
 
Given the features of the transaction, it has been treated as an off-balance transaction because, in substance, the Company is acting as an agent for CPPIB. Therefore, the Company has not recognized neither the investment in TGP nor any obligation to CPPIB.
   
 
On February 27, 2014 the Company transferred 10.43% to CPPIB and 0.91% to CFI, retaining the 1.04% interest.
   
9
TRANSACTIONS WITH RELATED PARTIES
   
 
a)      Transactions with related parties -
   
 
Major transactions between the Company and its related parties are summarized as follows:

   
From the six-month
 
   
period ended June 30,
 
   
2013
   
2014
 
             
Revenue from sale of goods and services:
           
- Associates
    1,983       -  
- Joint operations
    35,672       16,937  
      37,655       16,937  

 
Inter-company services were agreed upon under market terms as if they had been agreed to with third parties.
 
 
 
- 15 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED

 
b)           Balances of transactions with related parties

   
At December 31, 
2013
   
At June 30,
2014
 
   
Receivable
   
Payable
   
Receivable
   
Payable
 
                         
Consorcio Peruano de Conservación
    15,080       -       15,885        
Consorcio Rio Mantaro
    3,822       -       5,845       6,129  
Consorcio Brocal Pasco
    1,913       41       -          
Consorcio La Gloria
    3,696       3,398       3,712       3,385  
Consorcio GyM Conciviles
    33,405       -       41,505          
Consorcio Toromocho
    62       34       272       54  
Consorcio Rio Urubamba
    2,798       -       3,311          
Consorcio Tren Electrico
    2,499       -       2,330          
Consorcio Atocongo
    712       -       -       928  
Consorcio Constructor Alto Cayma
    566       4,881       1,389          
Consorcio Lima
    312       -       709          
Consorcio Rio Pallca
    3,903       -       685       818  
Consorcio Norte Pachacutec
    556       952       531       927  
Consorcio Vial Ipacal
    283       -                  
Consorcio Terminales
    4,294       -       194       24  
Consorcio Vial Quinua
    37       1,315       -       1,239  
Consorcio Vial Sullana
    470       -       -          
Consorcio Ancon Pativilca
    -       -       30       866  
Consorcio La Chira
            51       262          
Consorcio Alto Cayma
    5,557       666       577       1,330  
Comerciales Sur
    206       -       326       32  
Consorcio Proyecto Chiquintirca
    134       -       134          
Consorcio Ingenieria y Construcción Bechtel
    -       3,924       -          
Consorcio Vial Sur
    737       -       -          
Consorcio JV PAnamá
    1,323       -       998          
Consorcio Construcciones y Montajes
    -       -       114       516  
Inversiones y Construcciones
    -       -       -          
Consorcio Sistemas SEC
    -       -       1,680          
Stracon Motta Engil JV
    -       -       1,975       4,341  
Consorcio Pasco
    -       -       388          
Consorcio Huacho Pativilca
                    1,023          
Consorcio HV GyM
                    630          
Other minor
    1,485       965       3,762       170  
      83,850       16,227       88,267       20,759  
                                 
Other related parties:
                               
Ferrovias Argentina SA
            8,771       -       12,970  
Besco
    -       587       -       -  
El Condor Combustibles
    -       -       -       263  
      -       9,358       -       13,233  
      83,850       25,585       88,267       33,992  

 
Accounts receivable and payable are of current maturity and have no specific guarantees.
   
 
Accounts receivable from related parties mainly arise from sales transactions for goods and services with a maturity period of 60 days. These balances are non-interest-bearing because they have short-term maturities and do not require a provision for impairment.
   
 
Accounts payable to related parties mainly arise from transactions to provide services of engineering, construction, maintenance and others and have a maturity period of 60 days. Such accounts are not interest bearing because they are short-term.
   
10
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
 
 
 
As of June 30, 2014, associates in which the Group has significant influence are substantially the same as those existing as of December 31, 2013.
   
 
The movement of our investments in associates for the six-month period ended June 30, 2013 and June 30, 2014 is as follows:


 
- 16 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED

   
At June
   
At June
 
    30, 2013     30, 2014  
                 
Beginning balance
    37,446       87,967 )
Acquisition and/or contributions received
    1,491 )     41,335 )
Share of the profit and loss in associates
               
under the equity method of accounting
    19,221 )     14,659 )
Dividends received
    (4,027 )     (19,728 )
Adjustment LQS
    7,409 )     - )
Adjustment SEC
    9,864 )     - )
Other
    924 )     (2,240 )
Ending balances
    72,328 )     121,993 )

 
On December 2013, the Company was awarded the concession for the operation of Chavimochic Irrigation Project. The project consists of the following activities: i) design and construction work of the third phase of the Chavimochic Irrigation Project, in La Libertad; ii) operation and work maintenance; and iii) water supply to the project users. Construction works will begin in 2015, concession has a 25-year period and total investment amounts to US$647 million.
   
 
For the operation of the concession the Company, Constructora Norberto Odebrecht S.A. and Odebrecht Partipacoes e Investimentos S.A. have formed Concesionaria Chavimochic S.A.C. in wich the Company has 26.5% interest. As of March 14, 2014 the Company has issued S/.13.3 million equity.
   
 
Additionally, the Company acquired Panorama Plaza’s Business with a contribution of S/.28 million, it corresponds to a participation as 35%. The main active is a land located in the district of Santiago de Surco, which is developing the real estate project consisting of a commercial area and two office towers of 17 floors.
   
11
PROPERTY, PLANT AND EQUIPMENT AND INTANGIBLE ASSETS
   
 
For the six-month period ended June 30,2013 and 2014, the movement in property, plant and equipment and intangible assets accounts was as follows:

   
Property,
       
   
plant and
   
Intangible
 
   
equipment
   
assets
 
             
At January 1, 2013
    953,531 )     480,398 )
Additions
    134,476 )     25,073 )
Transfers, disposals and adjustments
    (52,953 )     28,319 )
Deductions for sale of assets
    (7,313 )      -  
Depreciation, amortization and impairment charges
    (92,980 )     (44,893 )
Net cost at June 30, 2013
    934,761       488,897 )
                 
At January 1, 2014
    952,596 )     481,392 )
Additions
    191,945 )     41,080 )
Acquisition of subsidiary - net
    567       9,069  
Transfers, disposals and adjustments
    ( 31,410 )     15,236 )
Deductions for sale of assets
    (19,599 )     (46 )
Depreciation, amortization and impairment charges
    (85,169 )     (39,334 )
Net cost at June 30, 2014
    1,008,930       507,397 )

 
Additions to property, plant and equipment comprise of acquisition of plant and equipment intended for the Group’s operations.
 
 
 
- 17 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED

 
 
The amounts registered in Property, plant and equipment and intangible assets were obtained through the acquisition of Coasin Instalaciones Limitada (Note 19), direct control acquired by CAM Chile S.A. and Inversiones y Construcciones Ltda.
   
 
Goodwill -
   
 
Management reviews the results of its business operations based on the type of economic activity carried out. The economic activities that have given rise to goodwill for the Group were engineering and construction, electro-mechanical works, mining services, IT services and telecommunications services.
   
 
Goodwill by cash-generating units is broken down as follows:

   
At December
   
At June
 
    31, 2013     30, 2014  
                 
Construction - Engineering
    36,812       34,878  
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       80,801  

 
Goodwill from the telecommunications services corresponds to the acquisition of the subsidiary Coasin Instalaciones Limitada, which is subsidiary of CAM Chile S.A. (Note 19).
   
 
As a result of the impairment testing on goodwill performed by Management on an annual basis the recoverable amount of the related cash-generating unit (CGU) is determined based on its value in use. Value in use is determined based on the future cash flows expected to be generated by the assessed CGU. As a result of these assessments no provisions for impairment were required. As of June 30, 2014 same criteria were applied as those in test impairment at December 31, 2013.
   
12
BORROWINGS
   
 
This item comprises:


   
Total
   
Current
   
Non-current
 
   
At
   
At
   
At
   
At
   
At
   
At
 
   
December
   
Junio
   
December
   
Junio
   
December
   
June
 
    31, 2013     30, 2014     31, 2013     30, 2014     31, 2013     30, 2014  
                                                 
Bank loans
    514,228       850,346       381,005       721,673       133,223       128,673  
Leases
    281,594       287,214       105,114       97,703       176,480       189,511  
      795,822       1,137,560       486,119       819,376       309,703       318,184  

 
Bank loans -
   
 
As of December 31, 2013 and June 30, 2014, this item comprises bank loans in local and foreign currencies for working capital purposes. These obligations bear interest at fixed rates which fluctuated between 2% and 9% in 2013, and 2% and 7% in June 30,2014.
   
 
In April 2005, the subsidiary Norvial S.A.signed Loan Agreements with IFC and IDB to finance the construction of the first stage of the road Ancón – Huacho – Pativilca (Red Vial 5) for the amount of US$36 million (S/.123.5 millions).  The remaining of this loan (S/.42.6 millions) was prepaid at the end of 2013. On January 15, 2014 the subsidiary Norvial S.A. signed a short term bridge loan with Banco de Crédito del Perú for the amount of S/. 50 million at an interest rate of 6.32%; further in June 2014 S/.10 million loan was acquired, with the same conditions. This loan will be canceled with the Bond Program to be issue in the local capital market that will finance the construction of the second stage of this road.
 
 
 
- 18 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED
 
   
 
In June 2014, the subsidiary GyM Ferrovías signed a short term loan with BBVA Continental by S/.200 million at an interest rate of 5.75%, which will due in December 2014.
   
 
As of June 30, 2014, the Company maintained unused credit limits for S/.2,617 million, which expire within one year (S/.2,626 million as of December 31, 2013).
   
 
b)     Fair value of borrowings -
   
 
The carrying amount and fair value of borrowings are broken down as follows:

   
Carrying amounts
   
Fair value
 
   
At December
   
At June
   
At December
   
At June
 
    31, 2013     30, 2014     31, 2013     30, 2014  
                                 
Other loans
    753,223       1,137,560       642,842       1,135,942  
Loans from multilateral organizations
    42,599       -       44,384       -  
      795,822       1,137,560       687,226       1,135,942  

 
The fair value is based on cash flows discounted using a rate based on the borrowing rate of 3.5% and 7.73% (4.1% and 8.05% in 2013). It should be noted that the interest rate used are those applicable and negotiated by each Company.
   
13
PROVISIONS
   
 
This item is broken down based on the expectation of liquidation as follows:
 
   
At December
   
At June
 
    31, 2013     30, 2014  
                 
Current portion
    8,895       10,827  
Non-current portion
    40,387       35,514  
      49,282       46,341  

 
The movement of this item for the six-month period ended June 31, 2013 and 2014 is as follows:

         
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, 2013
    11,380       6,006       35,220       (4,897       -       57,503  
Additions
    171       409       -       -       -       580  
Reversals
    -       -       (5,529 )     (85 )             (5,614 )
At June 30, 2013
    11,551       6,415       29,691       4,812       -       52,469  
                                                 
                                                 
At January 1, 2014
    12,217       6,821       21,546       4,852       3,846       49,282  
Additions
    3,655       -       -       1,957       2,487       8,099  
Additions from business combinations
    -       5,159       -       -       -       5,159  
Reversals
    (399 )     (4,309 )     (4,823 )     -       -       (9,531 )
Payments
    -       -       -       (335 )     (6,333 )     (6,668 )
At June 30, 2014
    15,473       7,671       16,723 )     6,474       -       46,341  
)
 
Reversals for the three-month period ended June 30, 2014 mainly consists of write-offs of provisions recognized in conjunction with the purchase price allocation related to acquisition of CAM Chile in S/.4.8 million. (S/.5.5 million as of June 30, 2013).


 
- 19 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED

14
CAPITAL
   
 
As of June 30, 2014 and December 31, 2013, the authorized, subscribed and paid-in capital, according to the Company’s bylaws as amended, is represented by 660,053,790 common shares at S/.1.00 par value each.
   
 
Subsequently, a resolution of the General Meeting on March 26, 2013, as well as agreements adopted at meetings of the Board on May 30, July 23 and August 22 of 2013, mandated the issuance of common stock through a public offering of "American Depositary Shares" (ADS´s) registered in the Securities and Exchange Commission (SEC) and NYSE, increasing the capital sum from S/.558,284 to S/.660,054.
   
 
This capital increase was carried out in two tranches as follows:

(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).

 
As of June 30, 2014, the amount of 260,883,600 common shares is representing en ADSs (equivalents at 52,176,720 ADS’s therefore, at 5 shares per ADS).
   
15
EXPENSES BY NATURE
   
 
For the six-month period ended June 30, 2013 and 2014, this item comprises:
 
   
Cost of
   
Adminis-
       
   
services
   
trative-
       
   
and goods
   
expenses
   
Total
 
                   
2013
                 
Purchase of goods
    429,565       -       429,565  
Personnel charges
    641,419       98,094       739,513  
Services provided by third-parties
    592,946       37,836       630,782  
Taxes
    6,420       372       6,792  
Other management charges
    304,550       23,082       327,632  
Depreciation
    86,947       6,812       93,759  
Amortization
    41,417       3,476       44,893  
Variation of inventories
    118,052       104       118,156  
      2,221,316       169,776       2,391,092  
                         
2014
                       
Purchase of goods
    92,316       -       92,316  
Personnel charges
    826,240       107,949       934,189  
Services provided by third-parties
    872,276       60,814       933,090  
Taxes
    6,043       764       6,807  
Other management charges
    374,780       16,220       391,000  
Depreciation
    79,318       6,919       86,237  
Amortization
    35,859       3,475       39,334  
Variation of inventories
    369,259       -       369,259  
      2,656,091       196,141       2,852,232  
 
 
 
- 20 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED

16
INCOME TAX
   
 
Income tax expense is recognised based on management’s estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the year to 31 december 2014 is 30.86% (33.05% for the three-month period ended June 30, 2013).
   
17
CONTINGENCIES, COMMITTMENTS AND GUARANTEES
   
 
As of June 30, 2014, total contingencies amounted S/.29 million. In addition the Group had guarantee commitments with different financial institutions securing transactions in the amount of US$49.5 million and S/.87.5 million.
   
18
DIVIDENDS
   
 
For the period ended June 30, 2014, the Group paid dividends on its subsidiaries to its non-controlling entities for S/.44.6 million (S/.10.4 million for the same period of 2013).
   
 
Dividends from the year ended December 31, 2013, of S/.0.169 per share totaling S/.112,126,908 were approved at the General Shareholders’ meeting held on March 28, 2014, and was paid on April 28, 2014.
   
19
BUSINESS COMBINATIONS
   
 
Acquisition of Coasin Instalaciones Limitada.
   
 
In March 2014, through the subsidiaries CAM Chile S.A. and Inversiones y Construcciones Ltda., the Group acquired control of Coasin Instalaciones Limitada with the purchase of 100.00% of its equity shares. Coasin is an entity domiciled in Chile, whose main economic activity is the provision of maintenance and installation services and telecommunications equipment..
   
 
This acquisition is part of the Group’s plan to increase its presence in markets that present high growth potential as in Chile, and in attractive industries, such as public services.
   
 
The Price paid by CAM Chile S.A. for the acquisition of Coasin amounted to US$2.3 million (equivalent to S/.6.6 million) and resulted in the recognition of goodwill for S/.7.6 million at the acquisition date.
   
 
The following tables summarize the consideration paid for Coasin and the preliminary determination of fair value of assets acquired, liabilities assumed a at the acquisition date:

      S/.000    
US$000
 
               
Cash and cash equivalents
    24       9  
Trade accounts receivable
    4,639       1,651  
Inventories
    355       126  
Property, plant and equipment
    567       202  
Intangibles (“Order backlog”)
    1,421       506  
Deferred income tax
    899       320  
Trade accounts payable
    (3,776 )     ( 1,344 )
Contingent liabilities
    (5,159 )     ( 1,836 )
Fair value of net assets
    (1,030 )     ( 366 )
                 
Goodwill
    7,648       2,723  
Total paid for acquisition
    6,618       2,357  
                 
Cash payment for acquisition
    6,618 )     2,357 )
Cash and cash equivalent of the acquired subsidiary
    ( 24 )     ( 9 ))
Direct cash outflow from acquisition
    6,594       2,348  
 
 
 
- 21 -

 
(All amounts are expressed in thousands of S/. unless otherwise stated)
UNAUDITED
 
 
The income and the profit generated for the period from the acquisition date to June 30, 2014 amounted to S/.27 million and S/.1 million, respectively.
   
 
The Group has a measurement period not exceeding one year from the acquisition of Coasin date on the additional assets and liabilities arising from new information could be obtained regarding the information that there are recognized in the date of acquisition and which is neither new events occurring after the acquisition date, in this case the Group adjusts the initial amounts recognized in the business combination date.
   
20
EVENTS AFTER THE DATE OF THE STATEMENT OF FINANCIAL POSITION
   
 
On March 24, 2014 we reached an agreement with CPPIB for the purchase of a 51% equity interest in Compañía Operadora de Gas del Amazonas (“COGA”), the operator of TGP, for a total amount of US$25.5 million. CPPIB will also sell 30% of COGA to Enagás, and will retain the remaining19%. This purchase is in process and is subject to certain conditions in order to complete the transaction.
   
 
On July 1, 2014, Vial y Vives-DSD S.A. performed ​​the merger with a Ingeniería y Construcción Vial y Vives S.A., where the first company absorbed the second. Previously, Ingeniería y Construcción Vial y Vives S.A. made the merger with the company DSD Construcciones y Montajes S.A. Both transactions were approved by the Extraordinary Shareholders' Meeting on June 28, 2014.
 
 

 
- 22 -