Buenaventura Announces Third Quarter and Nine-Month 2016 Results
Compañia de Minas Buenaventura S.A.A. (“Buenaventura” or “the Company”) (NYSE:BVN; Lima Stock Exchange:BUE.LM), Peru’s largest publicly-traded precious metals mining company, announced today results for the third quarter (3Q16) and nine-month (9M16) periods ended September 30, 2016. All figures have been prepared in accordance with IFRS (International Financial Reporting Standards) on a non GAAP basis and are stated in U.S. dollars (US$).
Third Quarter 2016 Highlights:
- In 3Q16, EBITDA from direct operations was US$83.3 million compared to US$5.6 million reported in 3Q15. Adjusted EBITDA (including associated companies) increased 99% (US$ 134.6 million in 3Q16 compared to the US$ 67.6 million in 3Q15).
- All in Sustaining Cost (AISC*) decreased 51% in 3Q16 (US$ 570/oz) compared to 3Q15 (US$ 1,171/oz).
- At El Brocal, we expect an improvement in 4Q16 due to i) higher ore treated, ii) higher zinc grade and better commercial terms.
- Net income in 3Q16 was negative US$ 24.7 mainly due to El Brocal and Yanacocha results.
- Production from direct operations in 3Q16 was 93k gold ounces and 5.8 million silver ounces, higher compared to 89k gold ounces and 5.6 million silver ounces in 3Q15.
- The Tambomayo project remains in-line with schedule and budget. Total project progress is at 96%. Production ramp up is expected to begin in December 2016.
- Buenaventura´s Net debt/EBITDA ratio has been reduced to 2x. By the end of the year, we expect a ratio of 1.6x-1.9x.
- Dividend payment to be resumed (US$ 0.030 per share/ADS).
Financial Highlights (in millions of US$, except EPS figures): | ||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | |||||||||||||
Total Revenues | 269.0 | 211.0 | 28% | 781.7 | 694.4 | 13% | ||||||||||||
Operating Profit | 34.7 | -54.2 | N.A. | 107.4 | -93.5 | N.A. | ||||||||||||
EBITDA Direct Operations | 83.3 | 5.6 | 1391% | 252.9 | 80.2 | 215% | ||||||||||||
Adjusted EBITDA (Inc Associates) | 134.6 | 67.6 | 99% | 468.5 | 303.8 | 54% | ||||||||||||
Net Income | -24.7 | -23.2 | 6% | 82.4 | -24.7 | N.A. | ||||||||||||
EPS** | -0.10 | -0.09 | 6% | 0.32 | -0.10 | N.A. | ||||||||||||
(*) See Appendix 5
(**) as of September 30, 2016 Buenaventura had 253,986,867 outstanding shares.
Operating Revenues
During 3Q16, net sales were US$263.1 million, a 30% increase compared to the US$202.3 million reported in 3Q15. This result was mainly explained by an increase in all metal prices as well as higher volume sales of copper, zinc and lead.
Royalty income decreased 32% from US$8.7 million in 3Q15 to US$5.9 million in 3Q16 as a result of lower revenues at Yanacocha.
Operating Highlights | 3Q16 | 3Q15 | Var% | 9M16 | 6M15 | Var% | ||||||||||||
Net Sales (in millions of US$) | 263.1 | 202.3 | 30% | 763.2 | 669.2 | 14% | ||||||||||||
Average Realized Gold Price (US$/oz) (1) (2) | 1,334 | 1,103 | 21% | 1,275 | 1,169 | 9% | ||||||||||||
Average Realized Gold Price (US$/oz) inc. Affiliates (3) | 1,338 | 1,112 | 20% | 1,267 | 1,172 | 8% | ||||||||||||
Average Realized Silver Price (US$/oz) (1) (2) | 20.83 | 14.50 | 44% | 17.60 | 15.34 | 15% | ||||||||||||
Average Realized Lead Price (US$/MT) (1) (2) | 1,950 | 1,593 | 22% | 1,839 | 1,734 | 6% | ||||||||||||
Average Realized Zinc Price (US$/MT) (1) (2) | 2,460 | 1,775 | 39% | 2,092 | 1,998 | 5% | ||||||||||||
Average Realized Copper Price (US$/MT) (1) (2) | 4,820 | 3,723 | 29% | 4,666 | 4,599 | 1% | ||||||||||||
Volume Sold | 3Q16 | 3Q15 | Var% | 9M16 | 6M15 | Var% | ||||||||||||
Gold Oz Direct Operations (1) | 94,539 | 91,370 | 3% | 268,280 | 271,479 | -1% | ||||||||||||
Gold Oz inc Associated Companies (3) | 173,291 | 217,320 | -20% | 520,267 | 618,138 | -16% | ||||||||||||
Silver Oz (1) | 4,975,143 | 4,801,621 | 4% | 15,924,538 | 14,239,819 | 12% | ||||||||||||
Lead MT (1) | 7,138 | 6,409 | 11% | 21,374 | 22,086 | -3% | ||||||||||||
Zinc MT (1) | 15,040 | 12,543 | 20% | 42,866 | 39,442 | 9% | ||||||||||||
Copper MT (1) | 11,225 | 7,456 | 51% | 32,895 | 19,917 | 65% | ||||||||||||
(1) | Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal | ||
(2) | The realized price considers the adjustments of quotational periods | ||
(3) | Considers 100% of Buenaventura’s operating units, 100% of La Zanja, 100% of El Brocal, 40.95% of Coimolache and 43.65% of Yanacocha | ||
For 9M16, net sales increased 14%, from US$669.2 million in 9M15 to US$763.2 million in 9M16. Royalty income for 9M16 was US$18.5 million, lower than US$25.2 million during 9M15.
Production and Operating Costs
In 3Q16, Buenaventura’s gold equity production from direct operations was 4% higher compared to the figure reported in 3Q15 (92,571 gold ounces in 3Q16 vs 88,669 gold ounces in 3Q15). Gold production including associated companies in 3Q16 was 156,905 ounces, 19% lower than the amount reported in the same period 2015. This decline is explained by a decrease in production from Yanacocha. Silver equity production from direct operations increased 5%, mainly due to higher production at the Uchucchacua mine and the Mallay mine.
Equity Production | 3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | ||||||||||||
Gold Oz Direct Operations(1) | 92,571 | 88,669 | 4% | 257,280 | 254,195 | 1% | ||||||||||||
Gold Oz including Associated Companies | 156,905 | 194,500 | -19% | 468,222 | 562,553 | -17% | ||||||||||||
Silver Oz Direct Operations(1) | 5,840,913 | 5,583,565 | 5% | 17,575,037 | 15,232,580 | 15% | ||||||||||||
Silver Oz including Associated Companies | 6,099,334 | 5,716,336 | 7% | 18,290,013 | 15,624,885 | 17% | ||||||||||||
Lead MT | 7,087 | 6,542 | 8% | 21,135 | 19,697 | 7% | ||||||||||||
Zinc MT | 13,175 | 10,047 | 31% | 35,819 | 31,502 | 14% | ||||||||||||
Copper MT Direct Operations(1) | 7,608 | 5,187 | 47% | 20,978 | 12,640 | 66% | ||||||||||||
Copper MT including Associated Companies | 31,128 | 16,115 | 93% | 93,361 | 42,275 | 121% | ||||||||||||
Consolidated Production | 3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | ||||||||||||
Gold Oz(2) | 96,271 | 92,870 | 4% | 269,563 | 267,080 | 1% | ||||||||||||
Silver Oz(2) | 5,980,514 | 5,854,489 | 2% | 18,024,485 | 16,248,238 | 11% | ||||||||||||
Lead MT(2) | 8,156 | 7,957 | 3% | 24,676 | 25,148 | -2% | ||||||||||||
Zinc MT(2) | 18,527 | 15,407 | 20% | 51,179 | 48,209 | 6% | ||||||||||||
Copper MT(2) | 12,362 | 9,525 | 30% | 35,531 | 23,156 | 53% | ||||||||||||
(1) | Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 53.06% of La Zanja and 61.32% of El Brocal |
(2) | Considers 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal |
Orcopampa (100% owned by Buenaventura) | ||||||||||||||||||||||||||
Production | ||||||||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | |||||||||||||||||||||
Gold | Oz | 53,167 | 54,035 | -2% | 145,129 | 156,023 | -7% | |||||||||||||||||||
Silver | Oz | 179,210 | 146,930 | 22% | 492,810 | 392,541 | 26% | |||||||||||||||||||
Cost Applicable to Sales | ||||||||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | |||||||||||||||||||||
Gold | US$/Oz | 660 | 636 | 4% | 682 | 676 | 1% | |||||||||||||||||||
Gold production at Orcopampa decreased 2% in 3Q16 (compared to 3Q15) mainly due to lower ore grade (see Appendix 2). Cost Applicable to Sales (CAS) in 3Q16 (660 US$/Oz) increased 4% compared to 3Q15 (636 US$/Oz), mainly due to higher exploration expenses in order to increase resources at the Pucara and the Lucia area.
Gold production guidance for 2016 is 190k – 200k ounces.
Uchucchacua (100% owned by Buenaventura) | |||||||||||||||||||||
Production | |||||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | ||||||||||||||||
Silver | Oz | 4,086,850 | 3,775,051 | 8% | 12,170,024 | 9,801,413 | 24% | ||||||||||||||
Zinc | MT | 1,950 | 1,293 | 51% | 5,566 | 4,090 | 36% | ||||||||||||||
Lead | MT | 2,772 | 2,340 | 18% | 7,869 | 5,869 | 34% | ||||||||||||||
Cost Applicable to Sales | |||||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | ||||||||||||||||
Silver | US$/Oz | 11.06 | 13.56 | -18% | 10.84 | 14.47 | -25% | ||||||||||||||
Silver production in 3Q16 increased 8% compared to 3Q15, due to higher volumes of ore treated and higher ore grade (see Appendix 2). Cost Applicable to Sales (CAS) in 3Q16 decreased 18% compared to 3Q15, an improvement primarily explained by i) Increasing efficiencies as a result of massive mining using the bench & fill method and ii) lower reagent prices and consumption.
Silver production guidance for 2016 is 15.5 million – 16.5 million ounces.
Mallay (100% owned by Buenaventura) | ||||||||||||||||||||||
| Production | |||||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | |||||||||||||||||
Silver | Oz | 412,526 | 323,095 | 28% | 1,252,490 | 928,126 | 35% | |||||||||||||||
Zinc | MT | 2,740 | 2,445 | 12% | 8,137 | 6,765 | 20% | |||||||||||||||
Lead | MT | 1,965 | 1,925 | 2% | 5,907 | 5,353 | 10% | |||||||||||||||
Gold | Oz | 420 | 259 | 62% | 1,460 | 396 | 268% | |||||||||||||||
| Cost Applicable to Sales | |||||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | |||||||||||||||||
Silver | US$/Oz | 13.05 | 13.99 | -7% | 12.55 | 13.96 | -10% | |||||||||||||||
Silver production in 3Q16 increased 28% compared to 3Q15, mainly due to increased amounts ore treated (see Appendix 2). Cost Applicable to Sales (CAS) in 3Q16 was 7% lower compared to 3Q15 mainly due to more volume sold.
Silver production guidance for 2016 is 1.5 million – 1.9 million ounces.
Julcani (100% owned by Buenaventura) | |||||||||||||||||||||
Production | |||||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | ||||||||||||||||
Silver | Oz | 782,813 | 794,810 | -2% | 2,473,802 | 2,397,790 | 3% | ||||||||||||||
Cost Applicable to Sales | |||||||||||||||||||||
3Q16 | 3Q15 | Var% | 9M16 | 9M15 | Var% | ||||||||||||||||
Silver | US$/Oz | 11.86 | 12.94 | -8% | 11.32 | 12.70 | -11% | ||||||||||||||
Silver production in 3Q16 is in line with the figure reported in 3Q15. Cost Applicable to Sales (CAS) in 3Q16 was 8% lower than 3Q15, an improvement primarily mainly explained by higher volume sold and lower commercial deductions.
Silver production guidance for 2016 is 3.0 million – 3.4 million ounces.
La Zanja (53.06% owned by Buenaventura) | |||||||||||||||||||||
Production | |||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||||||
Gold | Oz | 37,407 | 35,653 | 5% | 106,984 | 103,362 | 4% | ||||||||||||||
Silver | Oz | 50,309 | 78,844 | -36% | 159,012 | 241,969 | -34% | ||||||||||||||
Cost Applicable to Sales | |||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||||||
Gold | US$/Oz | 641 | 906 | -29% | 568 | 838 | -32% | ||||||||||||||
Gold production in 3Q16 increased 5% compared to 3Q15. CAS in 3Q16 decreased 29% compared to 3Q15, an improvement primarily due to i) lower headcount generated by new synergies with Tantahuatay mine, ii) lower reagent and explosives prices and consumption, and iii) lower contractor expenses resulting from more favorable prices.
Gold production guidance for 2016 is 130k – 140k ounces.
Tantahuatay (40.10% owned by Buenaventura) | |||||||||||||||||||||
Production | |||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||||||
Gold | Oz | 39,595 | 34,739 | 14% | 110,890 | 97,085 | 14% | ||||||||||||||
Silver | Oz | 162,983 | 259,433 | -37% | 587,551 | 598,392 | -2% | ||||||||||||||
Cost Applicable to Sales | |||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||||||
Gold | US$/Oz | 527 | 484 | 9% | 476 | 542 | -12% | ||||||||||||||
Gold production in 3Q16 increased 14% compared to the figure reported in 3Q15. CAS in 3Q16 increased 9% compared to 3Q15 mainly due to an inventory write-down and higher exploration expenses.
Gold production guidance for 2016 is 145k – 155k ounces
El Brocal (61.32%* owned by Buenaventura) | |||||||||||||||||||||
Production | |||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||||||
Copper | MT | 12,291 | 9,446 | 30% | 35,312 | 22,895 | 54% | ||||||||||||||
Zinc | MT | 13,836 | 11,670 | 19% | 37,477 | 37,353 | 0% | ||||||||||||||
Silver | Oz | 468,806 | 735,760 | -36% | 1,476,348 | 2,486,399 | -41% | ||||||||||||||
Cost Applicable to Sales | |||||||||||||||||||||
3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||||||
Copper | US$/Lb | 2.17 | 2.34 | -7% | 2.18 | 2.39 | -9% | ||||||||||||||
Zinc | US$/Lb | 0.92 | 0.83 | 12% | 0.80 | 0.75 | 7% | ||||||||||||||
During 3Q16, copper production increased 30% compared to 3Q15, due to a higher ore volume treated and ore grade. Moreover, in 3Q16 zinc production increased 19% as a result of higher ore treated.
(*) | Since August 2016, the new ownership of El Brocal is 61.32%. | |
In 3Q16, zinc Cost Applicable to sales (CAS) increased 34% compared to 3Q15 mainly due to lower ore grade and lower silver by-product contribution. Copper CAS in 3Q16 decreased 12% compared to 3Q15 mainly due higher ore grade and lower commercial deductions per ton resulting from the renegotiation of commercial contracts.
Zinc production guidance for 2016 is 55k – 65k MT, while copper production guidance for 2016 is 40k – 50k MT.
General and Administrative Expenses
General and administrative expenses in 3Q16 were US$16.9 million, 15% lower compared to the US$19.8 million in 3Q15. For 9M16, the expense was US$58.0 million (US$58.8 million in 9M15).
Exploration in Non-Operating Areas
Exploration costs in non-operating areas during 3Q16 were US$6.4 million compared with US$5.3 million in 3Q15. During the period, Buenaventura’s main exploration efforts were focused on the Tambomayo project (US$1.75 million), the San Gabriel project (US$1.21 million) and Marcapunta Norte (US$0.32 million). For 9M16, the expense was US$14.8 million (US$25.7 million in 9M15).
Share in Associated Companies
During 3Q16, Buenaventura’s share in associated companies was negative US$11.9 million, compared to US$13.4 million reported in 3Q15, composed by:
Share in the Result of Associates (in millions of US$) | 3Q16 | 3Q15 | Var % | 9M16 | 9M15 | Var % | ||||||||||||
Cerro Verde | 9.5 | 1.3 | 621% | 44.3 | 10.1 | 339% | ||||||||||||
Coimolache | 4.9 | 4.1 | 20% | 17.0 | 9.1 | 87% | ||||||||||||
Yanacocha | -26.2 | 8.0 | N.A. | -24.1 | 42.4 | N.A. | ||||||||||||
Total | -11.9 | 13.4 | N.A. | 37.2 | 61.6 | -40% | ||||||||||||
YANACOCHA
At Yanacocha (43.65% owned by Buenaventura), during 3Q16, gold production was 147,386 ounces, 39% lower than 3Q15 production (242,454 ounces). For 9M16, gold production was 483,258 ounces, 32% lower than 706,433 ounces in 9M15.
Gold production guidance at Yanacocha for 2016 is 630k – 660k ounces.
In 3Q16, Yanacocha reported a net loss of US$60.1 million compared to a net income of US$18.2 million reported in 3Q15. CAS in 3Q16 was US$1,040/oz, 65% higher than the US$630/oz reported in 3Q15 mainly due to: i) an inventory write-down of US$49.4 million in 3Q16 (US$19.9 million in 3Q15), and ii) lower volume sold (145,582 gold ounces in 3Q16 vs 257,606 gold ounces in 3Q15).
Advancing Yanacocha sulfides through Chaquicocha exploration drilling.
Capital expenditures at Yanacocha were US$26.7 million in 3Q16, while for 9M16 was US$62.7 million.
CERRO VERDE
At Cerro Verde (19.58% owned by Buenaventura), during 3Q16 copper production was 120,124 MT (23,520 MT attributable to Buenaventura), a 115% increase compared to 3Q15 (55,811 MT and 10,928 MT attributable to Buenaventura). For 9M16, copper production was 369,681 MT (72,384 MT attributable to Buenaventura).
During 3Q16, Cerro Verde reported a net income of US$48.3 million compared to net income of US$6.7 million in 3Q15. This increase was primarily due to: i) a lower cash cost, and ii) higher volumes sold. For 9M16, net income was US$226.0 million (compared to US$46.5 million in 9M15).
Copper production guidance at Cerro Verde for 2016 is 500k MT – 550k MT.
COIMOLACHE (Tantahuatay operation)
At Coimolache (40.10% owned by Buenaventura), attributable contribution to net income in 3Q16 was US$4.9 million (US$4.1 million in 3Q15). For 9M16, the contribution was US$17.0 million, compared to US$9.1 million reported in 9M15.
Project Development and Exploration
The Tambomayo Project (100% ownership)
- Proyect is on schedule and within budget
- Total CAPEX: US$ 340 M
- Overall project progress is at 96% (As of September 2016)
- Exploration and mine development are completed (100% of progress).
- The construction progress of the facilities is at 93%.
- The following facilities have been completed and already commissioned:
- Tailings dam
- Water dam
- Power line and substations
- Access road
- Crusher and stockpile area
The San Gabriel Project (100% ownership)
- Environmental Impact Assessment (EIA) of the project´s construction is expected to be approved in December 2016.
- Objectives for 4Q16:
- Drilling program: 3,000 meters in order to confirm resources and certainty
- Complete Metallurgical studies to be completed in order to improve recovery
Other
During the October 27, 2016 meeting, the Board of Directors meeting passed the following resolution:
- Declaration of cash dividend of US$ 0.030 per share or ADS, payable on November 30, 2016
Company Description
Compañía de Minas Buenaventura S.A.A. is Peru’s largest, publicly traded, precious metals company and a major holder of mining rights in Peru. The Company is engaged in the mining, processing, development and exploration of gold and silver and other metals via wholly owned mines as well as through its participation in joint exploration projects.
Buenaventura currently operates several mines in Peru (Orcopampa*, Uchucchacua*, Mallay*, Julcani*, El Brocal, La Zanja and Coimolache and is developing the Tambomayo project.
The Company owns 43.65% of Minera Yanacocha S.R.L (a partnership with Newmont Mining Corp.), an important precious metal producer; 19.58% of Sociedad Minera Cerro Verde, an important Peruvian copper producer.
For a printed version of the Company’s 2015 Form 20-F, please contact the investor relations contacts on page 1 of this report, or download the PDF format file from the Company’s web site at www.buenaventura.com.
(*) Operations wholly owned by Buenaventura
Note on Forward-Looking Statements
This press release may contain forward-looking information (as defined in the U.S. Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including those concerning the Company’s, Yanacocha’s and Cerro Verde’s costs and expenses, results of exploration, the continued improving efficiency of operations, prevailing market prices of gold, silver, copper and other metals mined, the success of joint ventures, estimates of future explorations, development and production, subsidiaries’ plans for capital expenditures, estimates of reserves and Peruvian political, economic, social and legal developments. These forward-looking statements reflect the Company’s view with respect to the Company’s, Yanacocha’s and Cerro Verde’s future financial performance. Actual results could differ materially from those projected in the forward-looking statements as a result of a variety of factors discussed elsewhere in this Press Release.
**Tables to follow**
APPENDIX 1 | ||||||
Equity Participation in Subsidiaries and Associates (as of September 30, 2016) | ||||||
BVN | Operating Mines / Business | |||||
El Molle Verde S.A.C* | 100.00 | Trapiche project | ||||
Minera La Zanja S.A* | 53.06 | La Zanja | ||||
Sociedad Minera El Brocal S.A.A* | 61.32 | Colquijirca and Marcapunta | ||||
Compañía Minera Coimolache S.A ** | 40.10 | Tantahuatay | ||||
Minera Yanacocha S.R.L ** | 43.65 | Yanacocha | ||||
Sociedad Minera Cerro Verde S.A.A ** | 19.58 | Cerro Verde | ||||
Processadora Industrial Rio Seco S.A* | 100.00 | Rio Seco chemical plant | ||||
Consorcio Energético de Huancavelica S.A* | 100.00 | Energy – Huanza Hydroelectrical plant | ||||
Buenaventura Ingenieros S.A* | 100.00 | Engineering Consultant | ||||
(*)Consolidates
(**) Equity Accounting
APPENDIX 2 | |||||||||||||||||||||
GOLD PRODUCTION | |||||||||||||||||||||
3Q16 | 3Q15 | % | 9M16 | 9M15 | % | ||||||||||||||||
Mining Unit | Operating Results | Underground | |||||||||||||||||||
Orcopampa | Ore Milled DMT | 121,714 | 114,509 | 6% | 350,643 | 337,344 | 4% | ||||||||||||||
Ore Grade OZ/MT | 0.42 | 0.49 | -14% | 0.42 | 0.48 | -11% | |||||||||||||||
Recovery Rate % | 97.0% | 95.2% | 2% | 96.0% | 95.8% | 0% | |||||||||||||||
Ounces Produced* | 53,167 | 54,035 | -2% | 145,129 | 156,023 | -7% | |||||||||||||||
Mining Unit | Operating Results | Open Pit | |||||||||||||||||||
La Zanja | Ounces Produced | 37,407 | 35,653 | 5% | 106,984 | 103,362 | 4% | ||||||||||||||
Tantahuatay | Ounces Produced | 39,595 | 34,739 | 14% | 110,890 | 97,085 | 14% | ||||||||||||||
SILVER PRODUCTION | |||||||||||||||||||||
3Q16 | 3Q15 | % | 9M16 | 9M15 | % | ||||||||||||||||
Mining Unit | Operating Results | Underground | |||||||||||||||||||
Uchucchacua | Ore Milled DMT | 320,838 | 310,733 | 3% | 943,460 | 803,255 | 17% | ||||||||||||||
Ore Grade OZ/MT | 15.15 | 14.56 | 4% | 15.37 | 14.57 | 6% | |||||||||||||||
Recovery Rate % | 84.1% | 83.5% | 1% | 83.9% | 83.8% | 0% | |||||||||||||||
Ounces Produced | 4,086,850 | 3,775,051 | 8% | 12,170,024 | 9,801,413 | 24% | |||||||||||||||
Julcani | Ore Milled DMT | 42,647 | 44,937 | -5% | 131,425 | 132,924 | -1% | ||||||||||||||
Ore Grade OZ/MT | 18.96 | 18.51 | 2% | 19.60 | 18.93 | 4% | |||||||||||||||
Recovery Rate % | 96.8% | 95.5% | 1% | 96.1% | 95.3% | 1% | |||||||||||||||
Ounces Produced | 782,813 | 794,810 | -2% | 2,473,802 | 2,397,790 | 3% | |||||||||||||||
Mallay | Ore Milled DMT | 51,463 | 41,888 | 23% | 152,422 | 115,312 | 32% | ||||||||||||||
Ore Grade OZ/MT | 8.39 | 8.31 | 1% | 8.77 | 8.57 | 2% | |||||||||||||||
Recovery Rate % | 93.3% | 92.8% | 1% | 93.7% | 94.0% | 0% | |||||||||||||||
Ounces Produced | 412,526 | 323,095 | 28% | 1,252,490 | 928,126 | 35% | |||||||||||||||
Mining Unit | Operating Results | Open Pit | |||||||||||||||||||
Colquijirca | Ounces Produced | 277,255 | 517,648 | -46% | 937,547 | 1,781,192 | -47% | ||||||||||||||
ZINC PRODUCTION | |||||||||||||||||||||
3Q16 | 3Q15 | % | 9M16 | 9M15 | % | ||||||||||||||||
Mining Unit | Operating Results | Underground | |||||||||||||||||||
Uchucchacua | Ore Milled DMT | 320,838 | 310,733 | 3% | 943,460 | 803,256 | 17% | ||||||||||||||
Ore Grade % | 1.16% | 1.03% | 13% | 1.15% | 1.05% | 10% | |||||||||||||||
Recovery Rate % | 52.45% | 40.5% | 29% | 51.0% | 48.2% | 6% | |||||||||||||||
MT Produced | 1,950 | 1,294 | 51% | 5,566 | 4,091 | 36% | |||||||||||||||
Mallay | Ore Milled DMT | 51,463 | 41,888 | 23% | 152,422 | 115,312 | 32% | ||||||||||||||
Ore Grade % | 5.93% | 6.6% | -11% | 6.05% | 6.64% | -9% | |||||||||||||||
Recovery Rate % | 88.5% | 87.8% | 1% | 87.9% | 88.5% | -1% | |||||||||||||||
MT Produced | 2,740 | 2,445 | 12% | 8,137 | 6,765 | 20% | |||||||||||||||
Mining Unit | Operating Results | Open Pit | |||||||||||||||||||
Colquijirca | MT Produced | 13,836 | 11,670 | 19% | 37,477 | 37,353 | 0% | ||||||||||||||
APPENDIX 3: EBITDA Reconciliation (in thousand US$) | ||||||||||||
3Q16 | 3Q15 | 9M16 | 9M15 | |||||||||
Net Income | -28,366 | -39,006 | 81,355 | -60,248 | ||||||||
Add / Subtract: | 111,685 | 44,596 | 171,593 | 140,429 | ||||||||
Provision for income tax, net | 31,129 | -14,297 | 37,625 | -3,934 | ||||||||
Share in associated companies by the equity method, net | 11,850 | -13,381 | -37,222 | -61,621 | ||||||||
Interest income | -1,749 | -827 | -6,061 | -2,441 | ||||||||
Interest expense | 10,911 | 6,934 | 26,585 | 21,078 | ||||||||
Loss on currency exchange difference | 4,233 | 3,936 | -1,255 | 7,517 | ||||||||
Long Term Compensation provision | 336 | -12 | 926 | 123 | ||||||||
Depreciation and Amortization | 45,361 | 59,564 | 138,041 | 169,078 | ||||||||
Workers´ participation provision | 2,878 | 246 | 6,572 | 629 | ||||||||
Impairment of long-term lived assets | 0 | 0 | 0 | 3,803 | ||||||||
Loss from discontinued operations | 6,736 | 2,433 | 6,382 | 6,197 | ||||||||
EBITDA Buenaventura Direct Operations | 83,319 | 5,590 | 252,948 | 80,181 | ||||||||
EBITDA Yanacocha (43.65%) | -2,817 | 40,736 | 42,808 | 153,251 | ||||||||
EBITDA Cerro Verde (19.58%) | 41,603 | 11,906 | 136,151 | 44,764 | ||||||||
EBITDA Coimolache (40.10%) | 12,515 | 9,402 | 36,567 | 25,605 | ||||||||
Adjusted EBITDA (Including Associated companies) | 134,620 | 67,634 | 468,475 | 303,801 | ||||||||
Note:
EBITDA (Buenaventura Direct Operations) consists of earnings before net interest, taxes, depreciation and amortization, share in associated companies, net, loss on currency exchange difference, other, net, provision for workers’ profit sharing and provision for long-term officers’ compensation.
EBITDA (including associated companies) consists of EBITDA (Buenaventura Direct Operations), plus (1) Buenaventura’s equity share of EBITDA (Yanacocha) (2) Buenaventura’s equity share of EBITDA (Cerro Verde), plus (3) Buenaventura’s equity share of EBITDA (Coimolache). All EBITDA mentioned were similarly calculated using financial information provided to Buenaventura by the associated companies.
Buenaventura presents EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) to provide further information with respect to its operating performance and the operating performance of its equity investees, the affiliates. EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) are not a measure of financial performance under IFRS, and may not be comparable to similarly titled measures of other companies. You should not consider EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) as alternatives to operating income or net income determined in accordance with IFRS, as an indicator of Buenaventura’s, affiliates operating performance, or as an alternative to cash flows from operating activities, determined in accordance with IFRS, as an indicator of cash flows or as a measure of liquidity.
APPENDIX 4: COST APPLICABLE TO SALES RECONCILIATION
Reconciliation of Costs Applicable to Sales and Cost Applicable to Sales per Unit Sold
Cost applicable to sales consists of cost of sales, excluding depreciation and amortization, plus selling expenses. Cost applicable to sales per unit sold for each mine consists of cost applicable to sales for a particular metal produced at a given mine divided by the volume of such metal produced at such mine in the specified period. We note that cost applicable to sales is not directly comparable to the cash operating cost figures disclosed in previously furnished earnings releases.
Cost applicable to sales and Cost applicable to sales per unit of mineral sold are not measures of financial performance under IFRS, and may not be comparable to similarly titled measures of other companies. We consider Cost applicable to sales and Cost applicable to sales per unit of mineral sold to be key measures in managing and evaluating our operating performance. These measures are widely reported in the precious metals industry as a benchmark for performance, but do not have standardized meanings. You should not consider Cost applicable to sales or Cost applicable to sales per unit of mineral sold as alternatives to cost of sales determined in accordance with IFRS, as indicators of our operating performance. Cost applicable to sales and Cost applicable to sales per unit of mineral sold are calculated without adjusting for by-product revenue amounts.
The tables below set forth (i) a reconciliation of consolidated Cost of sales, excluding depreciation and amortization to consolidated Cost applicable to sales, (ii) reconciliations of the components of Cost applicable to sales (by mine and mineral) to the corresponding consolidated line items set forth on our consolidated statements of profit or loss for the three and nine months ended September 30, 2015 and 2016, and (iii) reconciliations of Cost of sales, excluding depreciation and amortization to Cost applicable to sales for each of our mining units. The amounts set forth in Cost applicable to sales and Cost applicable to sales per unit sold for each mine and mineral indicated in the tables below can be reconciled to the amounts set forth on our consolidated statements of profit or loss for the three and nine months ended September 30, 2015 and 2016 by reference to the reconciliations of Cost of sales, excluding depreciation and amortization (by mine and mineral), Selling Expenses (by mine and metal) expenses and Exploration in units in operations (by mine and mineral) to consolidated Cost of sales, excluding depreciation and amortization, consolidated Selling Expenses and consolidated Exploration in units in operations expenses, respectively, set forth below.
Set forth below is a reconciliation of consolidated Cost of sales, excluding depreciation and amortization, to consolidated Cost applicable to sales: | ||||||||||||
For the 3 months ended Sep 30 | For the 9 months ended Sep 30 | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
(in thousands of US$) | ||||||||||||
Consolidated Cost of sales excluding depreciation and amortization | 129,752 | 145,921 | 371,545 | 427,228 | ||||||||
Add: | ||||||||||||
Consolidated Exploration in units in operation | 24,985 | 20,990 | 66,206 | 66,008 | ||||||||
Consolidated Commercial deductions | 57,590 | 45,094 | 171,306 | 135,147 | ||||||||
Consolidated Selling expenses | 5,531 | 4,655 | 15,646 | 12,701 | ||||||||
Consolidated Cost applicable to sales | 217,858 | 216,660 | 624,703 | 641,084 | ||||||||
Set forth below is a reconciliation of Cost of sales, excluding depreciation and amortization (by mine and mineral) to consolidated Cost of sales: | ||||||||||||
For the 3 months ended Sep 30 | For the 9 months ended Sep 30 | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Cost of sales by mine and mineral | (in thousands of US$) | |||||||||||
Julcani, Gold | 9 | 6 | 15 | 40 | ||||||||
Julcani, Silver | 5,460 | 3,709 | 14,545 | 16,398 | ||||||||
Julcani, Lead | 464 | 282 | 1,345 | 1,420 | ||||||||
Julcani, Copper | 9 | 41 | 57 | 189 | ||||||||
Mallay, Gold | 103 | 58 | 454 | 54 | ||||||||
Mallay, Silver | 2,476 | 1,950 | 7,157 | 5,784 | ||||||||
Mallay, Lead | 1,120 | 1,313 | 3,620 | 3,848 | ||||||||
Mallay, Zinc | 1,883 | 1,588 | 5,289 | 4,933 | ||||||||
Orcopampa, Gold | 24,293 | 24,290 | 66,824 | 78,317 | ||||||||
Orcopampa, Silver | 1,136 | 813 | 3,173 | 2,636 | ||||||||
Orcopampa, Copper | 33 | 0 | 42 | 0 | ||||||||
Uchucchacua, Gold | 20 | 16 | 68 | 18 | ||||||||
Uchucchacua, Silver | 20,552 | 28,758 | 66,971 | 78,965 | ||||||||
Uchucchacua, Lead | 1,185 | 1,748 | 3,855 | 4,653 | ||||||||
Uchucchacua, Zinc | 990 | 825 | 2,946 | 3,837 | ||||||||
La Zanja, Gold | 22,964 | 32,256 | 64,726 | 86,549 | ||||||||
La Zanja, Silver | 369 | 940 | 1,208 | 2,826 | ||||||||
El Brocal, Gold | 1,600 | 1,370 | 5,370 | 2,542 | ||||||||
El Brocal, Silver | 2,513 | 3,861 | 7,645 | 14,007 | ||||||||
El Brocal, Lead | 2,299 | 2,566 | 6,718 | 9,693 | ||||||||
El Brocal, Zinc | 12,747 | 11,403 | 30,718 | 31,404 | ||||||||
El Brocal, Copper | 24,852 | 17,878 | 70,449 | 46,358 | ||||||||
Non Mining Units | 2,675 | 10,252 | 8,351 | 32,757 | ||||||||
Consolidated Cost of sales, excluding depreciation and amortization | 129,752 | 145,921 | 371,545 | 427,228 | ||||||||
Set forth below is a reconciliation of Exploration expenses in units in operation (by mine and mineral) to consolidated Exploration expenses | ||||||||||||
For the 3 months ended Sep 30 | For the 9 months ended Sep 30 | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Exploration expenses in units in operation by mine and mineral | (in thousands of US$) | |||||||||||
Julcani, Gold | 4 | 4 | 7 | 22 | ||||||||
Julcani, Silver | 2,503 | 2,582 | 7,321 | 8,944 | ||||||||
Julcani, Lead | 213 | 196 | 677 | 775 | ||||||||
Julcani, Copper | 4 | 29 | 29 | 103 | ||||||||
Mallay, Gold | 33 | 21 | 157 | 20 | ||||||||
Mallay, Silver | 800 | 699 | 2,475 | 2,178 | ||||||||
Mallay, Lead | 362 | 470 | 1,252 | 1,449 | ||||||||
Mallay, Zinc | 609 | 569 | 1,829 | 1,857 | ||||||||
Orcopampa, Gold | 11,680 | 9,364 | 29,259 | 30,664 | ||||||||
Orcopampa, Silver | 546 | 313 | 1,389 | 1,032 | ||||||||
Orcopampa, Copper | 16 | 0 | 18 | 0 | ||||||||
Uchucchacua, Gold | 7 | 3 | 20 | 4 | ||||||||
Uchucchacua, Silver | 7,336 | 6,177 | 19,671 | 17,087 | ||||||||
Uchucchacua, Lead | 423 | 375 | 1,132 | 1,007 | ||||||||
Uchucchacua, Zinc | 353 | 177 | 865 | 830 | ||||||||
La Zanja, Gold | 94 | 10 | 101 | 35 | ||||||||
La Zanja, Silver | 2 | 0 | 2 | 1 | ||||||||
El Brocal, Gold | 0 | 0 | 0 | 0 | ||||||||
El Brocal, Silver | 0 | 0 | 0 | 0 | ||||||||
El Brocal, Lead | 0 | 0 | 0 | 0 | ||||||||
El Brocal, Zinc | 0 | 0 | 0 | 0 | ||||||||
El Brocal, Copper | 0 | 0 | 0 | 0 | ||||||||
Non Mining Units | 0 | 0 | 0 | 0 | ||||||||
Consolidated Exploration expenses in units in operation | 24,985 | 20,990 | 66,206 | 66,008 | ||||||||
Set forth below is a reconciliation of Commercial Deductions in units in operation (by mine and mineral) to consolidated Commercial deductions: | ||||||||||||
For the 3 months ended Sep 30 | For the 9 months ended Sep 30 | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Commercial Deductions in units in operation by mine and mineral | (in thousands of US$) | |||||||||||
Julcani, Gold | 2 | 2 | 3 | 11 | ||||||||
Julcani, Silver | 1,022 | 1,241 | 3,892 | 5,251 | ||||||||
Julcani, Lead | 87 | 95 | 362 | 447 | ||||||||
Julcani, Copper | 1 | 16 | 20 | 64 | ||||||||
Mallay, Gold | 42 | 29 | 166 | 29 | ||||||||
Mallay, Silver | 1,319 | 1,083 | 3,578 | 2,883 | ||||||||
Mallay, Lead | 572 | 732 | 1,803 | 1,920 | ||||||||
Mallay, Zinc | 1,538 | 1,062 | 4,210 | 3,155 | ||||||||
Orcopampa, Gold | 183 | 81 | 331 | 200 | ||||||||
Orcopampa, Silver | 66 | 0 | 82 | 0 | ||||||||
Orcopampa, Copper | 8 | 0 | 9 | 0 | ||||||||
Uchucchacua, Gold | 8 | 5 | 27 | 5 | ||||||||
Uchucchacua, Silver | 8,686 | 9,094 | 28,325 | 25,236 | ||||||||
Uchucchacua, Lead | 491 | 565 | 1,620 | 1,486 | ||||||||
Uchucchacua, Zinc | 1,458 | 831 | 4,201 | 3,958 | ||||||||
La Zanja, Gold | 16 | 77 | 181 | 141 | ||||||||
La Zanja, Silver | 4 | 12 | 12 | 12 | ||||||||
El Brocal, Gold | 1,939 | 1,287 | 6,541 | 2,922 | ||||||||
El Brocal, Silver | 1,974 | 2,646 | 6,094 | 9,592 | ||||||||
El Brocal, Lead | 1,097 | 1,129 | 3,418 | 4,400 | ||||||||
El Brocal, Zinc | 9,794 | 5,631 | 23,747 | 17,719 | ||||||||
El Brocal, Copper | 27,281 | 19,477 | 82,682 | 55,717 | ||||||||
Non Mining Units | 0 | 0 | 0 | 0 | ||||||||
Consolidated Commercial deductions in units in operation | 57,590 | 45,094 | 171,306 | 135,147 | ||||||||
Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated | ||||||||||||
Selling expenses: | ||||||||||||
For the 3 months ended Sep 30 | For the 9 months ended Sep 30 | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Selling expenses by mine and mineral | (in thousands of US$) | |||||||||||
Julcani, Gold | 0 | 0 | 1 | 2 | ||||||||
Julcani, Silver | 168 | 197 | 554 | 781 | ||||||||
Julcani, Lead | 14 | 15 | 51 | 68 | ||||||||
Julcani, Copper | 0 | 2 | 2 | 9 | ||||||||
Mallay, Gold | 8 | 4 | 33 | 4 | ||||||||
Mallay, Silver | 185 | 147 | 523 | 418 | ||||||||
Mallay, Lead | 84 | 99 | 265 | 278 | ||||||||
Mallay, Zinc | 141 | 119 | 387 | 357 | ||||||||
Orcopampa, Gold | 249 | 192 | 569 | 634 | ||||||||
Orcopampa, Silver | 12 | 6 | 27 | 21 | ||||||||
Orcopampa, Copper | 0 | 0 | 0 | 0 | ||||||||
Uchucchacua, Gold | 1 | 0 | 3 | 0 | ||||||||
Uchucchacua, Silver | 1,014 | 816 | 3,036 | 2,166 | ||||||||
Uchucchacua, Lead | 58 | 50 | 175 | 128 | ||||||||
Uchucchacua, Zinc | 49 | 23 | 134 | 105 | ||||||||
La Zanja, Gold | 294 | 272 | 780 | 927 | ||||||||
La Zanja, Silver | 5 | 8 | 15 | 30 | ||||||||
El Brocal, Gold | 93 | 79 | 341 | 133 | ||||||||
El Brocal, Silver | 146 | 222 | 486 | 733 | ||||||||
El Brocal, Lead | 134 | 147 | 427 | 507 | ||||||||
El Brocal, Zinc | 742 | 654 | 1,952 | 1,642 | ||||||||
El Brocal, Copper | 1,447 | 1,026 | 4,476 | 2,424 | ||||||||
Non Mining Units | 686 | 576 | 1,411 | 1,334 | ||||||||
Consolidated Selling expenses | 5,531 | 4,655 | 15,646 | 12,701 | ||||||||
JULCANI | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 9 | 5,460 | 464 | - | 9 | 5,942 | 6 | 3,709 | 282 | - | 41 | 4,038 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 4 | 2,503 | 213 | - | 4 | 2,724 | 4 | 2,582 | 196 | - | 29 | 2,811 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 2 | 1,022 | 87 | - | 1 | 1,112 | 2 | 1,241 | 95 | - | 16 | 1,353 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 0 | 168 | 14 | - | 0 | 183 | 0 | 197 | 15 | - | 2 | 215 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 16 | 9,153 | 777 | - | 15 | 9,961 | 12 | 7,729 | 588 | - | 88 | 8,417 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 21 | 771,898 | 726 | - | 5 | Not Applicable | 12 | 597,425 | 405 | - | 19 | Not Applicable | ||||||||||||||||||||||||
CAS | 776 | 11.86 | 1,070 | - | 2,751 | Not Applicable | 993 | 12.94 | 1,451 | - | 4,722 | Not Applicable | ||||||||||||||||||||||||
JULCANI | ||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 15 | 14,545 | 1,345 | - | 57 | 15,963 | 40 | 16,398 | 1,420 | - | 189 | 18,047 | ||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 7 | 7,321 | 677 | - | 29 | 8,035 | 22 | 8,944 | 775 | - | 103 | 9,844 | ||||||||||||||||||||||
Commercial Deductions (US$000) | 3 | 3,892 | 362 | - | 20 | 4,277 | 11 | 5,251 | 447 | - | 64 | 5,773 | ||||||||||||||||||||||
Selling Expenses (US$000) | 1 | 554 | 51 | - | 2 | 608 | 2 | 781 | 68 | - | 9 | 860 | ||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 26 | 26,313 | 2,436 | - | 108 | 28,883 | 75 | 31,375 | 2,710 | - | 365 | 34,524 | ||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||
Volume Sold | 31 | 2,323,633 | 2,092 | - | 37 | Not Applicable | 76 | 2,471,004 | 1,804 | - | 77 | Not | ||||||||||||||||||||||
CAS | 828 | 11.32 | 1,165 | - | 2,939 | Not Applicable | 984 | 12.70 | 1,502 | - | 4,739 | Not Applicable | ||||||||||||||||||||||
MALLAY | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 103 | 2,476 | 1,120 | 1,883 | - | 5,582 | 58 | 1,950 | 1,313 | 1,588 | - | 4,908 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 33 | 800 | 362 | 609 | - | 1,804 | 21 | 699 | 470 | 569 | - | 1,759 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 42 | 1,319 | 572 | 1,538 | - | 3,471 | 29 | 1,083 | 732 | 1,062 | - | 2,906 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 8 | 185 | 84 | 141 | - | 418 | 4 | 147 | 99 | 119 | - | 369 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 186 | 4,781 | 2,138 | 4,171 | - | 11,275 | 112 | 3,878 | 2,614 | 3,338 | - | 9,942 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 234 | 366,346 | 1,845 | 2,277 | - | Not Applicable | 105 | 277,157 | 1,737 | 2,024 | - | Not Applicable | ||||||||||||||||||||||||
CAS | 794 | 13.05 | 1,159 | 1,832 | - | Not Applicable | 1,066.11 | 13.99 | 1,505 | 1,649 | - | Not Applicable | ||||||||||||||||||||||||
MALLAY | ||||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 454 | 7,157 | 3,620 | 5,289 | - | 16,520 | 54 | 5,784 | 3,848 | 4,933 | - | 14,619 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 157 | 2,475 | 1,252 | 1,829 | - | 5,713 | 20 | 2,178 | 1,449 | 1,857 | - | 5,504 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 166 | 3,578 | 1,803 | 4,210 | - | 9,757 | 29 | 2,883 | 1,920 | 3,155 | - | 7,987 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 33 | 523 | 265 | 387 | - | 1,208 | 4 | 418 | 278 | 357 | - | 1,057 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 810 | 13,734 | 6,940 | 11,715 | - | 33,198 | 108 | 11,262 | 7,494 | 10,302 | - | 29,167 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 933 | 1,094,056 | 5,415 | 6,802 | - | Not Applicable | 105 | 806,831 | 4,847 | 5,501 | - | Not Applicable | ||||||||||||||||||||||||
CAS | 868 | 12.55 | 1,281 | 1,722 | - | Not Applicable | 1,029 | 13.96 | 1,546 | 1,873 | - | Not Applicable | ||||||||||||||||||||||||
ORCOPAMPA | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 24,293 | 1,136 | - | - | 33 | 25,461 | 24,290 | 813 | - | - | - | 25,102 | ||||||||||||||||||||||||
Add: | - | |||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 11,680 | 546 | - | - | 16 | 12,242 | 9,364 | 313 | - | - | - | 9,678 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 183 | 66 | - | - | 8 | 257 | 81 | - | - | - | - | 81 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 249 | 12 | - | - | 0 | 261 | 192 | 6 | - | - | - | 198 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 36,405 | 1,759 | - | - | 57 | 38,221 | 33,926 | 1,133 | - | - | - | 35,059 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 55,191 | 182,484 | - | - | 21 | Not Applicable | 53,376 | 136,573 | - | - | - | Not Applicable | ||||||||||||||||||||||||
CAS | 660 | 9.64 | - | - | 2,693 | Not Applicable | 636 | 8.29 | - | - | - | Not Applicable | ||||||||||||||||||||||||
ORCOPAMPA | ||||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 66,824 | 3,173 | - | - | 42 | 70,039 | 78,317 | 2,636 | - | - | - | 80,953 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 29,259 | 1,389 | - | - | 18 | 30,666 | 30,664 | 1,032 | - | - | - | 31,696 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 331 | 82 | - | - | 9 | 423 | 200 | 0 | - | - | - | 200 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 569 | 27 | - | - | 0 | 596 | 634 | 21 | - | - | - | 655 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 96,983 | 4,671 | - | - | 70 | 101,724 | 109,815 | 3,689 | - | - | - | 113,504 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 142,272 | 524,582 | - | - | 24 | Not Applicable | 162,333 | 415,757 | - | - | - | Not Applicable | ||||||||||||||||||||||||
CAS | 682 | 8.90 | - | - | 2,885 | Not Applicable | 676 | 8.87 | - | - | - | Not Applicable | ||||||||||||||||||||||||
UCHUCCHACUA | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 20 | 20,552 | 1,185 | 990 | - | 22,747 | 16 | 28,758 | 1,748 | 825 | - | 31,347 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 7 | 7,336 | 423 | 353 | - | 8,119 | 3 | 6,177 | 375 | 177 | - | 6,733 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 8 | 8,686 | 491 | 1,458 | - | 10,644 | 5 | 9,094 | 565 | 831 | - | 10,495 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 1 | 1,014 | 58 | 49 | - | 1,122 | 0 | 816 | 50 | 23 | - | 889 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 36 | 37,588 | 2,157 | 2,850 | - | 42,632 | 25 | 44,845 | 2,738 | 1,856 | - | 49,464 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 51 | 3,398,654 | 2,141 | 1,313 | - | Not Applicable | 23 | 3,307,909 | 1,831 | 815 | - | Not Applicable | ||||||||||||||||||||||||
CAS | 714 | 11.06 | 1,008 | 2,171 | - | Not Applicable | 1,047 | 13.56 | 1,496 | 2,277 | - | Not Applicable | ||||||||||||||||||||||||
UCHUCCHACUA | ||||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 68 | 66,971 | 3,855 | 2,946 | - | 73,839 | 18 | 78,965 | 4,653 | 3,837 | - | 87,473 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 20 | 19,671 | 1,132 | 865 | - | 21,689 | 4 | 17,087 | 1,007 | 830 | - | 18,929 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 27 | 28,325 | 1,620 | 4,201 | - | 34,174 | 5 | 25,236 | 1,486 | 3,958 | - | 30,685 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 3 | 3,036 | 175 | 134 | - | 3,347 | 0 | 2,166 | 128 | 105 | - | 2,399 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 118 | 118,003 | 6,782 | 8,146 | - | 133,049 | 27 | 123,454 | 7,273 | 8,731 | - | 139,486 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 153 | 10,882,782 | 6,131 | 4,041 | - | Not Applicable | 26 | 8,534,639 | 4,567 | 3,230 | - | Not Applicable | ||||||||||||||||||||||||
CAS | 771 | 10.84 | 1,106 | 2,016 | - | Not Applicable | 1,058 | 14.47 | 1,593 | 2,703 | - | Not Applicable | ||||||||||||||||||||||||
LA ZANJA | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 22,964 | 369 | - | - | - | 23,333 | 32,256 | 940 | - | - | - | 33,196 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 94 | 2 | - | - | - | 96 | 10 | 0 | - | - | - | 10 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 16 | 4 | - | - | - | 21 | 77 | 12 | - | - | - | 90 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 294 | 5 | - | - | - | 299 | 272 | 8 | - | - | - | 280 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 23,369 | 380 | - | - | - | 23,749 | 32,615 | 961 | - | - | - | 33,576 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 36,472 | 40,097 | - | - | - | Not Applicable | 35,995 | 79,267 | - | - | - | Not Applicable | ||||||||||||||||||||||||
CAS | 641 | 9.47 | - | - | - | Not Applicable | 906 | 12.12 | - | - | - | Not Applicable | ||||||||||||||||||||||||
LA ZANJA | ||||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 64,726 | 1,208 | - | - | - | 65,934 | 86,549 | 2,826 | - | - | - | 89,375 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 101 | 2 | - | - | - | 103 | 35 | 1 | - | - | - | 36 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 181 | 12 | - | - | - | 193 | 141 | 12 | - | - | - | 153 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 780 | 15 | - | - | - | 795 | 927 | 30 | - | - | - | 957 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 65,788 | 1,237 | - | - | - | 67,025 | 87,652 | 2,869 | - | - | - | 90,521 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 115,760 | 166,485 | - | - | - | Not Applicable | 104,594 | 255,566 | - | - | - | Not Applicable | ||||||||||||||||||||||||
CAS | 568 | 7.43 | - | - | - | No Applicable | 838 | 11.23 | - | - | - | Not Applicable | ||||||||||||||||||||||||
BROCAL | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 1,600 | 2,513 | 2,299 | 12,747 | 24,852 | 44,012 | 1,370 | 3,861 | 2,566 | 11,403 | 17,878 | 37,077 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 1,939 | 1,974 | 1,097 | 9,794 | 27,281 | 42,085 | 1,287 | 2,646 | 1,129 | 5,631 | 19,477 | 30,169 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 93 | 146 | 134 | 742 | 1,447 | 2,562 | 79 | 222 | 147 | 654 | 1,026 | 2,128 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 3,632 | 4,634 | 3,530 | 23,283 | 53,580 | 88,659 | 2,735 | 6,729 | 3,842 | 17,688 | 38,380 | 69,374 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 2,570 | 215,665 | 2,426 | 11,450 | 11,199 | Not Applicable | 1,858 | 403,292 | 2,436 | 9,704 | 7,437 | Not Applicable | ||||||||||||||||||||||||
CAS | 1,413 | 21.49 | 1,455 | 2,033 | 4,785 | Not Applicable | 1,472 | 16.68 | 1,577 | 1,823 | 5,161 | Not Applicable | ||||||||||||||||||||||||
BROCAL | ||||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 5,370 | 7,645 | 6,718 | 30,718 | 70,449 | 120,899 | 2,542 | 14,007 | 9,693 | 31,404 | 46,358 | 104,004 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 6,541 | 6,094 | 3,418 | 23,747 | 82,682 | 122,482 | 2,922 | 9,592 | 4,400 | 17,719 | 55,717 | 90,349 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 341 | 486 | 427 | 1,952 | 4,476 | 7,681 | 133 | 733 | 507 | 1,642 | 2,424 | 5,439 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 12,252 | 14,224 | 10,563 | 56,417 | 157,607 | 251,062 | 5,597 | 24,331 | 14,600 | 50,765 | 104,499 | 199,792 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 9,131 | 933,000 | 7,736 | 32,023 | 32,834 | Not Applicable | 4,346 | 1,756,023 | 10,869 | 30,711 | 19,840 | Not Applicable | ||||||||||||||||||||||||
CAS | 1,342 | 15.25 | 1,365 | 1,762 | 4,800 | Not Applicable | 1,288 | 13.86 | 1,343 | 1,653 | 5,267 | Not Applicable | ||||||||||||||||||||||||
NON MINING COMPANIES | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | - | - | - | - | - | 2,675 | - | - | - | - | - | 10,252 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Selling Expenses (US$000) | - | - | - | - | - | 686 | - | - | - | - | - | 576 | ||||||||||||||||||||||||
Total (US$000) | - | - | - | - | - | 3,361 | - | - | - | - | - | 10,828 | ||||||||||||||||||||||||
NON MINING COMPANIES | ||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | - | - | - | - | - | 8,351 | - | - | - | - | - | 32,757 | ||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||
Selling Expenses (US$000) | - | - | - | - | - | 1,411 | - | - | - | - | - | 1,334 | ||||||||||||||||||||||
Total (US$000) | - | - | - | - | - | 9,762 | - | - | - | - | - | 34,091 | ||||||||||||||||||||||
BUENAVENTURA CONSOLIDATED | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 48,989 | 32,507 | 5,067 | 15,620 | 24,894 | 129,752 | 57,995 | 40,031 | 5,908 | 13,816 | 17,919 | 145,921 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 11,819 | 11,187 | 997 | 962 | 20 | 24,985 | 9,402 | 9,771 | 1,042 | 746 | 29 | 20,990 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 2,190 | 13,072 | 2,248 | 12,790 | 27,291 | 57,590 | 1,480 | 14,077 | 2,521 | 7,524 | 19,492 | 45,094 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 645 | 1,530 | 290 | 932 | 1,447 | 5,531 | 547 | 1,396 | 311 | 797 | 1,028 | 4,655 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 63,644 | 58,295 | 8,603 | 30,304 | 53,651 | 217,858 | 69,424 | 65,274 | 9,782 | 22,883 | 38,468 | 216,660 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 94,539 | 4,975,143 | 7,138 | 15,040 | 11,225 | Not Applicable | 91,370 | 4,801,621 | 6,409 | 12,543 | 7,456 | Not Applicable | ||||||||||||||||||||||||
CAS | 673 | 11.72 | 1,205 | 2,015 | 4,780 | Not Applicable | 760 | 13.59 | 1,526 | 1,824 | 5,160 | Not Applicable | ||||||||||||||||||||||||
BUENAVENTURA CONSOLIDATED | ||||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 137,456 | 100,699 | 15,538 | 38,953 | 70,548 | 371,545 | 167,522 | 120,615 | 19,613 | 40,174 | 46,546 | 427,228 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 29,544 | 30,859 | 3,061 | 2,694 | 47 | 66,206 | 30,745 | 29,243 | 3,230 | 2,688 | 103 | 66,008 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 7,249 | 41,985 | 7,203 | 32,158 | 82,711 | 171,306 | 3,307 | 42,973 | 8,253 | 24,832 | 55,782 | 135,147 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 1,727 | 4,640 | 917 | 2,472 | 4,478 | 15,646 | 1,700 | 4,149 | 980 | 2,104 | 2,433 | 12,701 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 175,976 | 178,183 | 26,720 | 76,277 | 157,785 | 624,703 | 203,273 | 196,981 | 32,077 | 69,798 | 104,864 | 641,084 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 268,280 | 15,924,538 | 21,374 | 42,866 | 32,895 | Not Applicable | 271,479 | 14,239,819 | 22,086 | 39,442 | 19,917 | Not Applicable | ||||||||||||||||||||||||
CAS | 656 | 11.19 | 1,250 | 1,779 | 4,797 | Not Applicable | 749 | 13.83 | 1,452 | 1,770 | 5,265 | Not Applicable | ||||||||||||||||||||||||
COIMOLACHE | ||||||||||||||||||||||||||||||||||||
3Q 2016 | 3Q 2015 | |||||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 16,681 | 1,085 | - | - | - | 17,766 | 13,666 | 1,307 | - | - | - | 14,973 | ||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 2,932 | 191 | - | - | - | 3,123 | 2,192 | 210 | - | - | - | 2,402 | ||||||||||||||||||||||||
Commercial Deductions (US$000) | 114 | 7 | - | - | - | 122 | 219 | 18 | - | - | - | 237 | ||||||||||||||||||||||||
Selling Expenses (US$000) | 240 | 16 | - | - | - | 256 | 207 | 20 | - | - | - | 227 | ||||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 19,967 | 1,299 | - | - | - | 21,267 | 16,285 | 1,554 | - | - | - | 17,839 | ||||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||||
Volume Sold | 37,923 | 162,764 | - | - | - | Not Applicable | 33,682 | 247,769 | - | - | - | Not Applicable | ||||||||||||||||||||||||
CAS | 527 | 7.98 | - | - | - | Not Applicable | 484 | 6.27 | - | - | - | Not Applicable | ||||||||||||||||||||||||
COIMOLACHE | ||||||||||||||||||||||||||||||||||
9M 2016 | 9M 2015 | |||||||||||||||||||||||||||||||||
GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | GOLD (OZ) | SILVER (OZ) | LEAD (MT) | ZINC (MT) | COPPER (MT) | TOTAL | |||||||||||||||||||||||
Cost of Sales (without D&A) (US$000) | 43,048 | 3,192 | - | - | - | 46,240 | 39,023 | 3,212 | - | - | - | 42,235 | ||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||
Exploration Expenses (US$000) | 6,878 | 510 | - | - | - | 7,388 | 11,015 | 907 | - | - | - | 11,922 | ||||||||||||||||||||||
Commercial Deductions (US$000) | 434 | 40 | - | - | - | 474 | 509 | 40 | - | - | - | 549 | ||||||||||||||||||||||
Selling Expenses (US$000) | 753 | 56 | - | - | - | 809 | 647 | 53 | - | - | - | 700 | ||||||||||||||||||||||
Cost Applicable to Sales (US$000) | 51,114 | 3,798 | - | - | - | 54,911 | 51,194 | 4,212 | - | - | - | 55,406 | ||||||||||||||||||||||
Divide: | ||||||||||||||||||||||||||||||||||
Volume Sold | 107,327 | 592,768 | - | - | - | Not Applicable | 94,428 | 579,275 | - | - | - | Not Applicable | ||||||||||||||||||||||
CAS | 476 | 6.41 | - | - | - | Not Applicable | 542 | 7.27 | - | - | - | Not Applicable | ||||||||||||||||||||||
APPENDIX 5: ALL-IN SUSTAINING COST | ||||||||||||||||||||||||
All-in Sustaining Cost for 3Q16 | ||||||||||||||||||||||||
Buenaventura1 3Q16 | La Zanja 3Q16 | Tantahuatay | Attributable 2 | |||||||||||||||||||||
Au Ounces Sold BVN | 91,908 | |||||||||||||||||||||||
Au Ounces bought from La Zanja | -36,412 | |||||||||||||||||||||||
Au Ounces Sold Net | 55,497 | 51,272 | 37,923 | 97,907 | ||||||||||||||||||||
3Q16 | 3Q16 | 3Q16 | 3Q16 | |||||||||||||||||||||
Income Statement & Cash Flow | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$000'/Oz Au | US$ 000' | US$/Oz Au | ||||||||||||||||
Cost of Sales3 | 67,151 | 1,210 | 23,180 | 452 | 17,766 | 468 | 86,573 | 884 | ||||||||||||||||
Exploration in Operating Units | 24,889 | 448 | 875 | 17 | 3,122 | 82 | 26,605 | 272 | ||||||||||||||||
Royalties | 6,143 | 111 | 0 | 0 | 0 | 0 | 6,143 | 63 | ||||||||||||||||
Commercial Deductions4 | 15,484 | 279 | 803 | 16 | 122 | 3 | 15,959 | 163 | ||||||||||||||||
Selling Expenses | 2,045 | 37 | 236 | 5 | 256 | 7 | 2,273 | 23 | ||||||||||||||||
Administrative Expenses5 | 12,653 | 228 | 615 | 12 | 746 | 20 | 13,279 | 136 | ||||||||||||||||
Other Expenses | 0 | 0 | 2,484 | 48 | 2,702 | 71 | 2,401 | 25 | ||||||||||||||||
Other Incomes | -2,993 | -54 | -5,589 | -109 | -3,072 | -81 | -7,190 | -73 | ||||||||||||||||
Administrative charges | 0 | 0 | 1,562 | 30 | 354 | 9 | 971 | 10 | ||||||||||||||||
Sustaining Capex6 | 17,774 | 320 | 9,076 | 177 | 9,611 | 253 | 26,443 | 270 | ||||||||||||||||
By-product Credit | -115,724 | -2,085 | -1,015 | -20 | -3,373 | -89 | -117,615 | -1,201 | ||||||||||||||||
All-in Sustaining Cost | 27,422 | 494 | 32,227 | 629 | 28,234 | 745 | 55,842 | 570 | ||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas. |
Notes: |
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. |
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay. |
3. For Buenaventura does not consider purchase of concentrate from La Zanja. |
4. For all metals produced. |
5. For Buenaventura, does not consider management services charged to subsidiaries. |
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment. |
| ||||||||||||||||||||||||
All-in Sustaining Cost for 3Q15 | ||||||||||||||||||||||||
Buenaventura1 3Q15 | La Zanja 3Q15 | Tantahuatay 3Q15 | Attributable Production2 3Q15 | |||||||||||||||||||||
Au Ounces Sold BVN | 92,866 | |||||||||||||||||||||||
Au Ounces bought from La Zanja | -35,879 | |||||||||||||||||||||||
Au Ounces Sold Net | 56,987 | 32,990 | 33,682 | 87,996 | ||||||||||||||||||||
3Q15 | 3Q15 | 3Q15 | 3Q15 | |||||||||||||||||||||
Income Statement & Cash Flow | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | ||||||||||||||||
Cost of Sales3 | 76,109 | 1,336 | 29,950 | 908 | 14,973 | 445 | 98,004 | 1,114 | ||||||||||||||||
Exploration in Operating Units | 20,982 | 368 | 137 | 4 | 2,402 | 71 | 22,018 | 250 | ||||||||||||||||
Royalties | 5,302 | 93 | 0 | 0 | 0 | 0 | 5,302 | 60 | ||||||||||||||||
Commercial Deductions4 | 14,852 | 261 | 855 | 26 | 237 | 7 | 15,401 | 175 | ||||||||||||||||
Selling Expenses | 1,724 | 30 | 277 | 8 | 227 | 7 | 1,962 | 22 | ||||||||||||||||
Administrative Expenses5 | 11,516 | 202 | 459 | 14 | 436 | 13 | 11,934 | 136 | ||||||||||||||||
Other Expenses | 0 | 0 | 3,525 | 107 | 2,887 | 86 | 3,028 | 34 | ||||||||||||||||
Other Incomes | -965 | -17 | -6,704 | -203 | -3,422 | -102 | -5,894 | -67 | ||||||||||||||||
Other administrative charges | 0 | 0 | 3,031 | 92 | 233 | 7 | 1,702 | 19 | ||||||||||||||||
Sustaining Capex6 | 12,643 | 222 | 12,488 | 379 | 17,092 | 507 | 26,122 | 297 | ||||||||||||||||
By-product Credit | -74,363 | -1,305 | -1,333 | -40 | -3,590 | -107 | -76,510 | -869 | ||||||||||||||||
All-in Sustaining Cost | 67,800 | 1,190 | 42,684 | 1,294 | 31,476 | 935 | 103,069 | 1,171 | ||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas. |
Notes: |
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. |
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay. |
3. For Buenaventura does not consider purchase of concentrate from La Zanja. |
4. For all metals produced. |
5. For Buenaventura, does not consider management services charged to subsidiaries. For La Zanja does not consider US$ 3.8 MM Impairment. |
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment. |
| ||||||||||||||||||||||||
All-in Sustaining Cost for 9M16 | ||||||||||||||||||||||||
Buenaventura1 9M16 | La Zanja 9M16 | Tantahuatay 9M16 | Attributable 2 9M16 | |||||||||||||||||||||
Au Ounces Sold BVN | 258,386 | |||||||||||||||||||||||
Au Ounces bought from La Zanja | -114,997 | |||||||||||||||||||||||
Au Ounces Sold Net | 143,389 | 107,702 | 107,327 | 243,568 | ||||||||||||||||||||
9M16 | 9M16 | 9M16 | 9M16 | |||||||||||||||||||||
Income Statement & Cash Flow | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | ||||||||||||||||
Cost of Sales3 | 342,087 | 2,386 | 60,004 | 557 | 46,240 | 431 | 392,465 | 1,611 | ||||||||||||||||
Exploration in Operating Units | 66,103 | 461 | 2,147 | 20 | 7,388 | 69 | 70,204 | 288 | ||||||||||||||||
Royalties | 15,499 | 108 | 0 | 0 | 0 | 0 | 15,499 | 64 | ||||||||||||||||
Commercial Deductions4 | 48,833 | 341 | 2,611 | 24 | 474 | 4 | 50,409 | 207 | ||||||||||||||||
Selling Expenses | 10,738 | 75 | 732 | 7 | 809 | 8 | 11,450 | 47 | ||||||||||||||||
Administrative Expenses5 | 38,122 | 266 | 1,641 | 15 | 1,799 | 17 | 39,714 | 163 | ||||||||||||||||
Other Expenses | 0 | 0 | 6,578 | 61 | 4,840 | 45 | 5,431 | 22 | ||||||||||||||||
Other Incomes | -5,162 | -36 | -12,745 | -118 | -5,892 | -55 | -14,287 | -59 | ||||||||||||||||
Administrative charges | 0 | 0 | 1,959 | 18 | 858 | 8 | 1,383 | 6 | ||||||||||||||||
Sustaining Capex6 | 33,852 | 236 | 11,897 | 110 | 18,483 | 172 | 47,575 | 195 | ||||||||||||||||
By-product Credit | -458,672 | -3,199 | -2,801 | -26 | -10,269 | -96 | -464,275 | -1,906 | ||||||||||||||||
All-in Sustaining Cost | 91,401 | 637 | 72,022 | 669 | 64,731 | 603 | 155,569 | 639 | ||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas. |
Notes: |
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. |
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay. |
3. For Buenaventura does not consider purchase of concentrate from La Zanja. |
4. For all metals produced. |
5. For Buenaventura, does not consider management services charged to subsidiaries. |
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment. |
| ||||||||||||||||||||||||
All-in Sustaining Cost for 9M15 | ||||||||||||||||||||||||
Buenaventura1 9M15 | La Zanja 9M15 | Tantahuatay | Attributable Production2 | |||||||||||||||||||||
Au Ounces Sold BVN | 283,085 | |||||||||||||||||||||||
Au Ounces bought from La Zanja | -104,477 | |||||||||||||||||||||||
Au Ounces Sold Net | 178,608 | 100,618 | 94,428 | 269,857 | ||||||||||||||||||||
9M15 | 9M15 | 9M15 | 9M15 | |||||||||||||||||||||
Income Statement & Cash Flow | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | ||||||||||||||||
Cost of Sales3 | 228,941 | 1,282 | 87,133 | 866 | 42,235 | 447 | 292,108 | 1,082 | ||||||||||||||||
Exploration in Operating Units | 66,056 | 370 | 8,446 | 84 | 11,922 | 126 | 75,318 | 279 | ||||||||||||||||
Royalties | 16,902 | 95 | 0 | 0 | 0 | 0 | 16,902 | 63 | ||||||||||||||||
Commercial Deductions4 | 44,711 | 250 | 2,494 | 25 | 549 | 6 | 46,254 | 171 | ||||||||||||||||
Selling Expenses | 5,088 | 28 | 954 | 9 | 700 | 7 | 5,875 | 22 | ||||||||||||||||
Administrative Expenses5 | 35,644 | 200 | 1,200 | 12 | 1,364 | 14 | 36,827 | 136 | ||||||||||||||||
Other Expenses | 0 | 0 | 10,156 | 101 | 5,635 | 60 | 7,648 | 28 | ||||||||||||||||
Other Incomes | -3,983 | -22 | -16,039 | -159 | -7,022 | -74 | -15,308 | -57 | ||||||||||||||||
Other administrative charges | 0 | 0 | 5,472 | 54 | 126 | 1 | 2,954 | 11 | ||||||||||||||||
Sustaining Capex6 | 22,652 | 127 | 26,024 | 259 | 32,644 | 346 | 49,549 | 184 | ||||||||||||||||
By-product Credit | -226,736 | -1,269 | -3,969 | -39 | -9,122 | -97 | -232,500 | -862 | ||||||||||||||||
All-in Sustaining Cost | 189,275 | 1,060 | 121,870 | 1,211 | 79,032 | 837 | 285,626 | 1,058 | ||||||||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas. |
Notes: |
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. |
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay. |
3. For Buenaventura does not consider purchase of concentrate from La Zanja. |
4. For all metals produced. |
5. For Buenaventura, does not consider management services charged to subsidiaries. For La Zanja does not consider US$ 3.8 MM Impairment. |
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment. |
APPENDIX 6 | ||||
Compañía de Minas Buenaventura S.A.A. and Subsidiaries | ||||
Consolidated Statement of Financial Position | ||||
As of September 30, 2016 and December 31, 2015 | ||||
2016 | 2015 | |||
Assets | US$(000) | US$(000) | ||
Current assets | ||||
Cash and cash equivalents | 117,243 | 78,519 | ||
Trade and other accounts receivable, net | 286,035 | 219,862 | ||
Inventory, net | 139,127 | 101,473 | ||
Income tax credit | 17,607 | 45,919 | ||
Prepaid expenses | 6,860 | 8,231 | ||
Total current assets | 566,872 | 454,004 | ||
Assets classified as held for sale | 4,421 | 15,592 | ||
571,293 | 469,596 | |||
Non-current assets | ||||
Trade and other accounts receivable, net | 167,869 | 162,567 | ||
Income tax credit | 4,092 | - | ||
Inventory, net | 5,655 | 26,029 | ||
Investment in associates | 1,941,603 | 2,043,983 | ||
Mining concessions, development costs, property, plant and equipment, net | 1,854,681 | 1,747,624 | ||
Investment properties, net | 10,293 | 10,719 | ||
Deferred income tax asset, net | 30,653 | 41,574 | ||
Prepaid expenses | 30,647 | 29,235 | ||
Other assets | 17,814 | 15,854 | ||
Total non-current assets | 4,063,307 | 4,077,585 | ||
Total assets | 4,634,600 | 4,547,181 | ||
Liabilities and shareholders’ equity | ||||
Current liabilities | ||||
Bank loans | 54,547 | 285,302 | ||
Trade and other accounts payable | 240,000 | 247,114 | ||
Provisions | 60,805 | 49,829 | ||
Income tax payable | 4,516 | 2,444 | ||
Embedded derivatives for concentrate sales, net | 4,153 | 1,694 | ||
Hedge derivative financial instruments | 219 | 10,643 | ||
Financial obligations | 38,945 | 33,394 | ||
Total current liabilities | 403,185 | 630,420 | ||
Liabilities directly associated with assets classified as held for sale | 8,768 | 20,611 | ||
411,953 | 651,031 | |||
Non-current liabilities | ||||
Trade and other accounts payable | 17,266 | 15,057 | ||
Provisions | 144,752 | 141,885 | ||
Financial obligations | 561,712 | 320,316 | ||
Contingent consideration liability | 20,524 | 16,994 | ||
Deferred income tax liability, net | 10,206 | 12,662 | ||
Total non-current liabilities | 754,460 | 506,914 | ||
Total liabilities | 1,166,413 | 1,157,945 | ||
Shareholders’ equity | ||||
Capital stock | 750,497 | 750,497 | ||
Investment shares | 791 | 1,396 | ||
Additional paid-in capital | 218,450 | 219,055 | ||
Legal reserve | 162,744 | 162,714 | ||
Other reserves | 269 | 269 | ||
Retained earnings | 2,103,608 | 2,024,895 | ||
Other reserves of equity | (313) | 2,240 | ||
Shareholders’ equity, net attributable to owners of the parent | 3,236,046 | 3,161,066 | ||
Non-controlling interest | 232,141 | 228,170 | ||
Total shareholders’ equity | 3,468,187 | 3,389,236 | ||
Total liabilities and shareholders’ equity | 4,634,600 | 4,547,181 | ||
Compañía de Minas Buenaventura S.A.A. and Subsidiaries | ||||||||
Consolidated Statement of profit or loss | ||||||||
For the three-month and nine-month periods ended September 30, 2016 and 2015 | ||||||||
For the three-month period | For the nine-month period | |||||||
2016 | 2015 | 2016 | 2015 | |||||
US$(000) | US$(000) | US$(000) | US$(000) | |||||
Continuing operations | ||||||||
Operating income | ||||||||
Net sales of goods | 257,484 | 191,869 | 746,310 | 626,503 | ||||
Net sales of services | 5,598 | 10,391 | 16,859 | 42,698 | ||||
Royalty income | 5,947 | 8,720 | 18,493 | 25,200 | ||||
Total operating income | 269,029 | 210,980 | 781,662 | 694,401 | ||||
Operating costs | ||||||||
Cost of sales of goods, excluding depreciation and amortization | (127,210) | (130,505) | (363,194) | (380,910) | ||||
Cost of services, excluding depreciation and amortization | (2,542) | (15,416) | (8,351) | (46,318) | ||||
Depreciation and amortization | (45,361) | (59,564) | (138,041) | (169,078) | ||||
Exploration in operating units | (24,985) | (20,990) | (66,206) | (66,008) | ||||
Mining royalties | (7,332) | (6,937) | (20,375) | (21,844) | ||||
Total operating costs | (207,430) | (233,412) | (596,167) | (684,158) | ||||
Gross profit | 61,599 | (22,432) | 185,495 | 10,243 | ||||
Operating expenses, net | ||||||||
Administrative expenses | (16,879) | (19,838) | (58,048) | (58,806) | ||||
Exploration in non-operating areas | (6,355) | (5,259) | (14,824) | (25,660) | ||||
Selling expenses | (5,531) | (4,655) | (15,646) | (12,701) | ||||
Reversal (expense) for provision for contingencies | (331) | 201 | (129) | (280) | ||||
Provision for impairment of long–lived assets | - | - | - | (3,803) | ||||
Other, net | 2,241 | (2,225) | 10,561 | (2,445) | ||||
Total operating expenses, net | (26,855) | (31,776) | (78,086) | (103,695) | ||||
Operating profit (loss) | 34,744 | (54,208) | 107,409 | (93,452) | ||||
Other income (expense), net | ||||||||
Share in results of associates under equity method | (11,850) | 13,381 | 37,222 | 61,621 | ||||
Financial income | 1,749 | 827 | 6,061 | 2,441 | ||||
Net gain (loss) from currency exchange difference | (4,233) | (3,936) | 1,255 | (7,517) | ||||
Financial costs | (10,911) | (6,934) | (26,585) | (21,078) | ||||
Total other income (expense), net | (25,245) | 3,338 | 17,953 | 35,467 | ||||
Profit (loss) before income tax | 9,499 | (50,870) | 125,362 | (57,985) | ||||
Current income tax | (14,054) | (3,176) | (32,359) | (10,556) | ||||
Deferred income tax | (17,075) | 17,473 | (5,266) | 14,490 | ||||
Profit (loss) from continuing operations | (21,630) | (36,573) | 87,737 | (54,051) | ||||
Discontinued operations | ||||||||
Profit (loss) from discontinued operations | (6,736) | (2,433) | (6,382) | (6,197) | ||||
Net profit | (28,366) | (39,006) | 81,355 | (60,248) | ||||
Attributable to: | ||||||||
Owners of the parent | (24,651) | (23,229) | 82,372 | (24,656) | ||||
Non-controlling interest | (3,715) | (15,777) | (1,017) | (35,592) | ||||
(28,366) | (39,006) | 81,355 | (60,248) | |||||
Basic and diluted profit (loss) per share attributable to equity holders | ||||||||
of the parent, stated in U.S. dollars | (0.10) | (0.09) | 0.32 | (0.10) | ||||
Profit (loss) for continuing operations, basic and diluted per share | ||||||||
attributable to equity holders of the parent, expressed in U.S. dollars | (0.07) | (0.08) | 0.35 | (0.07) | ||||
Weighted average number of shares outstanding | ||||||||
(common and investment), in units | 253,715,190 | 253,715,190 | 253,715,190 | 253,715,190 | ||||
Compañía de Minas Buenaventura S.A.A. and Subsidiaries | ||||||||
Consolidated Statements of cash Flows | ||||||||
For the three-month and nine-month periods ended September 30, 2016 and 2015 | ||||||||
For the three-month period ended | For the nine-month period ended | |||||||
2016 | 2015 | 2016 | 2015 | |||||
US$(000) | US$(000) | US$(000) | US$(000) | |||||
Operating activities | ||||||||
Proceeds from sales | 262,108 | 239,513 | 677,953 | 721,967 | ||||
Proceeds from dividends | 3,142 | 1,816 | 139,926 | 4,775 | ||||
Value Added Tax recovered | 34,850 | 21,911 | 105,722 | 74,784 | ||||
Royalty received | 5,947 | 7,151 | 27,005 | 28,966 | ||||
Interest received | 52 | 700 | 1,766 | 2,497 | ||||
Payments to suppliers and third-parties | (190,615) | (192,714) | (523,634) | (553,471) | ||||
Payments to employees | (36,065) | (40,892) | (105,219) | (127,920) | ||||
Payments of interest | (1,068) | (7,684) | (18,941) | (17,283) | ||||
Payment of income taxes | (2,705) | (6,125) | (14,166) | (17,387) | ||||
Payments of mining royalties | (6,053) | (5,525) | (15,409) | (17,407) | ||||
Net cash and cash equivalents provided by operating activities | 69,593 | 18,151 | 275,003 | 99,521 | ||||
Investing activities | ||||||||
Proceeds from sales of mining concessions, property, plant and equipment | 3,352 | 569 | 5,651 | 2,589 | ||||
Proceeds from loan to third parties | - | 141 | - | 141 | ||||
Acquisitions of mining concessions, development costs, property, plant and equipment | (118,296) | (84,895) | (239,664) | (166,527) | ||||
Loans granted to associates | - | (20,800) | - | (20,800) | ||||
Opening of time deposits | - | (7,350) | - | (7,350) | ||||
Net cash and cash equivalents used in investing activities | (114,944) | (112,335) | (234,013) | (191,947) | ||||
Financing activities | ||||||||
Proceeds from bank loans | - | 150,000 | 175,851 | 240,000 | ||||
Payments of bank loans | (3,760) | (50,000) | (415,760) | (90,000) | ||||
Proceeds from financial obligations | 210 | - | 275,210 | 10,000 | ||||
Payments of financial obligations | (8,297) | (20,784) | (25,180) | (29,870) | ||||
Dividends paid to non-controlling interest | (1,649) | (2,140) | (5,709) | (8,048) | ||||
Acquisition of non-controlling interest | (4,152) | - | (5,459) | - | ||||
Increase of restricted bank accounts | (2,023) | - | (4,011) | - | ||||
Repurchase of treasury shares | (1,210) | - | (1,210) | - | ||||
Payments of dividends | - | (70) | (9) | (70) | ||||
Net cash and cash equivalents provided by (used in) financing activities | (20,881) | 77,006 | (6,277) | 122,012 | ||||
Net increase (decrease) in cash and cash equivalents during the period | (66,232) | (17,178) | 34,713 | 29,586 | ||||
Cash and cash equivalents at the beginning of the period | 179,464 | 125,276 | 78,519 | 78,512 | ||||
Cash and cash equivalents at period-end | 113,232 | 108,098 | 113,232 | 108,098 | ||||
Unrealized gain (loss) for changes in the fair value of hedge financial instruments | 827 | (154) | (2,911) | (2,495) | ||||
Changes in the asset for closure of mining units | - | 12,272 | 8,433 | 53,988 | ||||
For the three-month period ended | For the nine-month period ended | |||||||
2016 | 2015 | 2016 | 2015 | |||||
US$(000) | US$(000) | US$(000) | US$(000) | |||||
Reconciliation of net profit to cash and cash equivalents provided | ||||||||
by operating activities | ||||||||
Net profit (loss) attributable to owners of the parent | (24,651) | (23,229) | 82,372 | (24,656) | ||||
Plus (less): | ||||||||
Depreciation and amortization | 45,361 | 61,377 | 138,041 | 179,185 | ||||
Net loss (gain) on sales of mining concessions, property, plant and equipment | - | 10,667 | 2,072 | 13,620 | ||||
Accretion expense of provision for closure of mining units and exploration projects | 1,112 | 96 | 2,810 | 2,931 | ||||
Loss (income) attributable to non-controlling interest | (3,715) | (15,777) | (1,017) | (35,592) | ||||
Net share in results of associates | 11,850 | (13,381) | (37,222) | (61,621) | ||||
Provision for estimated fair value of embedded derivatives related to concentrate | 20,651 | (5,752) | (9,298) | (6,347) | ||||
sales and adjustments on open liquidations | ||||||||
Deferred income tax expense (income) | 17,075 | (17,473) | 5,266 | (14,490) | ||||
Reversal (provision) for impairment loss of inventories | (291) | 8,928 | (9,145) | 13,710 | ||||
Net loss (gain) from currency exchange difference | 4,233 | 3,945 | (1,255) | 7,525 | ||||
Provision for impairment of long–lived assets | - | - | - | 3,803 | ||||
Other net | (765) | (513) | (1,352) | 3,326 | ||||
Net changes in operating assets and liabilities: | ||||||||
Decrease (increase) in operating assets - | ||||||||
Trade and other accounts receivable | (32,057) | 22,496 | (68,235) | 51,970 | ||||
Inventories | (8,598) | (12,810) | (6,777) | 11,656 | ||||
Income tax credit | 6,219 | 5,570 | 24,220 | 5,390 | ||||
Prepaid expenses | 3,809 | 4,543 | (3,115) | 7,242 | ||||
Increase (decrease) in operating liabilities - | ||||||||
Trade and other accounts payable | 38,245 | (17,892) | 21,908 | (35,210) | ||||
Provisions | (12,621) | 5,845 | (4,196) | (26,749) | ||||
Income tax payable | 594 | (305) | - | (947) | ||||
Proceeds from dividends | 3,142 | 1,816 | 139,926 | 4,775 | ||||
Net cash and cash equivalents provided by operating activities | 69,593 | 18,151 | 275,003 | 99,521 | ||||
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20161028005339/en/
Contact
Compañia de Minas Buenaventura S.A.A.
In Lima:
Carlos Galvez, 511-419-2540
VP & Chief Financial Officer
or
Daniel Dominguez, 511-419-2591
Manager of Financial Planning and Investor Relations
daniel.dominguez@buenaventura.pe
or
Rodrigo Echecopar, 511-419-2609
Investor Relations Coordinator
rodrigo.echecopar@buenaventura.pe
or
In New York:
i-advize Corporate Communications
Maria Barona / Rafael Borja
212-406-3691/3693
buenaventura@i-advize.com
or
Visit our website:
www.buenaventura.com/ir