Disclosure of information on segments (Details) - USD ($)
|
12 Months Ended |
Dec. 31, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
| Operating income |
|
|
|
| Sales of goods |
$ 1,720,334,000
|
$ 1,147,590,000
|
$ 810,961,000
|
| Sale of services |
11,305,000
|
7,015,000
|
12,884,000
|
| Total operating income |
1,731,639,000
|
1,154,605,000
|
823,845,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(750,985,000)
|
(568,482,000)
|
(457,354,000)
|
| Unabsorbed cost due to production stoppage |
(2,968,000)
|
(2,135,000)
|
(19,893,000)
|
| Cost of sales of services, excluding depreciation and amortization |
4,699,000
|
(3,050,000)
|
(6,243,000)
|
| Exploration in operating units |
(51,906,000)
|
(50,884,000)
|
(49,229,000)
|
| Depreciation and amortization |
(120,138,000)
|
(150,821,000)
|
(181,039,000)
|
| Mining royalties |
(18,552,000)
|
(19,946,000)
|
(18,839,000)
|
| Total operating costs |
(949,248,000)
|
(795,318,000)
|
(732,597,000)
|
| Gross profit (loss) |
782,391,000
|
359,287,000
|
91,248,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(70,213,000)
|
(61,340,000)
|
(69,183,000)
|
| Selling expenses |
(28,662,000)
|
(25,768,000)
|
(19,392,000)
|
| Exploration in non-operating areas |
(24,766,000)
|
(21,860,000)
|
(13,452,000)
|
| Reversal (provision) of contingencies and others |
(732,000)
|
(596,000)
|
6,927,000
|
| Impairment loss of long-lived assets |
0
|
|
|
| Other, net |
(24,812,000)
|
195,932,000
|
24,973,000
|
| Total operating income (expenses) |
(149,185,000)
|
86,368,000
|
(70,127,000)
|
| Operating Profit (loss) |
633,206,000
|
445,655,000
|
21,121,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
307,920,000
|
189,847,000
|
152,225,000
|
| Gain (loss) foreign exchange difference |
64,967,000
|
(9,184,000)
|
19,375,000
|
| Finance income |
48,346,000
|
12,528,000
|
9,057,000
|
| Finance costs |
(87,129,000)
|
(65,397,000)
|
(119,254,000)
|
| Profit (loss) before income tax |
967,310,000
|
573,449,000
|
82,524,000
|
| Income tax expense |
(128,201,000)
|
(156,164,000)
|
(42,994,000)
|
| Current income tax |
(120,334,000)
|
(103,116,000)
|
(69,306,000)
|
| Deferred Income tax |
(7,867,000)
|
(53,048,000)
|
26,312,000
|
| Profit (loss) from continued operations |
839,109,000
|
417,285,000
|
39,530,000
|
| Loss from discontinued operations |
(8,921,000)
|
(1,022,000)
|
(6,848,000)
|
| Profit for the year |
830,188,000
|
416,263,000
|
32,682,000
|
| Total assets |
6,022,836,000
|
5,047,903,000
|
4,533,799,000
|
| Total liability |
1,755,371,000
|
1,488,202,000
|
1,364,588,000
|
| Other segment information |
|
|
|
| Investments in associates |
1,738,408,000
|
1,548,392,000
|
1,527,123,000
|
| Additions of property, plant and equipment |
496,152,000
|
378,238,000
|
|
| Acquisition of long-lived assets |
|
|
238,669,000
|
| Uchucchacua / Yumpag |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
596,655,000
|
326,390,000
|
|
| Sale of services |
0
|
0
|
|
| Total operating income |
596,655,000
|
326,390,000
|
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(154,197,000)
|
(127,900,000)
|
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
|
| Exploration in operating units |
(18,574,000)
|
(16,070,000)
|
|
| Depreciation and amortization |
(16,061,000)
|
(19,596,000)
|
|
| Mining royalties |
(432,000)
|
(1,237,000)
|
|
| Total operating costs |
(189,264,000)
|
(164,803,000)
|
|
| Gross profit (loss) |
407,391,000
|
161,587,000
|
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(16,457,000)
|
(16,713,000)
|
|
| Selling expenses |
(13,402,000)
|
(7,346,000)
|
|
| Exploration in non-operating areas |
(277,000)
|
(1,871,000)
|
|
| Reversal (provision) of contingencies and others |
548,000
|
245,000
|
|
| Other, net |
(4,731,000)
|
(6,750,000)
|
|
| Total operating income (expenses) |
(34,319,000)
|
(32,435,000)
|
|
| Operating Profit (loss) |
373,072,000
|
129,152,000
|
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
|
| Gain (loss) foreign exchange difference |
(3,391,000)
|
5,000
|
|
| Finance income |
27,000
|
(738,000)
|
|
| Finance costs |
(823,000)
|
827,000
|
|
| Profit (loss) before income tax |
368,885,000
|
129,246,000
|
|
| Income tax expense |
(14,708,000)
|
(4,473,000)
|
|
| Current income tax |
(14,708,000)
|
(4,473,000)
|
|
| Deferred Income tax |
0
|
0
|
|
| Profit (loss) from continued operations |
354,177,000
|
124,773,000
|
|
| Loss from discontinued operations |
0
|
0
|
|
| Total assets |
403,792,000
|
258,017,000
|
|
| Total liability |
93,740,000
|
74,313,000
|
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
0
|
|
| Additions of property, plant and equipment |
41,390,000
|
29,727,000
|
|
| Uchucchacua |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
|
|
51,698,000
|
| Sale of services |
|
|
0
|
| Total operating income |
|
|
51,698,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
|
|
(15,544,000)
|
| Unabsorbed cost due to production stoppage |
|
|
(18,695,000)
|
| Cost of sales of services, excluding depreciation and amortization |
|
|
0
|
| Exploration in operating units |
|
|
(24,428,000)
|
| Depreciation and amortization |
|
|
(6,279,000)
|
| Mining royalties |
|
|
(268,000)
|
| Total operating costs |
|
|
(65,214,000)
|
| Gross profit (loss) |
|
|
(13,516,000)
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
|
|
(4,512,000)
|
| Selling expenses |
|
|
(3,343,000)
|
| Exploration in non-operating areas |
|
|
(476,000)
|
| Reversal (provision) of contingencies and others |
|
|
1,122,000
|
| Other, net |
|
|
(2,435,000)
|
| Total operating income (expenses) |
|
|
(9,644,000)
|
| Operating Profit (loss) |
|
|
(23,160,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
|
|
0
|
| Gain (loss) foreign exchange difference |
|
|
112,000
|
| Finance income |
|
|
28,000
|
| Finance costs |
|
|
(917,000)
|
| Profit (loss) before income tax |
|
|
(23,937,000)
|
| Income tax expense |
|
|
(538,000)
|
| Current income tax |
|
|
(538,000)
|
| Deferred Income tax |
|
|
0
|
| Profit (loss) from continued operations |
|
|
(24,475,000)
|
| Loss from discontinued operations |
|
|
0
|
| Total assets |
|
|
222,041,000
|
| Total liability |
|
|
62,003,000
|
| Other segment information |
|
|
|
| Investments in associates |
|
|
0
|
| Acquisition of long-lived assets |
|
|
14,353,000
|
| Orcopampa |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
201,917,000
|
169,527,000
|
163,308,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
201,917,000
|
169,527,000
|
163,308,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(82,604,000)
|
(81,068,000)
|
(73,774,000)
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
(6,724,000)
|
(7,460,000)
|
(6,071,000)
|
| Depreciation and amortization |
(10,510,000)
|
(12,459,000)
|
(12,625,000)
|
| Mining royalties |
(16,795,000)
|
(15,836,000)
|
(14,307,000)
|
| Total operating costs |
(116,633,000)
|
(116,823,000)
|
(106,777,000)
|
| Gross profit (loss) |
85,284,000
|
52,704,000
|
56,531,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(5,832,000)
|
(8,442,000)
|
(15,975,000)
|
| Selling expenses |
(727,000)
|
(630,000)
|
(671,000)
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
(286,000)
|
409,000
|
(183,000)
|
| Other, net |
(2,759,000)
|
277,000
|
(899,000)
|
| Total operating income (expenses) |
(9,604,000)
|
(8,386,000)
|
(17,728,000)
|
| Operating Profit (loss) |
75,680,000
|
44,318,000
|
38,803,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
(1,479,000)
|
1,000
|
76,000
|
| Finance income |
9,000
|
(1,785,000)
|
4,000
|
| Finance costs |
(1,451,000)
|
622,000
|
(1,791,000)
|
| Profit (loss) before income tax |
72,759,000
|
43,156,000
|
37,092,000
|
| Income tax expense |
(5,673,000)
|
(2,189,000)
|
(678,000)
|
| Current income tax |
(5,673,000)
|
(2,189,000)
|
(678,000)
|
| Deferred Income tax |
0
|
0
|
0
|
| Profit (loss) from continued operations |
67,086,000
|
40,967,000
|
36,414,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
59,920,000
|
39,093,000
|
49,707,000
|
| Total liability |
74,854,000
|
60,823,000
|
56,185,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
0
|
0
|
| Additions of property, plant and equipment |
4,607,000
|
2,427,000
|
|
| Acquisition of long-lived assets |
|
|
3,624,000
|
| Julcani |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
92,662,000
|
47,658,000
|
37,179,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
92,662,000
|
47,658,000
|
37,179,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(41,118,000)
|
(35,118,000)
|
(32,213,000)
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
(9,415,000)
|
(11,691,000)
|
(6,990,000)
|
| Depreciation and amortization |
(15,988,000)
|
(5,765,000)
|
(6,693,000)
|
| Mining royalties |
(63,000)
|
(190,000)
|
(367,000)
|
| Total operating costs |
(66,584,000)
|
(52,764,000)
|
(46,263,000)
|
| Gross profit (loss) |
26,078,000
|
(5,106,000)
|
(9,084,000)
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(2,556,000)
|
(2,406,000)
|
(3,993,000)
|
| Selling expenses |
(1,595,000)
|
(942,000)
|
(239,000)
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
(322,000)
|
(38,000)
|
1,409,000
|
| Other, net |
(1,805,000)
|
(411,000)
|
(1,074,000)
|
| Total operating income (expenses) |
(6,278,000)
|
(3,797,000)
|
(3,897,000)
|
| Operating Profit (loss) |
19,800,000
|
(8,903,000)
|
(12,981,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
(1,218,000)
|
2,000
|
77,000
|
| Finance income |
9,000
|
(353,000)
|
0
|
| Finance costs |
(985,000)
|
462,000
|
(1,103,000)
|
| Profit (loss) before income tax |
17,606,000
|
(8,792,000)
|
(14,007,000)
|
| Income tax expense |
(2,413,000)
|
(636,000)
|
(134,000)
|
| Current income tax |
(2,413,000)
|
(636,000)
|
(134,000)
|
| Deferred Income tax |
0
|
0
|
0
|
| Profit (loss) from continued operations |
15,193,000
|
(9,428,000)
|
(14,141,000)
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
62,079,000
|
28,822,000
|
31,371,000
|
| Total liability |
55,651,000
|
33,914,000
|
33,413,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
0
|
0
|
| Additions of property, plant and equipment |
3,399,000
|
1,874,000
|
|
| Acquisition of long-lived assets |
|
|
828,000
|
| Colquijirca |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
532,908,000
|
437,897,000
|
432,616,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
532,908,000
|
437,897,000
|
432,616,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(264,840,000)
|
(245,156,000)
|
(248,972,000)
|
| Unabsorbed cost due to production stoppage |
(2,968,000)
|
(2,135,000)
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
(11,160,000)
|
(9,445,000)
|
(7,761,000)
|
| Depreciation and amortization |
(47,372,000)
|
(62,085,000)
|
(87,216,000)
|
| Mining royalties |
(1,201,000)
|
(2,179,000)
|
(2,670,000)
|
| Total operating costs |
(327,541,000)
|
(321,000,000)
|
(346,619,000)
|
| Gross profit (loss) |
205,367,000
|
116,897,000
|
85,997,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(9,944,000)
|
(8,457,000)
|
(9,781,000)
|
| Selling expenses |
(9,494,000)
|
(12,503,000)
|
(11,457,000)
|
| Exploration in non-operating areas |
(11,958,000)
|
(9,391,000)
|
(4,095,000)
|
| Reversal (provision) of contingencies and others |
940,000
|
(1,656,000)
|
1,063,000
|
| Other, net |
(7,602,000)
|
(13,610,000)
|
(10,511,000)
|
| Total operating income (expenses) |
(38,058,000)
|
(45,617,000)
|
(34,781,000)
|
| Operating Profit (loss) |
167,309,000
|
71,280,000
|
51,216,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
255,000
|
127,000
|
(158,000)
|
| Gain (loss) foreign exchange difference |
(533,000)
|
4,714,000
|
381,000
|
| Finance income |
4,606,000
|
(6,715,000)
|
2,866,000
|
| Finance costs |
(4,660,000)
|
(133,000)
|
(7,397,000)
|
| Profit (loss) before income tax |
166,977,000
|
69,273,000
|
46,908,000
|
| Income tax expense |
(42,265,000)
|
(33,940,000)
|
(15,453,000)
|
| Current income tax |
(42,140,000)
|
(18,147,000)
|
(17,861,000)
|
| Deferred Income tax |
(125,000)
|
(15,793,000)
|
2,408,000
|
| Profit (loss) from continued operations |
124,712,000
|
35,333,000
|
31,455,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
821,145,000
|
683,780,000
|
683,311,000
|
| Total liability |
305,602,000
|
479,355,000
|
284,819,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
285,443,000
|
272,663,000
|
| Additions of property, plant and equipment |
60,117,000
|
24,916,000
|
|
| Acquisition of long-lived assets |
|
|
61,772,000
|
| La Zanja |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
70,080,000
|
38,657,000
|
16,472,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
70,080,000
|
38,657,000
|
16,472,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(35,417,000)
|
(23,417,000)
|
(29,008,000)
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
(13,000)
|
(320,000)
|
(537,000)
|
| Depreciation and amortization |
(2,538,000)
|
(4,492,000)
|
(3,855,000)
|
| Mining royalties |
(67,000)
|
(168,000)
|
(181,000)
|
| Total operating costs |
(38,035,000)
|
(28,397,000)
|
(33,581,000)
|
| Gross profit (loss) |
32,045,000
|
10,260,000
|
(17,109,000)
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(1,927,000)
|
(1,630,000)
|
(2,413,000)
|
| Selling expenses |
(138,000)
|
(97,000)
|
(61,000)
|
| Exploration in non-operating areas |
(3,216,000)
|
(4,007,000)
|
(3,958,000)
|
| Reversal (provision) of contingencies and others |
22,000
|
541,000
|
2,085,000
|
| Other, net |
(1,084,000)
|
(1,323,000)
|
7,246,000
|
| Total operating income (expenses) |
(6,343,000)
|
(6,516,000)
|
2,899,000
|
| Operating Profit (loss) |
25,702,000
|
3,744,000
|
(14,210,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
774,000
|
211,000
|
92,000
|
| Finance income |
607,000
|
(2,499,000)
|
838,000
|
| Finance costs |
(2,337,000)
|
(276,000)
|
(2,996,000)
|
| Profit (loss) before income tax |
24,746,000
|
1,180,000
|
(16,276,000)
|
| Income tax expense |
(2,787,000)
|
(675,000)
|
579,000
|
| Current income tax |
(4,240,000)
|
(637,000)
|
579,000
|
| Deferred Income tax |
1,453,000
|
(38,000)
|
0
|
| Profit (loss) from continued operations |
21,959,000
|
505,000
|
(15,697,000)
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
83,628,000
|
42,203,000
|
44,341,000
|
| Total liability |
79,872,000
|
64,786,000
|
61,656,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
0
|
0
|
| Additions of property, plant and equipment |
5,634,000
|
98,000
|
|
| Acquisition of long-lived assets |
|
|
2,827,000
|
| Tambomayo |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
113,790,000
|
122,403,000
|
108,063,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
113,790,000
|
122,403,000
|
108,063,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(74,082,000)
|
(76,825,000)
|
(70,260,000)
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
(6,099,000)
|
(5,223,000)
|
(3,442,000)
|
| Depreciation and amortization |
(26,052,000)
|
(42,472,000)
|
(49,863,000)
|
| Mining royalties |
(58,000)
|
(503,000)
|
(1,047,000)
|
| Total operating costs |
(106,291,000)
|
(125,023,000)
|
(124,612,000)
|
| Gross profit (loss) |
7,499,000
|
(2,620,000)
|
(16,549,000)
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(3,363,000)
|
(6,242,000)
|
(11,183,000)
|
| Selling expenses |
(1,248,000)
|
(2,923,000)
|
(2,758,000)
|
| Exploration in non-operating areas |
(533,000)
|
(414,000)
|
0
|
| Reversal (provision) of contingencies and others |
21,000
|
506,000
|
(1,184,000)
|
| Other, net |
(6,290,000)
|
(1,738,000)
|
99,000
|
| Total operating income (expenses) |
(11,413,000)
|
(10,811,000)
|
(15,026,000)
|
| Operating Profit (loss) |
(3,914,000)
|
(13,431,000)
|
(31,575,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
(844,000)
|
2,000
|
143,000
|
| Finance income |
8,000
|
(309,000)
|
8,000
|
| Finance costs |
(492,000)
|
(140,000)
|
(805,000)
|
| Profit (loss) before income tax |
(5,242,000)
|
(13,878,000)
|
(32,229,000)
|
| Income tax expense |
(3,062,000)
|
(1,593,000)
|
0
|
| Current income tax |
(3,062,000)
|
(1,593,000)
|
0
|
| Deferred Income tax |
0
|
0
|
0
|
| Profit (loss) from continued operations |
(8,304,000)
|
(15,471,000)
|
(32,229,000)
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
84,011,000
|
106,634,000
|
143,451,000
|
| Total liability |
38,721,000
|
39,046,000
|
30,915,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
0
|
0
|
| Additions of property, plant and equipment |
3,157,000
|
1,444,000
|
|
| Acquisition of long-lived assets |
|
|
333,000
|
| Operating segments |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
6,763,106,000
|
5,543,970,000
|
5,107,737,000
|
| Sale of services |
50,893,000
|
69,532,000
|
63,073,000
|
| Total operating income |
6,813,999,000
|
5,613,502,000
|
5,170,810,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(3,915,353,000)
|
(2,715,412,000)
|
(2,714,235,000)
|
| Unabsorbed cost due to production stoppage |
(5,651,000)
|
(2,135,000)
|
(22,622,000)
|
| Cost of sales of services, excluding depreciation and amortization |
26,821,000
|
(35,225,000)
|
(36,464,000)
|
| Exploration in operating units |
(57,434,000)
|
(59,736,000)
|
(69,841,000)
|
| Depreciation and amortization |
(140,911,000)
|
(752,694,000)
|
(626,242,000)
|
| Mining royalties |
(18,616,000)
|
(20,760,000)
|
(19,526,000)
|
| Total operating costs |
(4,164,786,000)
|
(3,585,962,000)
|
(3,488,930,000)
|
| Gross profit (loss) |
2,649,213,000
|
2,027,540,000
|
1,681,880,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(75,557,000)
|
(70,098,000)
|
(73,652,000)
|
| Selling expenses |
(157,893,000)
|
(172,260,000)
|
(178,459,000)
|
| Exploration in non-operating areas |
(24,780,000)
|
(21,940,000)
|
(13,506,000)
|
| Reversal (provision) of contingencies and others |
(732,000)
|
(476,000)
|
6,926,000
|
| Other, net |
373,728,000
|
167,258,000
|
(64,900,000)
|
| Total operating income (expenses) |
114,766,000
|
(97,516,000)
|
(323,591,000)
|
| Operating Profit (loss) |
2,763,979,000
|
1,930,024,000
|
1,358,289,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
483,953,000
|
358,008,000
|
175,692,000
|
| Gain (loss) foreign exchange difference |
140,134,000
|
61,964,000
|
40,622,000
|
| Finance income |
89,999,000
|
(78,471,000)
|
51,828,000
|
| Finance costs |
(90,509,000)
|
(9,918,000)
|
(191,256,000)
|
| Profit (loss) before income tax |
3,387,556,000
|
2,261,607,000
|
1,435,175,000
|
| Income tax expense |
(894,898,000)
|
(721,048,000)
|
(592,897,000)
|
| Current income tax |
(690,535,000)
|
(664,916,000)
|
(653,477,000)
|
| Deferred Income tax |
(204,363,000)
|
(56,132,000)
|
60,580,000
|
| Profit (loss) from continued operations |
2,492,658,000
|
1,540,559,000
|
842,278,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
16,767,293,000
|
13,512,884,000
|
13,843,508,000
|
| Total liability |
3,586,904,000
|
2,683,394,000
|
2,786,627,000
|
| Other segment information |
|
|
|
| Investments in associates |
1,738,408,000
|
2,184,794,000
|
2,116,280,000
|
| Additions of property, plant and equipment |
496,152,000
|
378,238,000
|
|
| Acquisition of long-lived assets |
|
|
250,087,000
|
| Adjustments and eliminations |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
(5,042,772,000)
|
(4,396,380,000)
|
(4,296,776,000)
|
| Sale of services |
(39,588,000)
|
(62,517,000)
|
(50,189,000)
|
| Total operating income |
(5,082,360,000)
|
(4,458,897,000)
|
(4,346,965,000)
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
3,164,368,000
|
2,146,930,000
|
2,256,881,000
|
| Unabsorbed cost due to production stoppage |
2,683,000
|
0
|
2,729,000
|
| Cost of sales of services, excluding depreciation and amortization |
(22,122,000)
|
32,175,000
|
30,221,000
|
| Exploration in operating units |
5,528,000
|
8,852,000
|
20,612,000
|
| Depreciation and amortization |
20,773,000
|
601,873,000
|
445,203,000
|
| Mining royalties |
64,000
|
814,000
|
687,000
|
| Total operating costs |
3,215,538,000
|
2,790,644,000
|
2,756,333,000
|
| Gross profit (loss) |
(1,866,822,000)
|
(1,668,253,000)
|
(1,590,632,000)
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
5,344,000
|
8,758,000
|
4,469,000
|
| Selling expenses |
129,231,000
|
146,492,000
|
159,067,000
|
| Exploration in non-operating areas |
14,000
|
80,000
|
54,000
|
| Reversal (provision) of contingencies and others |
0
|
(120,000)
|
1,000
|
| Other, net |
(398,540,000)
|
28,674,000
|
89,873,000
|
| Total operating income (expenses) |
(263,951,000)
|
183,884,000
|
253,464,000
|
| Operating Profit (loss) |
(2,130,773,000)
|
(1,484,369,000)
|
(1,337,168,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
(176,033,000)
|
(168,161,000)
|
(23,467,000)
|
| Gain (loss) foreign exchange difference |
(75,167,000)
|
(71,148,000)
|
(21,247,000)
|
| Finance income |
(41,653,000)
|
90,999,000
|
(42,771,000)
|
| Finance costs |
3,380,000
|
(55,479,000)
|
72,002,000
|
| Profit (loss) before income tax |
(2,420,246,000)
|
(1,688,158,000)
|
(1,352,651,000)
|
| Income tax expense |
766,697,000
|
564,884,000
|
549,903,000
|
| Current income tax |
570,201,000
|
561,800,000
|
584,171,000
|
| Deferred Income tax |
196,496,000
|
3,084,000
|
(34,268,000)
|
| Profit (loss) from continued operations |
(1,653,549,000)
|
(1,123,274,000)
|
(802,748,000)
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
(10,744,457,000)
|
(8,464,981,000)
|
(9,309,709,000)
|
| Total liability |
(1,831,533,000)
|
(1,195,192,000)
|
(1,422,039,000)
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
(636,402,000)
|
(589,157,000)
|
| Additions of property, plant and equipment |
0
|
0
|
|
| Acquisition of long-lived assets |
|
|
(11,418,000)
|
| Construction, development and exploration mining projects |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
0
|
|
0
|
| Sale of services |
0
|
|
0
|
| Total operating income |
0
|
|
0
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
64,000
|
|
0
|
| Unabsorbed cost due to production stoppage |
0
|
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
|
0
|
| Exploration in operating units |
0
|
|
0
|
| Depreciation and amortization |
(64,000)
|
|
0
|
| Mining royalties |
0
|
|
0
|
| Total operating costs |
0
|
|
0
|
| Gross profit (loss) |
0
|
|
0
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(1,559,000)
|
|
(1,682,000)
|
| Selling expenses |
0
|
|
0
|
| Exploration in non-operating areas |
(1,220,000)
|
|
(1,149,000)
|
| Reversal (provision) of contingencies and others |
63,000
|
|
(194,000)
|
| Other, net |
(1,518,000)
|
|
(3,750,000)
|
| Total operating income (expenses) |
(4,234,000)
|
|
(6,775,000)
|
| Operating Profit (loss) |
(4,234,000)
|
|
(6,775,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
|
0
|
| Gain (loss) foreign exchange difference |
129,000
|
|
307,000
|
| Finance income |
70,000
|
|
13,000
|
| Finance costs |
(1,505,000)
|
|
(517,000)
|
| Profit (loss) before income tax |
(5,540,000)
|
|
(6,972,000)
|
| Income tax expense |
0
|
|
0
|
| Current income tax |
0
|
|
0
|
| Deferred Income tax |
0
|
|
0
|
| Profit (loss) from continued operations |
(5,540,000)
|
|
(6,972,000)
|
| Loss from discontinued operations |
0
|
|
0
|
| Total assets |
1,150,035,000
|
|
694,950,000
|
| Total liability |
164,310,000
|
|
59,476,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
|
131,392,000
|
| Additions of property, plant and equipment |
375,346,000
|
|
|
| Acquisition of long-lived assets |
|
|
150,198,000
|
| Exploration and development mining projects |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
|
0
|
|
| Sale of services |
|
0
|
|
| Total operating income |
|
0
|
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
|
86,000
|
|
| Unabsorbed cost due to production stoppage |
|
0
|
|
| Cost of sales of services, excluding depreciation and amortization |
|
0
|
|
| Exploration in operating units |
|
0
|
|
| Depreciation and amortization |
|
(86,000)
|
|
| Mining royalties |
|
0
|
|
| Total operating costs |
|
0
|
|
| Gross profit (loss) |
|
0
|
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
|
(1,538,000)
|
|
| Selling expenses |
|
0
|
|
| Exploration in non-operating areas |
|
(1,090,000)
|
|
| Reversal (provision) of contingencies and others |
|
41,000
|
|
| Other, net |
|
2,305,000
|
|
| Total operating income (expenses) |
|
(282,000)
|
|
| Operating Profit (loss) |
|
(282,000)
|
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
|
0
|
|
| Gain (loss) foreign exchange difference |
|
3,000
|
|
| Finance income |
|
(237,000)
|
|
| Finance costs |
|
41,000
|
|
| Profit (loss) before income tax |
|
(475,000)
|
|
| Income tax expense |
|
0
|
|
| Current income tax |
|
0
|
|
| Deferred Income tax |
|
0
|
|
| Profit (loss) from continued operations |
|
(475,000)
|
|
| Loss from discontinued operations |
|
0
|
|
| Total assets |
|
1,018,559,000
|
|
| Total liability |
|
295,453,000
|
|
| Other segment information |
|
|
|
| Investments in associates |
|
160,203,000
|
|
| Additions of property, plant and equipment |
|
291,101,000
|
|
| Energy generation and transmission |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
0
|
0
|
0
|
| Sale of services |
39,207,000
|
50,003,000
|
53,025,000
|
| Total operating income |
39,207,000
|
50,003,000
|
53,025,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
0
|
0
|
0
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
17,299,000
|
(23,512,000)
|
(34,852,000)
|
| Exploration in operating units |
0
|
0
|
0
|
| Depreciation and amortization |
(7,458,000)
|
(7,774,000)
|
(9,037,000)
|
| Mining royalties |
0
|
0
|
0
|
| Total operating costs |
(24,757,000)
|
(31,286,000)
|
(43,889,000)
|
| Gross profit (loss) |
14,450,000
|
18,717,000
|
9,136,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(2,368,000)
|
(2,202,000)
|
(2,377,000)
|
| Selling expenses |
(641,000)
|
(706,000)
|
(748,000)
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
(239,000)
|
(102,000)
|
83,000
|
| Other, net |
620,000
|
(776,000)
|
56,000
|
| Total operating income (expenses) |
(2,628,000)
|
(3,786,000)
|
(2,986,000)
|
| Operating Profit (loss) |
11,822,000
|
14,931,000
|
6,150,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
8,489,000
|
7,088,000
|
1,962,000
|
| Gain (loss) foreign exchange difference |
567,000
|
1,099,000
|
24,000
|
| Finance income |
1,424,000
|
(3,860,000)
|
1,142,000
|
| Finance costs |
(3,536,000)
|
(19,000)
|
(4,178,000)
|
| Profit (loss) before income tax |
18,766,000
|
19,239,000
|
5,100,000
|
| Income tax expense |
(1,286,000)
|
(5,091,000)
|
(501,000)
|
| Current income tax |
(3,403,000)
|
(3,110,000)
|
(1,912,000)
|
| Deferred Income tax |
2,117,000
|
(1,981,000)
|
1,411,000
|
| Profit (loss) from continued operations |
17,480,000
|
14,148,000
|
4,599,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
384,686,000
|
240,566,000
|
367,130,000
|
| Total liability |
102,622,000
|
225,823,000
|
116,398,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
128,076,000
|
119,865,000
|
| Additions of property, plant and equipment |
767,000
|
0
|
|
| Acquisition of long-lived assets |
|
|
1,168,000
|
| Trading |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
100,409,000
|
|
|
| Sale of services |
0
|
|
|
| Total operating income |
100,409,000
|
|
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(97,281,000)
|
|
|
| Unabsorbed cost due to production stoppage |
0
|
|
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
|
|
| Exploration in operating units |
0
|
|
|
| Depreciation and amortization |
0
|
|
|
| Mining royalties |
0
|
|
|
| Total operating costs |
(97,281,000)
|
|
|
| Gross profit (loss) |
3,128,000
|
|
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(30,000)
|
|
|
| Selling expenses |
0
|
|
|
| Exploration in non-operating areas |
0
|
|
|
| Reversal (provision) of contingencies and others |
0
|
|
|
| Other, net |
0
|
|
|
| Total operating income (expenses) |
(30,000)
|
|
|
| Operating Profit (loss) |
3,098,000
|
|
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
|
|
| Gain (loss) foreign exchange difference |
1,000
|
|
|
| Finance income |
119,000
|
|
|
| Finance costs |
(5,000)
|
|
|
| Profit (loss) before income tax |
3,213,000
|
|
|
| Income tax expense |
(53,000)
|
|
|
| Current income tax |
(53,000)
|
|
|
| Deferred Income tax |
0
|
|
|
| Profit (loss) from continued operations |
3,160,000
|
|
|
| Loss from discontinued operations |
0
|
|
|
| Total assets |
39,077,000
|
|
|
| Total liability |
35,918,000
|
|
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
|
|
| Additions of property, plant and equipment |
0
|
|
|
| Insurance brokerage |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
|
|
0
|
| Sale of services |
|
|
8,099,000
|
| Total operating income |
|
|
8,099,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
|
|
0
|
| Unabsorbed cost due to production stoppage |
|
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
|
|
0
|
| Exploration in operating units |
|
|
0
|
| Depreciation and amortization |
|
|
0
|
| Mining royalties |
|
|
0
|
| Total operating costs |
|
|
0
|
| Gross profit (loss) |
|
|
8,099,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
|
|
(11,440,000)
|
| Selling expenses |
|
|
0
|
| Exploration in non-operating areas |
|
|
0
|
| Reversal (provision) of contingencies and others |
|
|
0
|
| Other, net |
|
|
0
|
| Total operating income (expenses) |
|
|
(11,440,000)
|
| Operating Profit (loss) |
|
|
(3,341,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
|
|
0
|
| Gain (loss) foreign exchange difference |
|
|
0
|
| Finance income |
|
|
5,000
|
| Finance costs |
|
|
(27,000)
|
| Profit (loss) before income tax |
|
|
(3,363,000)
|
| Income tax expense |
|
|
970,000
|
| Current income tax |
|
|
(8,000)
|
| Deferred Income tax |
|
|
978,000
|
| Profit (loss) from continued operations |
|
|
(2,393,000)
|
| Loss from discontinued operations |
|
|
0
|
| Total assets |
|
|
0
|
| Total liability |
|
|
0
|
| Other segment information |
|
|
|
| Investments in associates |
|
|
0
|
| Acquisition of long-lived assets |
|
|
0
|
| Rental of mining concessions |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
|
0
|
0
|
| Sale of services |
|
0
|
0
|
| Total operating income |
|
0
|
0
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
|
0
|
0
|
| Unabsorbed cost due to production stoppage |
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
|
0
|
0
|
| Exploration in operating units |
|
0
|
0
|
| Depreciation and amortization |
|
0
|
0
|
| Mining royalties |
|
0
|
0
|
| Total operating costs |
|
0
|
0
|
| Gross profit (loss) |
|
0
|
0
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
|
(58,000)
|
(186,000)
|
| Selling expenses |
|
0
|
0
|
| Exploration in non-operating areas |
|
0
|
0
|
| Reversal (provision) of contingencies and others |
|
0
|
0
|
| Other, net |
|
7,159,000
|
8,551,000
|
| Total operating income (expenses) |
|
7,101,000
|
8,365,000
|
| Operating Profit (loss) |
|
7,101,000
|
8,365,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
|
0
|
0
|
| Gain (loss) foreign exchange difference |
|
48,000
|
10,000
|
| Finance income |
|
(1,000)
|
56,000
|
| Finance costs |
|
91,000
|
(1,000)
|
| Profit (loss) before income tax |
|
7,239,000
|
8,430,000
|
| Income tax expense |
|
(2,125,000)
|
(2,529,000)
|
| Current income tax |
|
(2,125,000)
|
(2,529,000)
|
| Deferred Income tax |
|
0
|
0
|
| Profit (loss) from continued operations |
|
5,114,000
|
5,901,000
|
| Loss from discontinued operations |
|
0
|
0
|
| Total assets |
|
1,394,000
|
4,854,000
|
| Total liability |
|
(8,765,000)
|
90,000
|
| Other segment information |
|
|
|
| Investments in associates |
|
0
|
1,589,000
|
| Additions of property, plant and equipment |
|
0
|
|
| Acquisition of long-lived assets |
|
|
0
|
| Holding of investment shares |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
0
|
0
|
0
|
| Sale of services |
232,000
|
474,000
|
441,000
|
| Total operating income |
232,000
|
474,000
|
441,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
0
|
0
|
0
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
0
|
0
|
0
|
| Depreciation and amortization |
0
|
0
|
0
|
| Mining royalties |
0
|
0
|
0
|
| Total operating costs |
0
|
0
|
0
|
| Gross profit (loss) |
232,000
|
474,000
|
441,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(448,000)
|
(369,000)
|
(365,000)
|
| Selling expenses |
0
|
0
|
0
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
0
|
0
|
127,000
|
| Other, net |
678,000
|
139,431,000
|
349,000
|
| Total operating income (expenses) |
230,000
|
139,062,000
|
111,000
|
| Operating Profit (loss) |
462,000
|
139,536,000
|
552,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
70,431,000
|
23,440,000
|
21,517,000
|
| Gain (loss) foreign exchange difference |
(830,000)
|
525,000
|
343,000
|
| Finance income |
423,000
|
(15,000)
|
328,000
|
| Finance costs |
(4,000)
|
(17,000)
|
(2,000)
|
| Profit (loss) before income tax |
70,482,000
|
163,469,000
|
22,738,000
|
| Income tax expense |
(66,000)
|
(43,182,000)
|
(76,000)
|
| Current income tax |
(66,000)
|
(43,182,000)
|
(76,000)
|
| Deferred Income tax |
0
|
0
|
0
|
| Profit (loss) from continued operations |
70,416,000
|
120,287,000
|
22,662,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
313,330,000
|
33,858,000
|
232,177,000
|
| Total liability |
514,000
|
(108,872,000)
|
402,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
0
|
5,402,000
|
| Additions of property, plant and equipment |
0
|
0
|
|
| Acquisition of long-lived assets |
|
|
0
|
| Industrial activities |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
81,107,000
|
43,589,000
|
18,224,000
|
| Sale of services |
11,454,000
|
19,055,000
|
1,508,000
|
| Total operating income |
92,561,000
|
62,644,000
|
19,732,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(77,069,000)
|
(37,427,000)
|
(17,783,000)
|
| Unabsorbed cost due to production stoppage |
(2,683,000)
|
0
|
(3,927,000)
|
| Cost of sales of services, excluding depreciation and amortization |
9,522,000
|
(11,713,000)
|
(1,612,000)
|
| Exploration in operating units |
0
|
0
|
0
|
| Depreciation and amortization |
(3,217,000)
|
(4,904,000)
|
(6,082,000)
|
| Mining royalties |
0
|
0
|
0
|
| Total operating costs |
(92,491,000)
|
(54,044,000)
|
(29,404,000)
|
| Gross profit (loss) |
70,000
|
8,600,000
|
(9,672,000)
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(1,002,000)
|
(956,000)
|
(536,000)
|
| Selling expenses |
(1,418,000)
|
(622,000)
|
(115,000)
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
0
|
0
|
200,000
|
| Other, net |
(1,497,000)
|
352,000
|
(272,000)
|
| Total operating income (expenses) |
(3,917,000)
|
(1,226,000)
|
(723,000)
|
| Operating Profit (loss) |
(3,847,000)
|
7,374,000
|
(10,395,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
539,000
|
195,000
|
301,000
|
| Finance income |
288,000
|
(6,000)
|
308,000
|
| Finance costs |
(1,710,000)
|
(170,000)
|
(6,000)
|
| Profit (loss) before income tax |
(4,730,000)
|
7,393,000
|
(9,792,000)
|
| Income tax expense |
(5,698,000)
|
(2,518,000)
|
3,815,000
|
| Current income tax |
0
|
(716,000)
|
0
|
| Deferred Income tax |
(5,698,000)
|
(1,802,000)
|
3,815,000
|
| Profit (loss) from continued operations |
(10,428,000)
|
4,875,000
|
(5,977,000)
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
72,588,000
|
79,127,000
|
65,318,000
|
| Total liability |
18,171,000
|
82,058,000
|
5,346,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
64,690,000
|
59,815,000
|
| Additions of property, plant and equipment |
1,503,000
|
0
|
|
| Acquisition of long-lived assets |
|
|
157,000
|
| Other segments |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
0
|
0
|
0
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
0
|
0
|
0
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
0
|
33,000
|
0
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
0
|
0
|
0
|
| Depreciation and amortization |
0
|
0
|
0
|
| Mining royalties |
0
|
0
|
0
|
| Total operating costs |
0
|
33,000
|
0
|
| Gross profit (loss) |
0
|
33,000
|
0
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(24,725,000)
|
(12,325,000)
|
(5,140,000)
|
| Selling expenses |
0
|
0
|
0
|
| Exploration in non-operating areas |
(7,576,000)
|
(5,167,000)
|
(3,828,000)
|
| Reversal (provision) of contingencies and others |
(1,479,000)
|
(543,000)
|
2,398,000
|
| Other, net |
6,563,000
|
65,932,000
|
18,437,000
|
| Total operating income (expenses) |
(27,217,000)
|
47,897,000
|
11,867,000
|
| Operating Profit (loss) |
(27,217,000)
|
47,930,000
|
11,867,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
404,778,000
|
327,353,000
|
152,371,000
|
| Gain (loss) foreign exchange difference |
71,250,000
|
5,723,000
|
17,507,000
|
| Finance income |
40,757,000
|
(48,877,000)
|
3,572,000
|
| Finance costs |
(69,621,000)
|
(10,472,000)
|
(98,961,000)
|
| Profit (loss) before income tax |
419,947,000
|
321,657,000
|
86,356,000
|
| Income tax expense |
(50,190,000)
|
(58,653,000)
|
(26,273,000)
|
| Current income tax |
(44,575,000)
|
(25,219,000)
|
(45,126,000)
|
| Deferred Income tax |
(5,615,000)
|
(33,434,000)
|
18,853,000
|
| Profit (loss) from continued operations |
369,757,000
|
263,004,000
|
60,083,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
3,478,866,000
|
2,509,638,000
|
2,917,237,000
|
| Total liability |
794,264,000
|
65,274,000
|
695,958,000
|
| Other segment information |
|
|
|
| Investments in associates |
1,738,408,000
|
1,007,000
|
1,223,000
|
| Additions of property, plant and equipment |
232,000
|
26,651,000
|
|
| Acquisition of long-lived assets |
|
|
5,898,000
|
| Sociedad Minera Cerro Verde S.A.A. |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
4,728,340,000
|
4,238,322,000
|
4,143,228,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
4,728,340,000
|
4,238,322,000
|
4,143,228,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(3,003,338,000)
|
(2,014,585,000)
|
(2,142,799,000)
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
0
|
0
|
(9,177,000)
|
| Depreciation and amortization |
0
|
(574,194,000)
|
(409,847,000)
|
| Mining royalties |
0
|
0
|
0
|
| Total operating costs |
(3,003,338,000)
|
(2,588,779,000)
|
(2,561,823,000)
|
| Gross profit (loss) |
1,725,002,000
|
1,649,543,000
|
1,581,405,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
0
|
0
|
0
|
| Selling expenses |
(128,103,000)
|
(145,771,000)
|
(158,244,000)
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
0
|
0
|
0
|
| Other, net |
393,430,000
|
(23,688,000)
|
(82,042,000)
|
| Total operating income (expenses) |
265,327,000
|
(169,459,000)
|
(240,286,000)
|
| Operating Profit (loss) |
1,990,329,000
|
1,480,084,000
|
1,341,119,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
72,439,000
|
40,623,000
|
20,476,000
|
| Finance income |
32,567,000
|
(9,552,000)
|
36,285,000
|
| Finance costs |
0
|
0
|
(67,118,000)
|
| Profit (loss) before income tax |
2,095,335,000
|
1,511,155,000
|
1,330,762,000
|
| Income tax expense |
(728,206,000)
|
(557,978,000)
|
(551,798,000)
|
| Current income tax |
(528,930,000)
|
(557,978,000)
|
(582,438,000)
|
| Deferred Income tax |
(199,276,000)
|
0
|
30,640,000
|
| Profit (loss) from continued operations |
1,367,129,000
|
953,177,000
|
778,964,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Total assets |
9,224,620,000
|
8,034,461,000
|
7,930,910,000
|
| Total liability |
1,623,615,000
|
1,250,976,000
|
1,250,536,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
1,436,122,000
|
1,416,051,000
|
| Additions of property, plant and equipment |
0
|
0
|
|
| Acquisition of long-lived assets |
|
|
0
|
| Compania Minera Coimolache S.A. |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
245,238,000
|
119,527,000
|
136,949,000
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
245,238,000
|
119,527,000
|
136,949,000
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
(85,471,000)
|
(74,035,000)
|
(83,882,000)
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
(5,449,000)
|
(9,527,000)
|
(11,435,000)
|
| Depreciation and amortization |
(11,651,000)
|
(18,867,000)
|
(34,745,000)
|
| Mining royalties |
0
|
(647,000)
|
(686,000)
|
| Total operating costs |
(102,571,000)
|
(103,076,000)
|
(130,748,000)
|
| Gross profit (loss) |
142,667,000
|
16,451,000
|
6,201,000
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(4,576,000)
|
(3,397,000)
|
(3,772,000)
|
| Selling expenses |
(1,127,000)
|
(720,000)
|
(823,000)
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
0
|
121,000
|
0
|
| Other, net |
(291,000)
|
98,000
|
1,345,000
|
| Total operating income (expenses) |
(5,994,000)
|
(3,898,000)
|
(3,250,000)
|
| Operating Profit (loss) |
136,673,000
|
12,553,000
|
2,951,000
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
2,714,000
|
8,813,000
|
647,000
|
| Finance income |
9,074,000
|
(3,524,000)
|
6,298,000
|
| Finance costs |
(3,380,000)
|
(734,000)
|
(5,437,000)
|
| Profit (loss) before income tax |
145,081,000
|
17,108,000
|
4,459,000
|
| Income tax expense |
(38,491,000)
|
(7,995,000)
|
(281,000)
|
| Current income tax |
(41,272,000)
|
(4,911,000)
|
(2,756,000)
|
| Deferred Income tax |
2,781,000
|
(3,084,000)
|
2,475,000
|
| Profit (loss) from continued operations |
106,590,000
|
9,113,000
|
4,178,000
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Profit for the year |
107,084,000
|
9,975,000
|
2,673,000
|
| Total assets |
534,174,000
|
384,635,000
|
380,331,000
|
| Total liability |
198,798,000
|
128,887,000
|
128,955,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
100,637,000
|
99,059,000
|
| Additions of property, plant and equipment |
0
|
0
|
|
| Acquisition of long-lived assets |
|
|
8,929,000
|
| Tinka Resources Ltd. |
|
|
|
| Operating income |
|
|
|
| Sales of goods |
0
|
0
|
0
|
| Sale of services |
0
|
0
|
0
|
| Total operating income |
0
|
0
|
0
|
| Operating costs |
|
|
|
| Cost of sales, excluding depreciation and amortization |
0
|
0
|
0
|
| Unabsorbed cost due to production stoppage |
0
|
0
|
0
|
| Cost of sales of services, excluding depreciation and amortization |
0
|
0
|
0
|
| Exploration in operating units |
0
|
0
|
0
|
| Depreciation and amortization |
0
|
0
|
0
|
| Mining royalties |
0
|
0
|
0
|
| Total operating costs |
0
|
0
|
0
|
| Gross profit (loss) |
0
|
0
|
0
|
| Operating expenses, net |
|
|
|
| Administrative expenses |
(770,000)
|
(5,363,000)
|
(297,000)
|
| Selling expenses |
0
|
0
|
0
|
| Exploration in non-operating areas |
0
|
0
|
0
|
| Reversal (provision) of contingencies and others |
0
|
0
|
0
|
| Other, net |
14,000
|
0
|
0
|
| Total operating income (expenses) |
(756,000)
|
(5,363,000)
|
(297,000)
|
| Operating Profit (loss) |
(756,000)
|
(5,363,000)
|
(297,000)
|
| Other income (expense),net |
|
|
|
| Share in the results of associates and joint ventures |
0
|
0
|
0
|
| Gain (loss) foreign exchange difference |
16,000
|
0
|
126,000
|
| Finance income |
11,000
|
0
|
77,000
|
| Finance costs |
0
|
0
|
0
|
| Profit (loss) before income tax |
(729,000)
|
(5,363,000)
|
(94,000)
|
| Income tax expense |
0
|
0
|
0
|
| Current income tax |
0
|
0
|
0
|
| Deferred Income tax |
0
|
0
|
0
|
| Profit (loss) from continued operations |
(729,000)
|
(5,363,000)
|
(94,000)
|
| Loss from discontinued operations |
0
|
0
|
0
|
| Profit for the year |
(729,000)
|
(5,363,000)
|
(6,832,000)
|
| Total assets |
55,342,000
|
52,097,000
|
76,379,000
|
| Total liability |
252,000
|
323,000
|
475,000
|
| Other segment information |
|
|
|
| Investments in associates |
0
|
8,616,000
|
9,221,000
|
| Additions of property, plant and equipment |
$ 0
|
$ 0
|
|
| Acquisition of long-lived assets |
|
|
$ 0
|