Buenaventura Announces First Quarter 2017 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, today announced results for the first quarter (1Q17) period ended March 31, 2017. 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$).
First Quarter 2017 Highlights:
- In 1Q17, EBITDA from direct operations was US$80.7 million, increased 30% compared to US$62.0 million reported in 1Q16. Adjusted EBITDA (including associated companies) increased 21% (US$ 178.1 million) in 1Q17, compared to the US$ 146.8 million in 1Q16.
- Heavy rains due to “Coastal El Niño” did not impacted our operations facilities, however logistics processes were affected.
- Total attributable production in 1Q17 was 135k gold ounces and 6.1 million silver ounces, compared to 158k gold ounces and 6.2 million silver ounces in 2016.
- Tambomayo´s ramp-up has been extended due to a bottleneck detected within the tailing filtering process.
- El Brocal reported its second consecutive quarter of positive operating performance and financial results.
- San Gabriel´s Environmental Impact Assessment (EIA) was approved on March 31, 2017.
- At Cerro Verde, operating and financial results were slightly affected, despite a 21 day strike and the impacts of “Coastal El Niño”.
Financial Highlights (in millions of US$, except EPS figures):
1Q17 | 1Q16 | Var % | |||||||
Total Revenues | 278.3 | 227.3 | 22 | % | |||||
Operating Profit | 23.1 | 13.0 | 77 | % | |||||
EBITDA Direct Operations | 80.7 | 62.0 | 30 | % | |||||
Adjusted EBITDA (Inc Associates) | 178.1 | 146.8 | 21 | % | |||||
Net Income | 70.7 | 51.6 | 37 | % | |||||
EPS** | 0.28 | 0.20 | 37 | % | |||||
(*) See Appendix 5 |
(**) as of March 31, 2017 Buenaventura had a weighted average number of shares outstanding of 253,986,867. |
Operating Revenues
During 1Q17, net sales were US$272.8 million, a 24% increase compared to the US$220.6 million reported in 1Q16. This result was primarily due to an increase in all metal prices as well as higher volume sales of silver, zinc and lead.
Royalty income decreased 18% from US$6.7 million in 1Q16 to US$5.5 million in 1Q17 due to lower revenues at Yanacocha (17% QoQ).
Operating Highlights | 1Q17 | 1Q16 | Var % | ||||||
Net Sales (in millions of US$) | 272.8 | 220.6 | 24 | % | |||||
Average Realized Gold Price (US$/oz) (1) (2) | 1,231 | 1,205 | 2 | % | |||||
Average Realized Gold Price (US$/oz) inc. Affiliates (3) | 1,218 | 1,196 | 2 | % | |||||
Average Realized Silver Price (US$/oz) (1) (2) | 16.65 | 14.37 | 16 | % | |||||
Average Realized Lead Price (US$/MT) (1) (2) | 2,290 | 1,782 | 28 | % | |||||
Average Realized Zinc Price (US$/MT) (1) (2) | 2,899 | 1,620 | 79 | % | |||||
Average Realized Copper Price (US$/MT) (1) (2) | 5,999 | 4,427 | 36 | % | |||||
Volume Sold | 1Q17 | 1Q16 | Var % | ||||||
Gold Oz Direct Operations (1) | 78,338 | 80,989 | -3 | % | |||||
Gold Oz inc Associated Companies (3) | 155,088 | 172,119 | -10 | % | |||||
Silver Oz (1) | 5,999,608 | 5,314,779 | 13 | % | |||||
Lead MT (1) | 9,719 | 6,567 | 48 | % | |||||
Zinc MT (1) | 16,691 | 12,342 | 35 | % | |||||
Copper MT (1) | 9,829 | 11,098 | -11 | % | |||||
(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, 40.095% of Coimolache and 43.65% of Yanacocha. | |
Production and Operating Costs
In 1Q17, Buenaventura’s gold equity production from direct operations was 62,828; a 4% decrease as compared to 1Q16 (65,376 gold ounces). In 1Q17 Gold production including associated companies was 135,428 ounces; a 14% decrease as compared to the same period 2015. This decline is due to a decrease in production at Yanacocha. Zinc and Lead equity production were higher during 1Q17 compared to 1Q16 mainly as a result increased production at Uchucchacua and El Brocal.
Equity Production | 1Q17 | 1Q16 | Var % | ||||||
Gold Oz Direct Operations(1) | 62,828 | 65,376 | -4 | % | |||||
Gold Oz including Associated(2) Companies | 135,428 | 157,955 | -14 | % | |||||
Silver Oz Direct Operations(1) | 5,370,294 | 5,898,982 | -9 | % | |||||
Silver Oz including Associated Companies | 6,133,526 | 6,213,680 | -1 | % | |||||
Lead MT | 7,802 | 6,982 | 12 | % | |||||
Zinc MT | 13,570 | 10,368 | 31 | % | |||||
Copper MT Direct Operations(1) | 6,338 | 6,459 | -2 | % | |||||
Copper MT including Associated Companies | 29,588 | 30,623 | -3 | % | |||||
Consolidated Production | 1Q17 | 1Q16 | Var % | ||||||
Gold Oz(3) | 80,279 | 84,254 | -5 | % | |||||
Silver Oz(3) | 6,262,264 | 6,157,018 | 2 | % | |||||
Lead MT(3) | 10,320 | 8,183 | 26 | % | |||||
Zinc MT(3) | 20,959 | 14,405 | 20 | % | |||||
Copper MT(3) | 11,214 | 11,417 | -2 | % | |||||
(1) | Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 53.06% of La Zanja and 61.32% of El Brocal. | |
(2) | Consider 100% of Buenaventura´s operating units, 53.06% of La Zanja, 61.32% of el Brocal, 40.095% of Coimolache and 43.65% of Yanacocha. | |
(3) | Considers 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal. | |
Orcopampa (100% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Gold | Oz | 42,332 | 44,135 | -4 | % | ||||
Silver | Oz | 140,095 | 147,414 | -5 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Gold | US$/Oz | 777 | 688 | 13 | % | ||||
Gold production at Orcopampa decreased 4% in 1Q17 year on year, primarily due to lower ore grades (see Appendix 2). Cost Applicable to Sales (CAS) in 1Q17 (777 US$/Oz) increased 13% compared to 1Q16 (688 US$/Oz), mainly due to higher contractor expenses (a non-recurrent closing bonus), an increase in meters drifted and lower ounces sold (4% QoQ).
Gold production guidance for 2017 is 180k – 190k ounces.
Uchucchacua (100% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Silver | Oz | 4,021,722 | 4,161,975 | -3 | % | ||||
Zinc | MT | 1,882 | 1,725 | 9 | % | ||||
Lead | MT | 2,794 | 2,506 | 11 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Silver | US$/Oz | 10.92 | 10.35 | 5 | % | ||||
Silver production in 1Q17 was in line with 1Q16. Cost Applicable to Sales (CAS) in 1Q17 (10.92 US$/Oz) increased 5% compared to 1Q16 (10.35 US$/Oz), mainly due to an increase in labor expenses and higher contractor expenses (a non-recurrent closing bonus).
Silver production guidance for 2017 is 16.0 million – 17.0 million ounces.
Mallay (100% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Silver | Oz | 320,372 | 408,619 | -22 | % | ||||
Zinc | MT | 2,174 | 2,764 | -21 | % | ||||
Lead | MT | 1,322 | 2,069 | -36 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Silver | US$/Oz | 13.18 | 11.93 | 10 | % | ||||
Silver production in 1Q17 decreased 22% year on year, primarily due to lower ore grades (see Appendix 2). Cost Applicable to Sales (CAS) in 1Q17 increased by 10% year on year, primarily due to a decrease in ounces sold (9% QoQ).
Silver production guidance for 2017 is 1.5 million – 1.7 million ounces.
Julcani (100% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Silver | Oz | 666,236 | 853,052 | -22 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Silver | US$/Oz | 13.36 | 10.66 | 25 | % | ||||
Silver production in 1Q17 was 22% lower compared to 1Q16; primarily due to a decrease in ore treated (15% QoQ) and lower ore grades (10% QoQ). Cost Applicable to Sales (CAS) in 1Q17 (13.36 US$/Oz) was 25% higher than 1Q16 (10.66 US$/Oz), primarily explained by lower production. Management changed the mining method at Julcani after rock fall resulted in a fatal accident in January 2017, temporarily impacting productivity. This effect has been already surpassed.
Silver production guidance for 2017 is 3.0 million – 3.4 million ounces.
La Zanja (53.06% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Gold | Oz | 32,255 | 34,193 | -6 | % | ||||
Silver | Oz | 68,931 | 59,236 | 16 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Gold | US$/Oz | 723 | 538 | 34 | % | ||||
Gold production in 1Q17 decreased by 6% year on year, in line with the mine production plan. Cost Applicable to Sales (CAS) in 1Q17 (723 US$/Oz) increased 34% compared to 1Q16 (538 US$/Oz), primarily due to i) increased reagent consumption (associated with an increase in acid water treated), ii) decrease in ounces sold (3% QoQ) and iii) lower ore grades.
Gold production guidance for 2017 is 115k – 125k ounces.
Tantahuatay (40.10% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Gold | Oz | 31,245 | 34,562 | -10 | % | ||||
Silver | Oz | 133,274 | 243,990 | -45 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Gold | US$/Oz | 508 | 427 | 19 | % | ||||
Gold production in 1Q17 decreased 10% year on year, in line with the mine production plan. Cost Applicable to Sales (CAS) in 1Q17 (508 US$/Oz) increased 19% compared to 1Q16 (427 US$/Oz) mainly due to a decrease in ounces sold and higher exploration expenses.
Gold production guidance for 2017 is 145k – 155k ounces
El Brocal (61.32% owned by Buenaventura)
Production | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Copper | MT | 11,155 | 11,344 | -2 | % | ||||
Zinc | MT | 16,903 | 9,916 | 70 | % | ||||
Silver | Oz | 1,044,908 | 526,724 | 98 | % | ||||
Cost Applicable to Sales | |||||||||
1Q17 | 1Q16 | Var % | |||||||
Copper | US$/MT | 4,877 | 4,823 | 1 | % | ||||
Zinc | US$/MT | 1,947 | 1,474 | 32 | % | ||||
Copper production in 1Q17 was in line with 1Q16. In 1Q17 zinc production increased 70% compared to 1Q16 mainly due to an increase ore treated and higher ore grades.
In 1Q17, zinc Cost Applicable to Sales (CAS) increased 32% year to year, mainly due to higher commercial deductions triggered by higher zinc prices (79% QoQ), which activated the treatment charges escalators. Copper CAS in 1Q17 was in line with the figure reported in 1Q16.
Zinc production guidance for 2017 is 60k – 70k MT, while copper production guidance for 2017 is 55k – 65k MT.
General and Administrative Expenses
1Q17 General and Administrative expenses were US$22.5 million; a 5% increase as compared to the US$21.4 million in 1Q16 mainly due to an increase insurance expenses (29% QoQ).
Exploration in Non-Operating Areas
1Q17 Exploration costs in Non-Operating Areas were US$2.3 million compared with US$3.5 million in 1Q16. During the period, Buenaventura’s primarily focused its exploration efforts on the Marcapunta Norte (US$0.38 million) and San Gabriel projects (US$0.19 million).
Share in Associated Companies
During 1Q17, Buenaventura’s share in associated companies was US$44.9 million, compared to US$28.4 million reported in 1Q16, comprised of:
Share in the Result of Associates (in millions of US$) | 1Q17 | 1Q16 | Var % | ||||||
Cerro Verde | 36.0 | 19.0 | 90 | % | |||||
Coimolache | 4.3 | 5.7 | -25 | % | |||||
Yanacocha | 4.6 | 3.7 | 23 | % | |||||
Total | 44.9 | 28.4 | 58 | % | |||||
YANACOCHA
At Yanacocha (43.65% owned by Buenaventura), 1Q17 gold production was 137,621 ounces (60,072 ounces attributable to Buenaventura); a 24% decrease as compared to the 180,348 ounces (78,722 ounces attributable to Buenaventura) produced in 1Q16.
Gold production guidance at Yanacocha for 2017 is 530k – 560k ounces.
In 1Q17, Yanacocha reported a net income of US$10.4 million, compared to a net income of US$8.5 million reported in 1Q16.
CAS in 1Q17 was US$823/oz; a 12% increase as compared to the US$734/oz reported in 1Q16 mainly due to lower volume sold (147,821 gold ounces in 1Q17 vs 180,348 gold ounces in 1Q16).
The Quecher Main project engineering (oxide deposit) is being developed, a decision to progress is expected in 2H17. In the case of Yanacocha Sulphides, technical and economic viability has been improving, with an update expected in 2H17.
Capital expenditures at Yanacocha were US$12.6 million in 1Q17.
CERRO VERDE
At Cerro Verde (19.58% owned by Buenaventura), 1Q17 copper production was 118,744 MT (23,250 MT attributable to Buenaventura), a 4% decrease compared to 1Q16 (123,414 MT and 24,164 MT attributable to Buenaventura).
During 1Q17, Cerro Verde reported a net income of US$184.0 million compared to net income of US$96.9 million in 1Q16. This increase was primarily due to: i) an increase in volumes sold and ii) higher realized price (US$2.83/Lb in 1Q17 compared to US$2.23/Lb in 1Q16).
Capital expenditures at Cerro Verde were US$24.7 million in 1Q17.
Cerro Verde´s Debt: | ||||
1. | Syndicated Loan (US$1.8B): US$540 million of which have been prepaid. | |||
2. | Shareholder´s Loan (US$0.6B): US$85 million of which have been prepaid. | |||
Copper production guidance at Cerro Verde for 2017 is 500k MT – 550k MT.
COIMOLACHE (Tantahuatay operation)
At Coimolache (40.10% owned by Buenaventura), 1Q17 attributable contribution to net income was US$4.3 million (US$5.7 million in 1Q16).
Project Development and Exploration
The Tambomayo Project (100% ownership)
- Project ramp-up has been extended due to additional adjustments that have to be made in the tailings filtering process.
- Full capacity expected by 3Q17.
- Updated 2017 Production Guidance of 60k – 90k Au Oz.
The San Gabriel Project (100% ownership)
- Environmental Impact Assessment (EIA) was approved on March 31, 2017.
- Prefeasibility in progress to complete:
- Mining method and rock support analysis
- Metallurgical test to optimize the design of the processing plant and recovery rate
***
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 December 31, 2016) | ||||
BVN | Operating | |||
Equity % | 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 | ||||||||||||
1Q17 | 1Q16 | % | ||||||||||
Mining Unit | Operating Results | Underground | ||||||||||
Orcopampa | Ore Milled DMT | 114,485 | 110,588 | 4 | % | |||||||
Ore Grade OZ/MT | 0.38 | 0.40 | -7 | % | ||||||||
Recovery Rate % | 96.8 | % | 96.2 | % | 1 | % | ||||||
Ounces Produced* | 42,332 | 44,135 | -4 | % | ||||||||
Mining Unit | Operating Results | Open Pit | ||||||||||
La Zanja | Ounces Produced | 32,255 | 34,193 | -6 | % | |||||||
Tantahuatay | Ounces Produced | 31,245 | 34,562 | -10 | % | |||||||
* Includes ounces from retreatment of taling dams | ||||||||||||
SILVER PRODUCTION | ||||||||||||
1Q17 | 1Q16 | % | ||||||||||
Mining Unit | Operating Results | Underground | ||||||||||
Uchucchacua | Ore Milled DMT | 332,876 | 318,381 | 5 | % | |||||||
Ore Grade OZ/MT | 14.38 | 15.61 | -8 | % | ||||||||
Recovery Rate % | 84.0 | % | 83.8 | % | 0 | % | ||||||
Ounces Produced | 4,021,722 | 4,161,975 | -3 | % | ||||||||
Julcani | Ore Milled DMT | 38,341 | 44,983 | -15 | % | |||||||
Ore Grade OZ/MT | 17.92 | 19.85 | -10 | % | ||||||||
Recovery Rate % | 96.99 | % | 95.57 | % | 1 | % | ||||||
Ounces Produced | 666,236 | 853,052 | -22 | % | ||||||||
Mallay | Ore Milled DMT | 49,382 | 48,546 | 2 | % | |||||||
Ore Grade OZ/MT | 7.05 | 8.99 | -22 | % | ||||||||
Recovery Rate % | 92.1 | % | 93.7 | % | -2 | % | ||||||
Ounces Produced | 320,372 | 408,619 | -22 | % | ||||||||
Mining Unit | Operating Results | Open Pit | ||||||||||
Colquijirca | Ounces Produced | 812,998 | 357,699 | 127 | % | |||||||
ZINC PRODUCTION | ||||||||||||
1Q17 | 1Q16 | % | ||||||||||
Mining Unit | Operating Results | Underground | ||||||||||
Uchucchacua | Ore Milled DMT | 332,876 | 318,381 | 5 | % | |||||||
Ore Grade % | 1.23 | % | 1.13 | % | 9 | % | ||||||
Recovery Rate % | 45.90 | % | 47.7 | % | -4 | % | ||||||
MT Produced | 1,882 | 1,725 | 9 | % | ||||||||
Mallay | Ore Milled DMT | 49,382 | 48,546 | 2 | % | |||||||
Ore Grade % | 4.98 | % | 6.54 | % | -24 | % | ||||||
Recovery Rate % | 88.30 | % | 87.0 | % | 1 | % | ||||||
MT Produced | 2,174 | 2,764 | -21 | % | ||||||||
Mining Unit | Operating Results | Open Pit | ||||||||||
Colquijirca | MT Produced | 16,903 | 9,916 | 70 | % | |||||||
APPENDIX 3: EBITDA Reconciliation (in thousand US$)
| |||||||||
1Q17 | 1Q16 | Var | |||||||
Net Income | 76,250 | 51,248 | 49 | % | |||||
Add / Subtract: | 4,495 | 10,784 | N.A | ||||||
Provision for income tax, net | -3,459 | -6,789 | -49 | % | |||||
Share in associated companies by the equity method, net | -44,864 | -28,397 | 58 | % | |||||
Provision for contingencies | 12,482 | 885 | 1310 | % | |||||
Interest income | -1,291 | -2,347 | -45 | % | |||||
Interest expense | 7,212 | 7,980 | -10 | % | |||||
Loss on currency exchange difference | -3,003 | -6,379 | -53 | % | |||||
Long Term Compensation provision | -4 | 0 | N.A | ||||||
Depreciation and Amortization | 44,309 | 46,838 | -5 | % | |||||
Workers´ participation provision | 836 | 1,276 | -34 | % | |||||
Profit from discontinued operations | -7,723 | -2,283 | 238 | % | |||||
EBITDA Buenaventura Direct Operations | 80,745 | 62,032 | 30 | % | |||||
EBITDA Yanacocha (43.65%) | 12,956 | 25,405 | -49 | % | |||||
EBITDA Cerro Verde (19.58%) | 75,764 | 48,233 | 57 | % | |||||
EBITDA Coimolache (40%) | 8,671 | 11,119 | -22 | % | |||||
Adjusted EBITDA (including Associated companies) | 178,136 | 146,788 | 21 | % | |||||
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 Mar 31 | ||||||||
2017 | 2016 | |||||||
(in thousands of US$) | ||||||||
Consolidated Cost of sales excluding depreciation and amortization | 141,320 | 115,411 | ||||||
Add: | ||||||||
Consolidated Exploration in units in operation | 19,661 | 19,116 | ||||||
Consolidated Commercial deductions | 66,155 | 54,341 | ||||||
Consolidated Selling expenses | 4,313 | 4,773 | ||||||
Consolidated Cost applicable to sales | 231,449 | 193,641 | ||||||
Set forth below is a reconciliation of Cost of sales, excluding depreciation and amortization (by mine and mineral) to consolidated Cost of sales: | ||||||||
| ||||||||
For the 3 months ended Mar 31 | ||||||||
2017 | 2016 | |||||||
Cost of sales by mine and mineral | (in thousands of US$) | |||||||
Julcani, Gold | 2 | 0 | ||||||
Julcani, Silver | 7,720 | 4,005 | ||||||
Julcani, Lead | 650 | 387 | ||||||
Julcani, Copper | 45 | 30 | ||||||
Mallay, Gold | 100 | 117 | ||||||
Mallay, Silver | 2,370 | 2,088 | ||||||
Mallay, Lead | 1,465 | 1,301 | ||||||
Mallay, Zinc | 2,090 | 1,508 | ||||||
Orcopampa, Gold | 23,866 | 21,769 | ||||||
Orcopampa, Silver | 1,147 | 1,083 | ||||||
Orcopampa, Copper | 18 | 6 | ||||||
Uchucchacua, Gold | 20 | 16 | ||||||
Uchucchacua, Silver | 25,998 | 21,550 | ||||||
Uchucchacua, Lead | 2,469 | 1,318 | ||||||
Uchucchacua, Zinc | 1,518 | 882 | ||||||
La Zanja, Gold | 22,932 | 17,712 | ||||||
La Zanja, Silver | 684 | 442 | ||||||
El Brocal, Gold | 1,411 | 1,978 | ||||||
El Brocal, Silver | 4,883 | 2,726 | ||||||
El Brocal, Lead | 3,983 | 2,150 | ||||||
El Brocal, Zinc | 13,363 | 7,027 | ||||||
El Brocal, Copper | 19,481 | 24,341 | ||||||
Non Mining Units | 5,104 | 2,975 | ||||||
Consolidated Cost of sales, excluding depreciation and amortization | 141,320 | 115,411 | ||||||
Set forth below is a reconciliation of Exploration expenses in units in operation (by mine and mineral) to consolidated Exploration expenses in mining units: | ||||||||
For the 3 months ended Mar 31 | ||||||||
2017 | 2016 | |||||||
Exploration expenses in units in operation by mine and mineral | (in thousands of US$) | |||||||
Julcani, Gold | 1 | 0 | ||||||
Julcani, Silver | 3,033 | 2,211 | ||||||
Julcani, Lead | 255 | 213 | ||||||
Julcani, Copper | 18 | 16 | ||||||
Mallay, Gold | 30 | 41 | ||||||
Mallay, Silver | 719 | 728 | ||||||
Mallay, Lead | 444 | 453 | ||||||
Mallay, Zinc | 634 | 526 | ||||||
Orcopampa, Gold | 8,574 | 8,188 | ||||||
Orcopampa, Silver | 412 | 407 | ||||||
Orcopampa, Copper | 7 | 2 | ||||||
Uchucchacua, Gold | 3 | 4 | ||||||
Uchucchacua, Silver | 4,448 | 5,735 | ||||||
Uchucchacua, Lead | 423 | 351 | ||||||
Uchucchacua, Zinc | 260 | 235 | ||||||
La Zanja, Gold | 388 | 4 | ||||||
La Zanja, Silver | 12 | 0 | ||||||
El Brocal, Gold | 0 | 0 | ||||||
El Brocal, Silver | 0 | 0 | ||||||
El Brocal, Lead | 0 | 0 | ||||||
El Brocal, Zinc | 0 | 0 | ||||||
El Brocal, Copper | 0 | 0 | ||||||
Non Mining Units | 0 | 0 | ||||||
Consolidated Exploration expenses in units in operation | 19,661 | 19,116 | ||||||
Set forth below is a reconciliation of Commercial Deductions in units in operation (by mine and mineral) to consolidated Commercial deductions: | ||||||||
| ||||||||
For the 3 months ended Mar 31 | ||||||||
2017 | 2016 | |||||||
Commercial Deductions in units in operation by mine and mineral | (in thousands of US$) | |||||||
Julcani, Gold | 0 | 0 | ||||||
Julcani, Silver | 1,341 | 1,435 | ||||||
Julcani, Lead | 113 | 135 | ||||||
Julcani, Copper | 8 | 12 | ||||||
Mallay, Gold | 39 | 44 | ||||||
Mallay, Silver | 909 | 1,110 | ||||||
Mallay, Lead | 552 | 681 | ||||||
Mallay, Zinc | 1,181 | 1,369 | ||||||
Orcopampa, Gold | 99 | 101 | ||||||
Orcopampa, Silver | 32 | 16 | ||||||
Orcopampa, Copper | 4 | 1 | ||||||
Uchucchacua, Gold | 7 | 6 | ||||||
Uchucchacua, Silver | 9,626 | 9,256 | ||||||
Uchucchacua, Lead | 910 | 568 | ||||||
Uchucchacua, Zinc | 1,544 | 1,312 | ||||||
La Zanja, Gold | 62 | 58 | ||||||
La Zanja, Silver | 1 | 1 | ||||||
El Brocal, Gold | 2,039 | 2,194 | ||||||
El Brocal, Silver | 4,178 | 2,027 | ||||||
El Brocal, Lead | 2,792 | 1,055 | ||||||
El Brocal, Zinc | 13,393 | 5,355 | ||||||
El Brocal, Copper | 27,323 | 27,605 | ||||||
Non Mining Units | 0 | 0 | ||||||
Consolidated Commercial deductions in units in operation | 66,155 | 54,341 | ||||||
Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated Selling expenses: | ||||||||
| ||||||||
For the 3 months ended Mar 31 | ||||||||
2017 | 2016 | |||||||
Selling expenses by mine and mineral | (in thousands of US$) | |||||||
Julcani, Gold | 0 | 0 | ||||||
Julcani, Silver | 102 | 178 | ||||||
Julcani, Lead | 9 | 17 | ||||||
Julcani, Copper | 1 | 1 | ||||||
Mallay, Gold | 4 | 9 | ||||||
Mallay, Silver | 102 | 161 | ||||||
Mallay, Lead | 63 | 100 | ||||||
Mallay, Zinc | 90 | 116 | ||||||
Orcopampa, Gold | 154 | 159 | ||||||
Orcopampa, Silver | 7 | 8 | ||||||
Orcopampa, Copper | 0 | 0 | ||||||
Uchucchacua, Gold | 1 | 1 | ||||||
Uchucchacua, Silver | 673 | 809 | ||||||
Uchucchacua, Lead | 64 | 49 | ||||||
Uchucchacua, Zinc | 39 | 33 | ||||||
La Zanja, Gold | 174 | 217 | ||||||
La Zanja, Silver | 5 | 5 | ||||||
El Brocal, Gold | 73 | 120 | ||||||
El Brocal, Silver | 254 | 165 | ||||||
El Brocal, Lead | 207 | 130 | ||||||
El Brocal, Zinc | 696 | 425 | ||||||
El Brocal, Copper | 1,014 | 1,472 | ||||||
Non Mining Units | 580 | 598 | ||||||
Consolidated Selling expenses | 4,313 | 4,773 | ||||||
JULCANI | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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 | 7,720 | 650 | - | 45 | 8,418 | -0 | 4,005 | 387 | - | 30 | 4,421 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | 1 | 3,033 | 255 | - | 18 | 3,307 | -0 | 2,211 | 213 | - | 16 | 2,440 | ||||||||||||||
Commercial Deductions (US$000) | 0 | 1,341 | 113 | - | 8 | 1,463 | -0 | 1,435 | 135 | - | 12 | 1,581 | ||||||||||||||
Selling Expenses (US$000) | 0 | 102 | 9 | - | 1 | 111 | -0 | 178 | 17 | - | 1 | 197 | ||||||||||||||
Cost Applicable to Sales (US$000) | 3 | 12,196 | 1,028 | - | 71 | 13,299 | -1 | 7,829 | 753 | - | 59 | 8,640 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 4 | 912,656 | 591 | - | 16 | Not Applicable | -1 | 734,224 | 578 | - | 19 | Not Applicable | ||||||||||||||
CAS | 924 | 13.36 | 1,738 | - | 4,511 | Not Applicable | - | 10.66 | 1,301 | - | 3,154 | Not Applicable | ||||||||||||||
MALLAY | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | 100 | 2,370 | 1,465 | 2,090 | - | 6,025 | 117 | 2,088 | 1,301 | 1,508 | - | 5,015 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | 30 | 719 | 444 | 634 | - | 1,827 | 41 | 728 | 453 | 526 | - | 1,748 | ||||||||||||||
Commercial Deductions (US$000) | 39 | 909 | 552 | 1,181 | - | 2,680 | 44 | 1,110 | 681 | 1,369 | - | 3,205 | ||||||||||||||
Selling Expenses (US$000) | 4 | 102 | 63 | 90 | - | 260 | 9 | 161 | 100 | 116 | - | 386 | ||||||||||||||
Cost Applicable to Sales (US$000) | 173 | 4,100 | 2,524 | 3,996 | - | 10,792 | 212 | 4,087 | 2,536 | 3,520 | - | 10,354 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 193 | 311,157 | 1,276 | 1,472 | - | Not Applicable | 240 | 342,590 | 1,799 | 2,295 | - | Not Applicable | ||||||||||||||
CAS | 897 | 13.18 | 1,979 | 2,715 | - | Not Applicable | 883 | 11.93 | 1,409 | 1,534 | - | Not Applicable | ||||||||||||||
ORCOPAMPA | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | 23,866 | 1,147 | - | - | 18 | 25,031 | 21,769 | 1,083 | - | - | 6 | 22,858 | ||||||||||||||
Add: | - | |||||||||||||||||||||||||
Exploration Expenses (US$000) | 8,574 | 412 | - | - | 7 | 8,993 | 8,188 | 407 | - | - | 2 | 8,598 | ||||||||||||||
Commercial Deductions (US$000) | 99 | 32 | - | - | 4 | 135 | 101 | 16 | - | - | 1 | 118 | ||||||||||||||
Selling Expenses (US$000) | 154 | 7 | - | - | 0 | 161 | 159 | 8 | - | - | 0 | 167 | ||||||||||||||
Cost Applicable to Sales (US$000) | 32,692 | 1,599 | - | - | 29 | 34,320 | 30,217 | 1,515 | - | - | 10 | 31,742 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 42,101 | 150,134 | - | - | 7 | Not Applicable | 43,951 | 186,208 | - | - | 3 | Not Applicable | ||||||||||||||
CAS | 777 | 10.65 | - | - | 4,120 | Not Applicable | 688 | 8.13 | - | - | 3,102 | Not Applicable | ||||||||||||||
Prorrateo | 95% | 5% | 0% | 95% | 5% | 0% | ||||||||||||||||||||
UCHUCCHACUA | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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 | 25,998 | 2,469 | 1,518 | - | 30,005 | 16 | 21,550 | 1,318 | 882 | - | 23,766 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | 3 | 4,448 | 423 | 260 | - | 5,134 | 4 | 5,735 | 351 | 235 | - | 6,325 | ||||||||||||||
Commercial Deductions (US$000) | 7 | 9,626 | 910 | 1,544 | - | 12,087 | 6 | 9,256 | 568 | 1,312 | - | 11,142 | ||||||||||||||
Selling Expenses (US$000) | 1 | 673 | 64 | 39 | - | 777 | 1 | 809 | 49 | 33 | - | 892 | ||||||||||||||
Cost Applicable to Sales (US$000) | 30 | 40,745 | 3,866 | 3,361 | - | 48,003 | 27 | 37,351 | 2,286 | 2,461 | - | 42,125 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 42 | 3,732,401 | 2,258 | 1,118 | - | Not Applicable | 34 | 3,608,021 | 1,791 | 1,361 | - | Not Applicable | ||||||||||||||
CAS | 730 | 10.92 | 1,713 | 3,008 | - | No Applicable | 789 | 10.35 | 1,276 | 1,809 | - | No Applicable | ||||||||||||||
LA ZANJA | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | 22,932 | 684 | - | - | - | 23,617 | 17,712 | 442 | - | - | - | 18,154 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | 388 | 12 | - | - | - | 400 | 4 | 0 | - | - | - | 4 | ||||||||||||||
Commercial Deductions (US$000) | 62 | 1 | - | - | - | 63 | 58 | 1 | - | - | - | 58 | ||||||||||||||
Selling Expenses (US$000) | 174 | 5 | - | - | - | 179 | 217 | 5 | - | - | - | 222 | ||||||||||||||
Cost Applicable to Sales (US$000) | 23,557 | 702 | - | - | - | 24,259 | 17,990 | 449 | - | - | - | 18,439 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 32,570 | 67,519 | - | - | - | Not Applicable | 33,432 | 68,787 | - | - | - | Not Applicable | ||||||||||||||
CAS | 723 | 10.40 | - | - | - | Not Applicable | 538 | 6.52 | - | - | - | Not Applicable | ||||||||||||||
BROCAL | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | 1,411 | 4,883 | 3,983 | 13,363 | 19,481 | 43,120 | 1,978 | 2,726 | 2,150 | 7,027 | 24,341 | 38,222 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
Commercial Deductions (US$000) | 2,039 | 4,178 | 2,792 | 13,393 | 27,323 | 49,726 | 2,194 | 2,027 | 1,055 | 5,355 | 27,605 | 38,237 | ||||||||||||||
Selling Expenses (US$000) | 73 | 254 | 207 | 696 | 1,014 | 2,245 | 120 | 165 | 130 | 425 | 1,472 | 2,311 | ||||||||||||||
Cost Applicable to Sales (US$000) | 3,523 | 9,315 | 6,983 | 27,451 | 47,819 | 95,091 | 4,292 | 4,918 | 3,335 | 12,806 | 53,418 | 78,770 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 3,429 | 825,740 | 5,595 | 14,102 | 9,806 | Not Applicable | 3,333 | 374,950 | 2,398 | 8,687 | 11,076 | Not Applicable | ||||||||||||||
CAS | 1,028 | 11.28 | 1,248 | 1,947 | 4,877 | Not Applicable | 1,288 | 13.12 | 1,391 | 1,474 | 4,823 | Not Applicable | ||||||||||||||
NON MINING COMPANIES | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | - | - | - | - | - | 5,104 | - | - | - | - | - | 2,975 | ||||||||||||||
Add: | - | - | ||||||||||||||||||||||||
Selling Expenses (US$000) | - | - | - | - | - | 580 | - | - | - | - | - | 598 | ||||||||||||||
Total (US$000) | - | - | - | - | - | 5,684 | - | - | - | - | - | 3,573 | ||||||||||||||
BUENAVENTURA CONSOLIDATED | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | 48,331 | 42,803 | 8,568 | 16,971 | 19,544 | 141,320 | 41,592 | 31,895 | 5,156 | 9,417 | 24,377 | 115,412 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | 8,997 | 8,624 | 1,122 | 894 | 24 | 19,661 | 8,238 | 9,081 | 1,018 | 760 | 19 | 19,116 | ||||||||||||||
Commercial Deductions (US$000) | 2,246 | 16,088 | 4,368 | 16,118 | 27,335 | 66,155 | 2,403 | 13,845 | 2,439 | 8,035 | 27,618 | 54,341 | ||||||||||||||
Selling Expenses (US$000) | 406 | 1,144 | 343 | 825 | 1,015 | 4,313 | 505 | 1,326 | 297 | 574 | 1,473 | 4,773 | ||||||||||||||
Cost Applicable to Sales (US$000) | 59,979 | 68,658 | 14,401 | 34,808 | 47,918 | 231,449 | 52,738 | 56,148 | 8,910 | 18,787 | 53,487 | 193,642 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 78,338 | 5,999,608 | 9,719 | 16,691 | 9,829 | Not Applicable | 80,989 | 5,314,779 | 6,567 | 12,342 | 11,098 | Not Applicable | ||||||||||||||
CAS | 766 | 11.44 | 1,482 | 2,085 | 4,875 | Not Applicable | 651 | 10.56 | 1,357 | 1,522 | 4,820 | Not Applicable | ||||||||||||||
COIMOLACHE | ||||||||||||||||||||||||||
1Q 2017 | 1Q 2016 | |||||||||||||||||||||||||
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) | 13,536 | 811 | - | - | - | 14,347 | 12,418 | 1,112 | - | - | - | 13,529 | ||||||||||||||
Add: | ||||||||||||||||||||||||||
Exploration Expenses (US$000) | 1,623 | 97 | - | - | - | 1,720 | 1,205 | 108 | - | - | - | 1,313 | ||||||||||||||
Commercial Deductions (US$000) | 170 | 9 | - | - | - | 179 | 130 | 16 | - | - | - | 146 | ||||||||||||||
Selling Expenses (US$000) | 159 | 9 | - | - | - | 168 | 242 | 22 | - | - | - | 264 | ||||||||||||||
Cost Applicable to Sales (US$000) | 15,488 | 927 | - | - | - | 16,414 | 13,995 | 1,257 | - | - | - | 15,252 | ||||||||||||||
Divide: | ||||||||||||||||||||||||||
Volume Sold | 30,493 | 123,896 | - | - | - | Not Applicable | 32,808 | 238,191 | - | - | - | Not Applicable | ||||||||||||||
CAS | 508 | 7.48 | - | - | - | Not Applicable | 427 | 5.28 | - | - | - | Not Applicable | ||||||||||||||
APPENDIX 5: ALL-IN SUSTAINING COST
Buenaventura | ||||||||||||||||||
All-in Sustaining Cost for 1Q17 | ||||||||||||||||||
Buenaventura1 | La Zanja | Tantahuatay | Attributable 2 | |||||||||||||||
1Q17 | 1Q17 | 1Q17 | 1Q17 | |||||||||||||||
Au Ounces Sold BVN | 69,617 | |||||||||||||||||
Au Ounces bought from La Zanja | -27,278 | |||||||||||||||||
Au Ounces Sold Net | 42,339 | 32,248 | 30,493 | 71,675 | ||||||||||||||
1Q17 | 1Q17 | 1Q17 | 1Q17 | |||||||||||||||
Income Statement & Cash Flow | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | ||||||||||
Cost of Sales3 | 76,195 | 1,800 | 23,264 | 721 | 14,347 | 471 | 94,291 | 1,316 | ||||||||||
Exploration in Operating Units | 19,261 | 455 | 827 | 26 | 1,720 | 56 | 20,390 | 284 | ||||||||||
Royalties | 4,379 | 103 | 0 | 0 | 0 | 0 | 4,379 | 61 | ||||||||||
Comercial Deductions4 | 16,365 | 387 | 709 | 22 | 179 | 6 | 16,813 | 235 | ||||||||||
Selling Expenses | 1,349 | 32 | 139 | 4 | 168 | 5 | 1,490 | 21 | ||||||||||
Administrative Expenses | 15,428 | 364 | 493 | 15 | 909 | 30 | 16,054 | 224 | ||||||||||
Other Expenses | 1,640 | 39 | 2,515 | 78 | 1,141 | 37 | 3,432 | 48 | ||||||||||
Other Incomes | 0 | 2,265 | 70 | -1,368 | -45 | 653 | 9 | |||||||||||
Sustaining Capex5 | 7,029 | 166 | 543 | 17 | 2,003 | 66 | 8,120 | 113 | ||||||||||
By-product Credit | -102,334 | -2,417 | -1,166 | -36 | -2,153 | -71 | -421,275 | -5,878 | ||||||||||
All-in Sustaining Cost | 39,312 | 929 | 29,588 | 918 | 16,945 | 556 | 61,805 | 862 | ||||||||||
*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. | Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment. | |
Buenaventura | ||||||||||||||||||
All-in Sustaining Cost for 1Q16 | ||||||||||||||||||
Buenaventura1 | La Zanja | Tantahuatay | Attributable Production2 | |||||||||||||||
1Q16 | 1Q16 | 1Q16 | 1Q16 | |||||||||||||||
Au Ounces Sold BVN | 77,548 | |||||||||||||||||
Au Ounces bought from La Zanja | -33,324 | |||||||||||||||||
Au Ounces Sold Net | 44,224 | 34,728 | 32,808 | 75,805 | ||||||||||||||
1Q16 | 1Q16 | 1Q16 | 1Q16 | |||||||||||||||
Income Statement & Cash Flow | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | US$ 000' | US$/Oz Au | ||||||||||
Cost of Sales3 | 58,411 | 1,321 | 17,006 | 490 | 13,529 | 412 | 72,859 | 961 | ||||||||||
Exploration in Operating Units | 19,112 | 432 | 594 | 17 | 1,313 | 40 | 19,954 | 263 | ||||||||||
Royalties | 4,674 | 106 | 0 | 0 | 0 | 0 | 4,674 | 62 | ||||||||||
Comercial Deductions4 | 16,046 | 363 | 860 | 25 | 146 | 4 | 16,561 | 218 | ||||||||||
Selling Expenses | 1,641 | 37 | 222 | 6 | 264 | 8 | 1,865 | 25 | ||||||||||
Administrative Expenses5 | 12,738 | 288 | 492 | 14 | 555 | 17 | 13,222 | 174 | ||||||||||
Other Expenses | 0 | 0 | 1,890 | 54 | 806 | 25 | 1,326 | 17 | ||||||||||
Other Incomes | -761 | -17 | -3,803 | -109 | -1,111 | -34 | -3,224 | -43 | ||||||||||
Administrative charges | 0 | 0 | 584 | 17 | 321 | 10 | 438 | 6 | ||||||||||
Sustaining Capex6 | 10,941 | 247 | 271 | 8 | 3,806 | 116 | 12,611 | 166 | ||||||||||
By-product Credit | -83,195 | -1,881 | -898 | -26 | -3,564 | -109 | -85,100 | -1,123 | ||||||||||
All-in Sustaining Cost | 39,607 | 896 | 17,218 | 496 | 16,067 | 490 | 55,185 | 728 | ||||||||||
*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas. | ||
Notes: | ||
1. | Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. | |
2. | Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay. | |
3. | For Buenaventura does not consider purchase of concentrate from La Zanja. | |
4. | For all metals produced. | |
5. | For Buenaventura, does not consider management services charged to subsidiaries. | |
6. | Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment. | |
APPENDIX 6
Compañía de Minas Buenaventura S.A.A. and Subsidiaries | |||||||||
Consolidated Statement of Financial Position | |||||||||
As of March 31, 2017 and December 31, 2016 | |||||||||
2017 | 2016 | ||||||||
Assets | US$(000) | US$(000) | |||||||
Current assets | |||||||||
Cash and cash equivalents | 170,584 | 80,544 | |||||||
Trade and other accounts receivable, net | 296,323 | 269,089 | |||||||
Inventory, net | 126,658 | 120,947 | |||||||
Income tax credit | 12,789 | 19,956 | |||||||
Prepaid expenses | 13,190 | 11,392 | |||||||
Embedded derivatives for sale of concentrate, net | 4,147 | - | |||||||
623,691 | 501,928 | ||||||||
Non-current assets | |||||||||
Trade and other receivables, net | 151,342 | 166,048 | |||||||
Long-term income tax credit | 4,012 | 3,660 | |||||||
Long-term inventory | 9,435 | 14,027 | |||||||
Investment in associates | 1,578,591 | 1,536,607 | |||||||
Mining concessions, development costs, property, plant and equipment, net | 2,002,697 | 1,960,025 | |||||||
Investment properties, net | 9,964 | 10,089 | |||||||
Deferred income tax asset, net | 34,658 | 25,881 | |||||||
Prepaid expenses | 28,128 | 30,431 | |||||||
Other assets | 18,427 | 17,719 | |||||||
3,837,254 | 3,764,487 | ||||||||
Total assets | 4,460,945 | 4,266,415 | |||||||
Liabilities and shareholders’ equity, net | |||||||||
Current liabilities | |||||||||
Bank loans | 190,000 | 55,000 | |||||||
Trade and other payables | 279,608 | 273,440 | |||||||
Provisions | 62,089 | 62,502 | |||||||
Income tax payable | 10,003 | 8,686 | |||||||
Embedded derivatives for sale of concentrate, net | - | 1,524 | |||||||
Hedge derivative financial instruments | 1,017 | 3,863 | |||||||
Financial obligations | 40,683 | 40,110 | |||||||
583,400 | 445,125 | ||||||||
Non-current liabilities | |||||||||
Trade and other payables | 17,172 | 15,982 | |||||||
Provisions | 171,983 | 174,190 | |||||||
Financial obligations | 548,220 | 552,232 | |||||||
Contingent consideration liability | 19,343 | 19,343 | |||||||
Deferred income tax liability, net | 11,749 | 12,330 | |||||||
768,467 | 774,077 | ||||||||
Total liabilities | 1,351,867 | 1,219,202 | |||||||
Shareholders’ equity, net | |||||||||
Capital stock | 750,497 | 750,497 | |||||||
Investment shares | 791 | 791 | |||||||
Additional paid-in capital | 218,450 | 218,450 | |||||||
Legal reserve | 163,071 | 162,744 | |||||||
Other reserves | 269 | 269 | |||||||
Retained earnings | 1,746,340 | 1,690,123 | |||||||
Other reserves of equity | (158 | ) | (1,783 | ) | |||||
Shareholders’ equity, net attributable to owners of the parent | 2,879,260 | 2,821,091 | |||||||
Non-controlling interest | 229,818 | 226,122 | |||||||
Total shareholders’ equity, net | 3,109,078 | 3,047,213 | |||||||
Total liabilities and shareholders’ equity, net | 4,460,945 | 4,266,415 | |||||||
|
|
Compañía de Minas Buenaventura S.A.A. and Subsidiaries | ||||||||
Consolidated Statement of Income | ||||||||
For the three-month periods ended March 31, 2017 and 2016 | ||||||||
2017 | 2016 | |||||||
US$(000) | US$(000) | |||||||
Continuing operations | ||||||||
Operating income | ||||||||
Net sales of goods | 266,289 | 215,080 | ||||||
Net sales of services | 6,503 | 5,568 | ||||||
Royalty income | 5,470 | 6,685 | ||||||
Total operating income | 278,262 | 227,333 | ||||||
Operating costs | ||||||||
Cost of sales, without considering depreciation and amortization | (136,607 | ) | (112,672 | ) | ||||
Cost of services, without considering depreciation and amortization | (4,713 | ) | (2,740 | ) | ||||
Depreciation and amortization | (44,309 | ) | (46,838 | ) | ||||
Exploration in operating units | (19,661 | ) | (19,116 | ) | ||||
Mining royalties | (6,358 | ) | (6,168 | ) | ||||
Total operating costs | (211,648 | ) | (187,534 | ) | ||||
Gross profit | 66,614 | 39,799 | ||||||
Operating expenses, net | ||||||||
Administrative expenses | (22,455 | ) | (21,411 | ) | ||||
Provision for contingencies | (12,482 | ) | (885 | ) | ||||
Selling expenses | (4,313 | ) | (4,773 | ) | ||||
Exploration in non-operating areas | (2,293 | ) | (3,514 | ) | ||||
Other, net | (1,949 | ) | 3,817 | |||||
Total operating expenses, net | (43,492 | ) | (26,766 | ) | ||||
Operating profit | 23,122 | 13,033 | ||||||
Other income (expense), net | ||||||||
Share in the results of associates | 44,864 | 28,397 | ||||||
Net gain (loss) from currency exchange difference | 3,003 | 6,379 | ||||||
Financial income | 1,291 | 2,347 | ||||||
Financial costs | (7,212 | ) | (7,980 | ) | ||||
Total other income, net | 41,946 | 29,143 | ||||||
Profit before income tax | 65,068 | 42,176 | ||||||
Current income tax | (6,260 | ) | (7,003 | ) | ||||
Deferred income tax | 9,719 | 13,792 | ||||||
Profit (loss) from continuing operations | 68,527 | 48,965 | ||||||
Discontinued operations | ||||||||
Profit (loss) from discontinued operations | 7,723 | 2,283 | ||||||
Net profit | 76,250 | 51,248 | ||||||
Attributable to: | ||||||||
Owners of the parent | 70,696 | 51,562 | ||||||
Non-controlling interest | 5,554 | (314 | ) | |||||
76,250 | 51,248 | |||||||
Basic and diluted loss per share attributable to | ||||||||
equity holders of the parent, stated in U.S. dollars | 0.28 | 0.20 | ||||||
Weighted average number of shares outstanding | ||||||||
(common and investment), in units | 253,986,867 | 253,715,190 | ||||||
Compañía de Minas Buenaventura S.A.A. and Subsidiaries | ||||||
Consolidated Statement of Cash Flows | ||||||
For the three-month periods ended March 31, 2017 and 2016 | ||||||
2017 | 2016 | |||||
US$(000) | US$(000) | |||||
Operating activities | ||||||
Proceeds from sales | 255,316 | 181,821 | ||||
Proceeds from dividends | 3,073 | 134,015 | ||||
Value Added Tax recovered | 7,938 | 53,093 | ||||
Royalty received | 6,209 | 7,557 | ||||
Interest received | 961 | 1,654 | ||||
Payments to suppliers and third-parties | (189,653) | (168,056) | ||||
Payments to employees | (42,720) | (35,765) | ||||
Payments of mining royalties | (4,379) | (4,469) | ||||
Payments of interest | (5,937) | (3,790) | ||||
Payment of income taxes | (11,434) | (2,157) | ||||
Net cash and cash equivalents provided by operating activities | 19,374 | 163,903 | ||||
Investing activities | ||||||
Proceeds from loans | 17,680 | - | ||||
Proceeds from sales of mining concessions, property, plant and equipment | 6,571 | 110 | ||||
Acquisitions of mining concessions, development costs, property, plant and equipment | (81,612) | (52,028) | ||||
Net cash and cash equivalents used in investing activities | (57,361) | (51,918) | ||||
Financing activities | ||||||
Proceeds of bank loans | 165,000 | 160,000 | ||||
Payments of bank loans | (30,000) | (160,000) | ||||
Payments of financial obligations | (3,613) | (8,584) | ||||
Increase of restricted bank accounts | (1,691) | (4,452) | ||||
Dividends paid to controlling interest | (1,669) | (2,080) | ||||
Increase of financial obligations | - | 1,186 | ||||
Acquisition of non-controlling interest | - | (158) | ||||
Net cash and cash equivalents provided by (used in) financing activities | 128,027 | (14,088) | ||||
Net increase in cash and cash equivalents during the period | 90,040 | 97,897 | ||||
Cash and cash equivalents at the beginning of the period | 80,544 | 76,588 | ||||
Cash and cash equivalents at period-end | 170,584 | 174,485 | ||||
2017 | 2016 | |||||
US$(000) | US$(000) | |||||
Reconciliation of net profit to cash and cash equivalents provided | ||||||
by operating activities | ||||||
Net loss | 70,696 | 51,562 | ||||
Plus (less): | ||||||
Depreciation and amortization | 44,309 | 46,838 | ||||
Provision for employee bonus | 5,658 | |||||
Reversal (provision) for impairment loss of inventories | (291) | (1,782) | ||||
Net loss (gain) on sales of mining concessions, property, plant and equipment | (110) | |||||
Net loss (gain) from currency exchange difference | (3,003) | (6,379) | ||||
Accretion expense of provision for closure of mining units and exploration projects | 290 | 738 | ||||
Net share in results of associates | (44,864) | (28,397) | ||||
Loss attributable to non-controlling interest | 5,554 | (314) | ||||
Deferred income tax expense (income) | (9,719) | (13,792) | ||||
Provision for estimated fair value of embedded derivatives related to concentrate | (10,266) | (13,021) | ||||
sales and adjustments on open liquidations | ||||||
Hedge derivative instruments | 5,947 | - | ||||
Other net | (6,700) | 4,149 | ||||
Net changes in operating assets and liabilities: | ||||||
Decrease (increase) in operating assets - | ||||||
Trade and other accounts receivable | (22,005) | 1,537 | ||||
Inventories | 946 | 9,799 | ||||
Income tax credit | 6,815 | 7,944 | ||||
Prepaid expenses | 505 | (6,366) | ||||
Increase (decrease) in operating liabilities - | ||||||
Trade and other accounts payable | (16,002) | (30,658) | ||||
Provisions | (7,228) | 3,039 | ||||
Income tax payable | 1,317 | (557) | ||||
Proceeds from dividends | 3,073 | 134,015 | ||||
Net cash and cash equivalents provided by operating activities | 19,374 | 163,903 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20170427006951/en/
Contact
Contacts in Lima:
Carlos Galvez, (511) 419-2540
Chief Financial Officer
or
Rodrigo Echecopar, (511) 419-2591
Investor Relations Coordinator
rodrigo.echecopar@buenaventura.pe
or
Contacts in NY:
Barbara Cano, (646) 452-2334
barbara.cano@mbsvalue.com
or
Company Website: www.buenaventura.pe/ir