6-K 1 a51795829.htm GRANA Y MONTERO S.A.A. 6-K
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15b-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
 
For the month of April 2018

 Commission File Number 001-35591

GRAÑA Y MONTERO S.A.A.
(Exact name of registrant as specified in its charter)
 
GRAÑA Y MONTERO GROUP
(Translation of registrant’s name into English)
 
Republic of Peru
(Jurisdiction of incorporation or organization)
 
Avenida Paseo de la República 4667, Lima 34,
Surquillo, Lima
Peru
(Address of principal executive offices)
 


Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
 
Form 20-F ___X____ Form 40-F _______
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
 
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
 
Yes _______ No ___X____
 
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.
 


 
_______________________
/s/ Luis Francisco Diaz Olivero 
Stock Market Representative
Graña y Montero S.A.A.


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


GRAÑA Y MONTERO S.A.A.





By: /s/ LUIS FRANCISCO DIAZ OLIVERO
Name: Luis Francisco Diaz Olivero
Title: Stock Market Representative
April 26,  2018








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







 

GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE
THREE-MONTH PERIOD ENDED AT MARCH 31, 2017 AND 2018 (UNAUDITED);
AND CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT
DECEMBER 31, 2017 AND MARCH 31, 2018 (UNAUDITED)
 

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


GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE
THREE-MONTH PERIOD ENDED AT MARCH 31, 2017 AND 2018 (UNAUDITED);
AND CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT
DECEMBER 31, 2017 AND MARCH 31, 2018 (UNAUDITED)

CONTENTS





Condensed Interim Consolidated Statement of Financial Position
 
Condensed Interim Consolidated Income Statement
 
Condensed Interim Consolidated Statement of Comprehensive Income
 
Condensed Interim Consolidated Statement of Shareholders’ Equity
 
Condensed Interim Consolidated Statement of Cash Flows
 
Notes to the Condensed Interim Consolidated Financial Statements










 
S/ = New Peruvian Sol
US$     =    United States dollar



(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
 
(Free translation from the original in Spanish)
         
(All amounts are expressed in thousands of S/ unless otherwise stated)
         
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
   
         
         
CONSOLIDATED STATEMENT OF FINANCIAL POSITION

ASSETS
                   
LIABILITIES AND EQUITY
                 
         
As at
   
As at
             
As at
   
As at
 
         
December 31,
   
March 31,
             
December 31,
   
March 31,
 
   
Note
   
2017
   
2018
       
Note
   
2017
   
2018
 
                                         
Current assets
                   
Current liabilities
                 
Cash and cash equivalents
   
8
     
638,212
     
630,097
   
Borrowings
   
13
     
1,056,764
     
1,195,982
 
Financial asset at fair value through profit or loss
           
181
     
222
   
Bonds
   
14
     
36,655
     
35,662
 
Trade accounts receivables, net
           
1,027,087
     
948,235
   
Trade accounts payable
           
1,456,219
     
1,554,868
 
Unbilled work in progress, net
           
657,093
     
708,327
   
Accounts payable to related parties
           
62,893
     
62,425
 
Accounts receivable from related parties
   
9
     
136,106
     
131,322
   
Current income tax
           
78,748
     
105,219
 
Other accounts receivable
           
769,653
     
872,449
   
Other accounts payable
           
846,436
     
804,397
 
Inventories, net
           
766,497
     
756,830
   
Provisions
   
15
     
13,503
     
13,068
 
Prepaid expenses
           
37,695
     
57,110
   
 
           
3,551,218
     
3,771,621
 
 
           
4,032,524
     
4,104,592
   
 
                       
 
                         
Non-current liabilities classified as held for sale
           
248,459
     
251,080
 
Non-current assets classified as held for sale
   
10
     
521,160
     
503,438
   
 
                       
 
                         
Total current liabilities
           
3,799,677
     
4,022,701
 
Total current assets
           
4,553,684
     
4,608,030
                             
                           
Non-current liabilities
                       
Non-current assets
                         
Borrowings
   
13
     
633,299
     
586,640
 
Long-term trade accounts receivable, net
           
835,277
     
918,732
   
Long-term bonds
   
14
     
910,912
     
908,189
 
Long-term unbilled work in progress, net
           
28,413
     
28,902
   
Other long-term accounts payable
           
601,906
     
511,972
 
Long-term accounts receivable from related parties
   
9
     
518,834
     
497,792
   
Long-term accounts payable to related parties
           
25,954
     
27,292
 
Prepaid expenses
           
38,082
     
51,562
   
Provisions
   
15
     
32,396
     
31,462
 
Other long-term accounts receivable
           
422,162
     
358,950
   
Derivative financial instruments
           
383
     
224
 
Investments in associates and joint ventures
   
11
     
49,449
     
46,583
   
Deferred income tax liability
           
77,190
     
85,593
 
Investment property
           
45,687
     
45,160
   
Total non-current liabilities
           
2,282,040
     
2,151,372
 
Property, plant and equipment, net
   
12
     
867,247
     
828,244
   
Total liabilities
           
6,081,717
     
6,174,073
 
Intangible assets, net
   
12
     
941,642
     
961,365
   
 
                       
Deferred income tax asset
           
449,193
     
472,483
   
Equity
                       
Total non-current assets
           
4,195,986
     
4,209,773
   
Capital
   
16
     
660,054
     
660,054
 
                           
Legal reserve
           
132,011
     
132,011
 
                           
Optional reserve
           
29,974
     
29,974
 
                           
Share Premium
           
881,795
     
881,795
 
                           
Other reserves
           
(165,446
)
   
(143,301
)
                           
Retained earnings
           
650,759
     
636,581
 
                           
Equity attributable to controlling interest in the Company
           
2,189,147
     
2,197,114
 
                           
Non-controlling interest
           
478,806
     
446,616
 
                           
Total equity
           
2,667,953
     
2,643,730
 
Total assets
           
8,749,670
     
8,817,803
   
Total liabilities and equity
           
8,749,670
     
8,817,803
 

The accompanying notes on pages 8 to 28 are an integral part of the consolidated financial statements.
-2-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
 
(Free translation from the original in Spanish)
       
         
(All amounts are expressed in thousands of S/. unless otherwise stated)
   
         
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
       
         
         
CONSOLIDATED INCOME STATEMENT
       
 
         
For the period of three months
 
         
ended March 31,
       
   
Note
   
2017
   
2018
 
                   
                   
Revenues from construction activities
         
568,221
     
708,158
 
Revenues from services provided
         
559,762
     
418,473
 
Revenue from real estate and sale of goods
         
290,382
     
184,400
 
           
1,418,365
     
1,311,031
 
                       
Cost of construction activities
         
(601,941
)
   
(695,069
)
Cost of services provided
         
(421,261
)
   
(342,701
)
Cost of real estate and goods sold
         
(183,989
)
   
(120,014
)
     
17
     
(1,207,191
)
   
(1,157,784
)
Gross profit
           
211,174
     
153,247
 
                         
Administrative expenses
   
17
     
(96,916
)
   
(92,990
)
Other income and expenses
           
749
     
14,247
 
Gain from the sale of investments
           
25,768
     
(1,529
)
Operating profit
           
140,775
     
72,975
 
                         
Financial expenses
           
(45,895
)
   
(69,122
)
Financial income
           
27,416
     
4,919
 
Share of the profit or loss in associates and joint
                       
ventures under the equity method of accounting
           
5,482
     
(1,676
)
Profit (loss) before income tax
           
127,778
     
7,096
 
Income tax
   
18
     
(39,684
)
   
(12,096
)
Loss for the year from continuing operations
           
88,094
     
(5,000
)
                         
Profit for the year from discontinued operations
           
-
     
-
 
Loss for the year
           
88,094
     
(5,000
)
                         
Profit (loss) attributable to:
                       
Owners of the Company
           
79,123
     
(14,178
)
Non-controlling interest
           
8,971
     
9,178
 
             
88,094
     
(5,000
)
                         
Earnings (loss) per share from continuing operations
                       
attributable to owners of the Company during
                       
the year
           
0.120
     
(0.021
)

The accompanying notes on pages 8 to 28 are an integral part of the consolidated financial statements.
-3-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
 
(Free translation from the original in Spanish)
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
 
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
 
         
For the period of three months
 
         
ended March 31,
 
   
Note
   
2017
   
2018
 
                   
                   
Profit (Loss) for the period
         
88,094
     
(5,000
)
Other comprehensive income:
                     
                         
Items that may be subsequently  reclassified to profit or loss
                       
Cash flow hedge, net of tax
           
198
     
111
 
Foreign currency translation adjustment, net of tax
           
(5,031
)
   
15,201
 
Exchange difference from net investment in a foreign operation, net of tax
           
(3,616
)
   
1,498
 
             
(8,449
)
   
16,810
 
Other comprenhensive income for the year, net of tax
           
(8,449
)
   
16,810
 
Total comprehensive income for the year
           
79,645
     
11,810
 
                         
Comprehensive income attributable to:
                       
Owners of  the Company
           
71,843
     
7,967
 
Non-controlling interest
           
7,802
     
3,843
 
             
79,645
     
11,810
 

The accompanying notes on pages 8 to 28 are an integral part of the consolidated financial statements.
 
-4-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
 
(Free translation from the original in Spanish)
 
   
(All amounts are expressed in thousands of S/. unless otherwise stated)
 
   
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
 
   
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE PERIOD OF THE THREE MONTHS ENDED MARCH 31, 2017 AND 2018
   
Attributable to the controlling interests of the Company
                                     
   
Number
of shares
         
Legal
   
Optional
   
Premium
for issuance
   
Other
   
Retained
         
Non-controlling
       
   
In thousands
   
Capital
   
reserve
   
reserve
   
of shares
    reserves     
earnings
   
Total
   
interest
   
Total
 
                                                             
                                                             
Balances as of January 1, 2017
   
660,054
     
660,054
     
132,011
     
29,974
     
882,464
     
(167,299
)
   
471,395
     
2,008,599
     
512,809
     
2,521,408
 
                                                                                 
Profit (loss) for the year
   
-
     
-
     
-
     
-
     
-
     
-
     
79,123
     
79,123
     
8,971
     
88,094
 
Cash flow hedge
   
-
     
-
     
-
     
-
     
-
     
188
     
-
     
188
     
10
     
198
 
Foreign currency translation adjustment
   
-
     
-
     
-
     
-
     
-
     
(4,274
)
   
-
     
(4,274
)
   
(757
)
   
(5,031
)
Exchange difference from net investment in a foreign operation
   
-
     
-
     
-
     
-
     
-
     
(3,194
)
   
-
     
(3,194
)
   
(422
)
   
(3,616
)
Comprehensive income of the year
   
-
     
-
     
-
     
-
     
-
     
(7,280
)
   
79,123
     
71,843
     
7,802
     
79,645
 
Transactions with shareholders:
                                                                               
- Dividend distribution
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(4,558
)
   
(4,558
)
- Contributions (devolution) of non-controlling shareholders,net
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(166
)
   
(166
)
Total transactions with shareholders
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(4,724
)
   
(4,724
)
Balances as of March 31, 2017
   
660,054
     
660,054
     
132,011
     
29,974
     
882,464
     
(174,579
)
   
550,518
     
2,080,442
     
515,887
     
2,596,329
 
                                                                                 
Balances as of January 1, 2018
   
660,054
     
660,054
     
132,011
     
29,974
     
881,795
     
(165,446
)
   
650,759
     
2,189,147
     
478,806
     
2,667,953
 
Profit (loss) for the year
   
-
     
-
     
-
     
-
     
-
     
-
     
(14,178
)
   
(14,178
)
   
9,178
     
(5,000
)
Cash flow hedge
   
-
     
-
     
-
     
-
     
-
     
105
     
-
     
105
     
6
     
111
 
Foreign currency translation adjustment
   
-
     
-
     
-
     
-
     
-
     
20,573
     
-
     
20,573
     
(5,372
)
   
15,201
 
Exchange difference from net investment in a foreign operation
   
-
     
-
     
-
     
-
     
-
     
1,467
     
-
     
1,467
     
31
     
1,498
 
Comprehensive income of the year
   
-
     
-
     
-
     
-
     
-
     
22,145
     
(14,178
)
   
7,967
     
3,843
     
11,810
 
Transactions with shareholders:
                                                                               
- Dividend distribution
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(5,032
)
   
(5,032
)
- Contributions (devolution) of non-controlling shareholders,net
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(31,001
)
   
(31,001
)
Total transactions with shareholders
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(36,033
)
   
(36,033
)
Balances as of March 31, 2018
   
660,054
     
660,054
     
132,011
     
29,974
     
881,795
     
(143,301
)
   
636,581
     
2,197,114
     
446,616
     
2,643,730
 
 
The accompanying notes on pages 8 to 28 are an integral part of the consolidated financial statements.
-5-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
 
(All amounts are expressed in thousands of S/. unless otherwise stated)
 
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
 
 
CONSOLIDATED STATEMENT OF CASH FLOWS
 
       
For the period of three months
 
 
       
ended March 31,
       
 
 
Note
   
2017
   
2018
 
 
                 
OPERATING ACTIVITIES
                 
Loss before income tax
         
127,778
     
7,096
 
Adjustments to  profit not affecting cash flows from
                     
operating activities:
                     
Depreciation
         
50,249
     
42,229
 
Amortization of other assets
         
23,622
     
23,123
 
Impairment of inventories
         
301
     
-
 
Impairment of accounts receivable and other accounts receivable
         
85
     
110
 
Debt condonation
                 
-
 
Impairment of property, plant and equipment
   
12
     
333
     
-
 
Impairment of intangible assets
                   
-
 
Financial expenses-CCDS
                   
-
 
Expenses for liquidation of works - CCDS
                   
-
 
Indemnification income
                   
-
 
Profit on fair value of financial asset at fair value through profit or loss
           
(37
)
   
-
 
Change in the fair value of the liability for put option
                   
-
 
Other Provisions
   
15
     
962
     
1,530
 
Dividends income from available-for-sale financial assets
                       
Return receipt from Morelco
           
-
     
-
 
Remeasurement of purchase consideration of Morelco
           
-
     
-
 
Financial expense,net
           
47,157
     
48,022
 
Other provisions in CCDS
                   
-
 
Foreign exchange loss (gain) on loans
           
(47,766
)
   
(2,094
)
Share of the profit and loss in associates and joint ventures
                       
under the equity method of accounting
   
11
     
(5,482
)
   
1,676
 
Reversal of provisions
   
15
     
(20
)
   
(2,366
)
Disposal of fixed assets
           
3,410
     
719
 
Disposal of investments at fair value through profit or loss
           
64
     
-
 
Profit on sale of property, plant and equipment
           
(2,511
)
   
(24,563
)
Loss on financial asset at fair value through profit or loss
                   
-
 
Loss on sale of non-current asset held for sale
           
(25,724
)
   
-
 
Profit on sale from available-for-sale financial assets
           
-
     
1,478
 
Loss on sale of investments in subsidiaries
                       
Loss on remeasurement of accounts receivable
           
-
     
15,066
 
Loss on remeasurement of investment
                   
-
 
Net variations in assets and liabilities:
                       
Trade accounts receivable and unbilled working in progress
           
(2,177
)
   
(78,871
)
Other accounts receivable
           
(35,142
)
   
(25,103
)
Other accounts receivable from related parties
           
11,393
     
16,698
 
Inventories
           
77,353
     
(17,970
)
Pre-paid expenses and other assets
           
(7,086
)
   
(32,901
)
Trade accounts payable
           
(64,374
)
   
104,474
 
Other accounts payable
           
21,018
     
(117,954
)
Other accounts payable to related parties
           
(22,383
)
   
42,679
 
Other provisions
           
(2,501
)
   
(419
)
Interest payment
           
(46,882
)
   
(39,070
)
Payments for purchases of intangibles - Concessions
           
(3,178
)
   
(2,186
)
Payment of income tax
           
(26,545
)
   
(512
)
Net cash applied to operating activities
           
71,917
     
(39,109
)
 
                       
 
 
-6-

 
INVESTING ACTIVITIES
                       
Sale of available-for-sale investment
           
-
     
(36,595
)
Sale of property, plant and equipment
           
15,860
     
37,963
 
Sale of non-current assets held for sale
           
43,364
     
18,865
 
Interest received
           
1,700
     
1,508
 
Payment for purchase of investments properties
           
(840
)
   
(52
)
Payments for intangible purchase
           
(21,768
)
   
(32,604
)
Payments for property, plant and equipment purchase
           
(47,304
)
   
(22,433
)
Net cash applied to investing activities
           
(8,988
)
   
(33,348
)
 
                       
FINANCING ACTIVITIES
                       
Loans received
           
453,988
     
308,588
 
Amortization of loans received
           
(588,705
)
   
(225,717
)
Amortization of bonds issued
           
(8,134
)
   
(7,994
)
Payment for transaction costs for debt
           
(873
)
   
-
 
Dividends paid to non-controlling interest
           
(4,558
)
   
(5,032
)
Cash received (return of contributions )from non-controlling shareholders
           
(166
)
   
(5,612
)
Net cash provided by financing activities
           
(148,448
)
   
64,233
 
Net increase (net decrease) in cash
           
(85,519
)
   
(8,224
)
Cash and cash equivalents at the beginning of the year
           
606,949
     
638,212
 
Cash and cash equivalents at the end of the period
   
8
     
521,430
     
629,988
 
 
                       
NON-CASH TRANSACTIONS:
                       
Acquisition of assets through finance leases
           
22,193
     
-
 
The accompanying notes on pages 8 to 28 are an integral part of the consolidated financial statements.
-7-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE-MONTH PERIOD ENDED AT MARCH 31, 2017 AND 2018 (UNAUDITED); AND CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT DECEMBER 31, 2017 AND MARCH 31, 2018 (UNAUDITED)

1
GENERAL INFORMATION

The Company is the parent company of the Graña y Montero Group (hereinafter the Group) and it is mainly engaged in holding the investments in the different companies of the Group. Additionally, the Company provides services of general management, financial management, commercial management, legal advisory and human resources management to the Group´s companies; it is also engaged in the leasing of offices to the Group’s companies.

The Group is a conglomerate of companies with operations including different business activities, of which the most significant are engineering and construction, infrastructure (public concession ownership and operation), real estate businesses and services.

These condensed interim consolidated financial statements as of March 31, 2018 have been prepared and authorized for issuance by the Chief Financial Officer on April 26, 2018.

2
BASIS OF PREPARATION

These condensed interim consolidated financial statements for the period ended March 31, 2018 have been prepared in accordance with (IAS 34) “Interim financial reporting”.

To date, audited reports for the periods 2016 and 2017 have not been issued by our external auditors. As it is well known, we carried out complementary procedures and an internal investigation, since some projects involving minority and non-controlling companies were being investigated in Peru. The investigation concluded without findings in relation to acts of corruption in such projects.

On October 04, 2017, we informed through a Relevant Information Communication that Graña y Montero S.A.A (the “Company”) and Gaveglio, Aparicio y Asociados S.C. de R.L. (“PwC”), a registered public accounting firm and the member in Peru of the PricewaterhouseCoopers network of firms, have determined that PwC is not independent of the Company with respect to the fiscal year 2016 as a consequence of non-audit services provided by PwC to the Company beginning in the fourth quarter of fiscal year 2016. The services relate to the Company’s testing of controls in accordance with the U.S. Sarbanes-Oxley Act.

As a result, the Company and PwC mutually agreed to the Company’s dismissal of PwC as auditor of the Company’s consolidated financial statements for the fiscal year 2016. The shareholder meeting on November 02, 2017 approved the withdrawal of PwC as auditor and appointed Vizcarra & Asociados SCRL, member of Moore Stephens as new independent auditor for fiscal year 2016 and 2017.

In addition, on April 17, 2018 we reported as significant fact that on or about March 23, 2018, PwC informed the Company that it would not authorize the use of its 2015 audit opinion without conducting substantial additional procedures, which represents a difference in understanding from what the Company has had since October 2017 when PwC ceased to be the Company´s auditor. PwC could not give any assurance as to when it could complete such additional procedures and stated it could take several months.
-8-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
Because of this situation, to avoid further delay in filing the 2016 Form 20-F, and in light of all the facts and circumstances, the Audit and Process Committee of the Company  appointed Moore Stephens to audit the 2015 fiscal year. Among other factors, as the Company’s current auditor, Moore Stephens is in the process of completing its audit work with respect to the 2016 fiscal year and thus, in the Company’s view, can more timely and efficiently complete the 2015 processes as well.

The board of directors of the Company is calling a special shareholders’ meeting to ratify the appointment of Moore Stephens to audit the Company’s 2015 consolidated financial statements.

Considering that the audit of the Financial Statementes as of December 2016 and 2017 are not completed, the information for the periods 2016 and 2017 are preliminary and may be subject to subsequent modifications.

3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting policies used in the preparation of these interim condensed consolidated financial statements are consistent with those applied in the preparation of the year-end financial statements at December 31, 2017, except for the new international financial information regulations (IFRS) effective as of January 1, 2018, which the Group is in the process of adoption.

4
FINANCIAL RISK MANAGEMENT

4.1
Financial risk factors

The Group’s activities expose it to a variety of financial risks: market risk (including currency risk, price risk, fair value interest rate risk and cash flow interest rate risk), credit risk and liquidity risk.

4.1.1
Market risk

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

4.1.2
Credit risk

Compared to year end, no new credit risk has been identified in the Group, considering that the level of lines used has remained the same as in the previous year.

4.1.3
Liquidity risk

The Company has been working on identifying non-strategic assets for sale and allocating funds to debt amortization and other liabilities.

The following table categorizes the Group’s financial liabilities into relevant maturity groupings based on the remaining period from the date of the statement of financial position to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows:
-9-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
 
   
Less than 1
   
From 1 to
   
From 2 to
   
Over
       
   
year
   
2 years
   
5 years
   
5 years
   
Total
 
                               
At December 31, 2017
                             
Other financial liabilities (except
                             
for finance leases)
   
1,003,500
     
336,913
     
290,253
     
-
     
1,630,666
 
Finance leases
   
72,864
     
41,877
     
24,022
     
638
     
139,401
 
Bonds
   
109,746
     
148,986
     
353,349
     
1,272,647
     
1,884,728
 
Trade accounts payables
   
1,456,219
     
-
     
-
     
-
     
1,456,219
 
Accounts payables to related parties
   
62,893
     
25,954
     
-
     
-
     
88,847
 
Other accounts payables
   
153,530
     
34,527
     
121,955
     
-
     
310,012
 
Other non-financial liabilities
   
-
     
383
     
-
     
-
     
383
 
     
2,858,752
     
588,640
     
789,579
     
1,273,285
     
5,510,256
 
                                         
At March 31, 2018
                                       
Other financial liabilities (except
                                       
for finance leases)
   
1,149,118
     
325,866
     
263,932
     
-
     
1,738,916
 
Finance leases
   
64,235
     
35,165
     
20,797
     
159
     
120,356
 
Bonds
   
108,858
     
150,357
     
361,512
     
1,237,059
     
1,857,786
 
Trade accounts payables
   
1,526,349
     
7,180.00
     
6,911.00
     
-
     
1,540,440
 
Accounts payables to related parties
   
62,425
     
27,292
     
-
     
-
     
89,717
 
Other accounts payables
   
258,088
     
23,706
     
121,148
     
-
     
402,942
 
Other non-financial liabilities
   
-
     
224
     
-
     
-
     
224
 
     
3,169,073
     
569,790
     
774,300
     
1,237,218
     
5,750,381
 

 
4.2
Capital management
The Group monitors capital on the basis of the gearing ratio. This ratio is calculated as net debt divided by total capital. Net debt is calculated as total borrowings (including current and non-current borrowings), less cash and cash equivalents. Total capital is calculated as total ‘equity’ as shown in the consolidated statement of financial position plus net debt.

As of December 31, 2017 and and March 31, 2018, the gearing ratio is presented below indicating the Company’s strategy to keep it in a range from 0.10 to 0.70. The gearing ratio was as follows:
 
   
As at
   
As at
 
   
December 31,
   
March 31,
 
   
2017
   
2018
 
             
Total borrowing and bonds
   
2,637,630
     
2,726,473
 
Less: Cash and cash equivalents
   
(638,212
)
   
(630,097
)
Net debt
   
1,999,418
     
2,096,376
 
Total equity
   
2,667,953
     
2,643,730
 
Total capital
   
4,667,371
     
4,740,106
 
                 
Gearing ratio
   
0.43
     
0.44
 
 
4.3
Fair value estimation

For the classification of the type of valuation used by the Group for its financial instruments at fair value, the following levels of measurement have been established.

-
Level 1: Measurement based on quoted prices in active markets for identical assets or liabilities.
-
Level 2: Measurement based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices).

-10-

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

-
Level 3: Measurement based on inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs, generally based on internal estimates and assumptions of the Group).

The fair value of the financial assets classified as at fair value through profit or loss has been determined with observable information of Level 1.

Other financial instruments measured at fair value correspond to the interest rate swaps signed by subsidiary GMP S.A., by which a variable-interest instrument is changed to a fixed interest rate (cash flow hedge). The information used for determining the fair value of these instruments are Level 2 and has been determined based on the present value of discounted future cash flows applied to the interest-rate change projections of Citibank N.A.

The carrying amounts of cash and cash equivalents correspond to their fair values. The Company considers that the carrying amount of trade accounts receivable and payable is similar to their fair values. The fair value of financial liabilities, disclosed in Note 13-b), has been estimated by discounting the future contractual cash flows at the interest rate currently prevailing in the market and which is available to the Company for similar financial instruments (Level 2).

5
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS

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

In preparing these condensed interim consolidated financial statements, the significant judgements made by management in applying the Group’s accounting policies and the key sources of uncertainty were the same as those that applied to the consolidated financial statements for the year ended December 31, 2017.

6
SEASONALITY OF OPERATIONS

The Group shows no seasonality in the operations of any of its subsidiaries; operations are carried out regularly during the course of the period.

7
SEGMENT INFORMATION

Business operating segments are reported consistent with the internal reports that are reviewed by the Corporate General Manager, who is the chief operating decision maker, responsible for allocating resources and evaluating the performance of each operating segment.

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

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

Inter-segmental sales transactions are entered into at prices that are similar to those that would have been agreed to with unrelated third parties. Revenues from external customers reported to the Corporate General Manager are measured in a manner consistent with the basis of preparation of the financial statements.
 
Group sales and receivables are not concentrated on a few customers.
-11-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
Operating segments financial position
 
Segment reporting

 
 
Engineering
   
Infrastructure
                                 
Parent
             
 
 
and
construction
   
Energy
   
Toll roads
   
Mass transit
   
Water treatment
   
Real estate
   
Technical services
   
Company Operations
   
Eliminations
   
Consolidated
 
As of December 31, 2017
                                                           
Assets.-
                                                           
Cash and cash equivalents
   
183,901
     
43,878
     
121,901
     
161,073
     
4,204
     
97,709
     
21,914
     
3,632
     
-
     
638,212
 
Financial asset at fair value through profit or loss
   
181
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
181
 
Trade accounts receivables
   
368,302
     
64,364
     
128,124
     
117,042
     
604
     
45,897
     
302,335
     
419
     
-
     
1,027,087
 
Unbilled work in progress
   
651,063
     
-
     
-
     
-
     
-
     
-
     
-
     
6,030
     
-
     
657,093
 
Accounts receivable from related parties
   
269,432
     
2,746
     
62,525
     
3,072
     
8,852
     
69,382
     
9,947
     
66,059
     
(355,909
)
   
136,106
 
Other accounts receivable
   
530,820
     
55,959
     
66,765
     
31,381
     
1,922
     
27,504
     
42,561
     
12,741
     
-
     
769,653
 
Inventories
   
46,500
     
15,093
     
8,685
     
19,457
     
-
     
643,882
     
52,754
     
190
     
(20,064
)
   
766,497
 
Prepaid expenses
   
4,470
     
1,168
     
2,354
     
10,312
     
164
     
216
     
18,250
     
761
     
-
     
37,695
 
Non-current assets classified as held for sale
   
302,884
     
-
     
-
     
-
     
-
     
-
     
-
     
218,276
     
-
     
521,160
 
Total current assets
   
2,357,553
     
183,208
     
390,354
     
342,337
     
15,746
     
884,590
     
447,761
     
308,108
     
(375,973
)
   
4,553,684
 
 
                                                                               
Long-term trade accounts receivable
   
-
     
-
     
14,747
     
793,991
     
-
     
-
     
26,539
     
-
     
-
     
835,277
 
Long-term unbilled work in progress
   
-
     
-
     
28,413
     
-
     
-
     
-
     
-
     
-
     
-
     
28,413
 
Long-term accounts receivable from related parties
   
-
     
-
     
27,660
     
-
     
-
     
-
     
474
     
636,940
     
(146,240
)
   
518,834
 
Prepaid expenses
   
-
     
-
     
24,585
     
13,115
     
892
     
-
     
-
     
-
     
(510
)
   
38,082
 
Other long-term accounts receivable
   
26,340
     
53,917
     
11,159
     
255,179
     
7,348
     
9,811
     
1,712
     
56,696
     
-
     
422,162
 
Investments in associates and joint ventures
   
110,565
     
7,344
     
-
     
-
     
-
     
1
     
10,113
     
2,053,881
     
(2,132,455
)
   
49,449
 
Investment property
   
-
     
-
     
-
     
-
     
-
     
45,687
     
-
     
-
     
-
     
45,687
 
Property, plant and equipment
   
509,700
     
171,226
     
18,572
     
580
     
60
     
11,621
     
102,448
     
70,627
     
(17,587
)
   
867,247
 
Intangible assets
   
203,390
     
160,288
     
492,424
     
323
     
-
     
1,022
     
48,903
     
24,032
     
11,260
     
941,642
 
Deferred income tax asset
   
178,317
     
5,507
     
11,057
     
-
     
-
     
10,316
     
39,201
     
194,998
     
9,797
     
449,193
 
Total non-current assets
   
1,028,312
     
398,282
     
628,617
     
1,063,188
     
8,300
     
78,458
     
229,390
     
3,037,174
     
(2,275,735
)
   
4,195,986
 
Total assets
   
3,385,865
     
581,490
     
1,018,971
     
1,405,525
     
24,046
     
963,048
     
677,151
     
3,345,282
     
(2,651,708
)
   
8,749,670
 
 
                                                                               
Liabilities.-
                                                                               
Borrowings
   
591,987
     
46,924
     
2,589
     
-
     
-
     
162,031
     
139,821
     
113,412
     
-
     
1,056,764
 
Bonds
   
-
     
-
     
24,361
     
12,294
     
-
     
-
     
-
     
-
     
-
     
36,655
 
Trade accounts payable
   
960,188
     
62,658
     
85,329
     
81,161
     
132
     
43,724
     
187,554
     
36,412
     
(939
)
   
1,456,219
 
Accounts payable to related parties
   
122,007
     
3,664
     
60,857
     
83,841
     
14
     
37,396
     
14,429
     
115,387
     
(374,702
)
   
62,893
 
Current income tax
   
29,379
     
1,282
     
1,122
     
-
     
161
     
45,299
     
1,505
     
-
     
-
     
78,748
 
Other accounts payable
   
492,366
     
12,487
     
68,994
     
27,058
     
49
     
63,654
     
107,837
     
73,991
     
-
     
846,436
 
Provisions
   
6,682
     
5,204
     
-
     
-
     
-
     
20
     
1,597
     
-
     
-
     
13,503
 
Non-current liabilities classified as held for sale
   
248,459
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
248,459
 
Total current liabilities
   
2,451,068
     
132,219
     
243,252
     
204,354
     
356
     
352,124
     
452,743
     
339,202
     
(375,641
)
   
3,799,677
 
 
                                                                               
Borrowings
   
127,773
     
101,549
     
1,945
     
-
     
-
     
12,010
     
26,458
     
363,564
     
-
     
633,299
 
Long-term bonds
   
-
     
-
     
319,549
     
591,363
     
-
     
-
     
-
     
-
     
-
     
910,912
 
Other long-term accounts payable
   
129,022
     
-
     
52,349
     
349,987
     
158
     
32,058
     
35,863
     
2,469
     
-
     
601,906
 
Long-term accounts payable to related parties
   
4,306
     
-
     
836
     
89,023
     
23,445
     
-
     
30,739
     
5,261
     
(127,656
)
   
25,954
 
Provisions
   
8,587
     
16,707
     
-
     
-
     
-
     
-
     
1,847
     
5,255
     
-
     
32,396
 
Derivative financial instruments
   
-
     
383
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
383
 
Deferred income tax liability
   
26,632
     
8,958
     
8,606
     
23,290
     
210
     
-
     
9,494
     
-
     
-
     
77,190
 
Total non-current liabilities
   
296,320
     
127,597
     
383,285
     
1,053,663
     
23,813
     
44,068
     
104,401
     
376,549
     
(127,656
)
   
2,282,040
 
Total liabilities
   
2,747,388
     
259,816
     
626,537
     
1,258,017
     
24,169
     
396,192
     
557,144
     
715,751
     
(503,297
)
   
6,081,717
 
Equity attributable to controlling interest in the Company
   
530,193
     
299,411
     
323,987
     
110,632
     
(123
)
   
217,290
     
105,911
     
2,616,168
     
(2,014,322
)
   
2,189,147
 
Non-controlling interest
   
108,284
     
22,263
     
68,447
     
36,876
     
-
     
349,566
     
14,096
     
13,363
     
(134,089
)
   
478,806
 
Total liabilities and equity
   
3,385,865
     
581,490
     
1,018,971
     
1,405,525
     
24,046
     
963,048
     
677,151
     
3,345,282
     
(2,651,708
)
   
8,749,670
 

-12-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
Operating segments financial position
 
Segment reporting
 
   
Engineering
   
Infrastructure
                           
Parent
             
   
and
construction
   
Energy
   
Toll roads
   
Mass transit
   
Water
treatment
   
Real estate
   
Technical services
   
Company Operations
   
Eliminations
   
Consolidated
 
As of March 31, 2018
                                                           
Assets.-
                                                           
Cash and cash equivalents
   
154,243
     
41,010
     
90,696
     
243,276
     
5,121
     
80,065
     
8,409
     
7,277
     
-
     
630,097
 
Financial asset at fair value through profit or loss
   
222
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
222
 
Trade accounts receivables
   
359,001
     
68,699
     
99,719
     
195,307
     
682
     
46,921
     
177,405
     
501
     
-
     
948,235
 
Unbilled work in progress
   
564,671
     
-
     
-
     
-
     
-
     
-
     
130,241
     
13,415
     
-
     
708,327
 
Accounts receivable from related parties
   
297,339
     
2,663
     
55,232
     
3,259
     
8,852
     
70,699
     
18,900
     
75,149
     
(400,771
)
   
131,322
 
Other accounts receivable
   
558,316
     
52,539
     
75,637
     
35,784
     
1,108
     
22,531
     
111,622
     
14,912
     
-
     
872,449
 
Inventories
   
56,206
     
15,810
     
9,613
     
21,415
     
-
     
614,828
     
58,212
     
997
     
(20,251
)
   
756,830
 
Prepaid expenses
   
5,148
     
1,006
     
2,206
     
32,711
     
86
     
182
     
13,297
     
2,474
     
-
     
57,110
 
Non-current assets classified as held for sale
   
285,162
     
-
     
-
     
-
     
-
     
-
     
-
     
218,276
     
-
     
503,438
 
Total current assets
   
2,280,308
     
181,727
     
333,103
     
531,752
     
15,849
     
835,226
     
518,086
     
333,001
     
(421,022
)
   
4,608,030
 
                                                                                 
Long-term trade accounts receivable
   
-
     
-
     
14,747
     
878,365
     
-
     
-
     
25,620
     
-
     
-
     
918,732
 
Long-term unbilled work in progress
   
-
     
-
     
28,902
     
-
     
-
     
-
     
-
     
-
     
-
     
28,902
 
Long-term accounts receivable from related parties
   
-
     
-
     
27,866
     
-
     
-
     
-
     
1,355
     
626,827
     
(158,256
)
   
497,792
 
Prepaid expenses
   
-
     
-
     
41,595
     
9,598
     
879
     
-
     
-
     
-
     
(510
)
   
51,562
 
Other long-term accounts receivable
   
20,283
     
57,529
     
13,665
     
227,848
     
7,347
     
9,035
     
896
     
22,347
     
-
     
358,950
 
Investments in associates and joint ventures
   
107,311
     
7,847
     
-
     
-
     
-
     
-
     
9,466
     
2,065,815
     
(2,143,856
)
   
46,583
 
Investment property
   
-
     
-
     
-
     
-
     
-
     
45,160
     
-
     
-
     
-
     
45,160
 
Property, plant and equipment
   
476,301
     
168,568
     
17,396
     
801
     
57
     
10,732
     
102,056
     
69,920
     
(17,587
)
   
828,244
 
Intangible assets
   
216,876
     
174,902
     
487,255
     
425
     
-
     
1,076
     
45,881
     
23,911
     
11,039
     
961,365
 
Deferred income tax asset
   
183,650
     
5,373
     
11,871
     
-
     
-
     
15,247
     
38,221
     
208,193
     
9,928
     
472,483
 
Total non-current assets
   
1,004,421
     
414,219
     
643,297
     
1,117,037
     
8,283
     
81,250
     
223,495
     
3,017,013
     
(2,299,242
)
   
4,209,773
 
Total assets
   
3,284,729
     
595,946
     
976,400
     
1,648,789
     
24,132
     
916,476
     
741,581
     
3,350,014
     
(2,720,264
)
   
8,817,803
 
                                                                                 
Liabilities.-
                                                                               
Borrowings
   
563,672
     
47,174
     
1,628
     
148,553
     
-
     
148,205
     
163,914
     
122,836
     
-
     
1,195,982
 
Bonds
   
-
     
-
     
23,146
     
12,516
     
-
     
-
     
-
     
-
     
-
     
35,662
 
Trade accounts payable
   
974,672
     
72,991
     
56,793
     
172,379
     
217
     
38,553
     
197,072
     
43,130
     
(939
)
   
1,554,868
 
Accounts payable to related parties
   
126,702
     
2,703
     
58,917
     
114,969
     
22
     
34,279
     
17,948
     
130,684
     
(423,799
)
   
62,425
 
Current income tax
   
35,001
     
1,963
     
29
     
-
     
124
     
42,996
     
25,106
     
-
     
-
     
105,219
 
Other accounts payable
   
395,884
     
12,102
     
60,847
     
32,054
     
62
     
102,151
     
123,702
     
77,595
     
-
     
804,397
 
Provisions
   
6,682
     
5,163
     
-
     
-
     
-
     
20
     
1,203
     
-
     
-
     
13,068
 
Non-current liabilities classified as held for sale
   
251,080
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
251,080
 
Total current liabilities
   
2,353,693
     
142,096
     
201,360
     
480,471
     
425
     
366,204
     
528,945
     
374,245
     
(424,738
)
   
4,022,701
 
                                                                                 
Borrowings
   
119,239
     
95,293
     
1,580
     
-
     
-
     
11,985
     
18,997
     
339,546
     
-
     
586,640
 
Long-term bonds
   
-
     
-
     
315,182
     
593,007
     
-
     
-
     
-
     
-
     
-
     
908,189
 
Other long-term accounts payable
   
128,022
     
-
     
45,910
     
298,348
     
209
     
-
     
36,980
     
2,503
     
-
     
511,972
 
Long-term accounts payable to related parties
   
4,599
     
-
     
836
     
87,188
     
23,322
     
-
     
40,444
     
6,133
     
(135,230
)
   
27,292
 
Provisions
   
8,572
     
16,155
     
-
     
-
     
-
     
-
     
1,480
     
5,255
     
-
     
31,462
 
Derivative financial instruments
   
-
     
224
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
224
 
Deferred income tax liability
   
26,169
     
12,848
     
10,216
     
25,695
     
206
     
-
     
10,459
     
-
     
-
     
85,593
 
Total non-current liabilities
   
286,601
     
124,520
     
373,724
     
1,004,238
     
23,737
     
11,985
     
108,360
     
353,437
     
(135,230
)
   
2,151,372
 
Total liabilities
   
2,640,294
     
266,616
     
575,084
     
1,484,709
     
24,162
     
378,189
     
637,305
     
727,682
     
(559,968
)
   
6,174,073
 
Equity attributable to controlling interest in the Company
   
536,243
     
306,129
     
331,423
     
123,061
     
(30
)
   
215,488
     
97,640
     
2,609,007
     
(2,021,847
)
   
2,197,114
 
Non-controlling interest
   
108,192
     
23,201
     
69,893
     
41,019
     
-
     
322,799
     
6,636
     
13,325
     
(138,449
)
   
446,616
 
Total liabilities and equity
   
3,284,729
     
595,946
     
976,400
     
1,648,789
     
24,132
     
916,476
     
741,581
     
3,350,014
     
(2,720,264
)
   
8,817,803
 
 
-13-

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

Operating segment performance
 
Segment Reporting
 
   
Engineering
   
Infrastructure
                                 
Parent
             
   
and
construction
   
Energy
   
Toll roads
   
Mass
transit
   
Water
treatment
   
Real
estate
   
Technical
services
   
Company
operations
   
Eliminations
   
Consolidated
 
For the three-month period
                                                           
ended March 31, 2017
                                                           
                                                             
Revenue
   
684,495
     
103,882
     
95,160
     
62,108
     
755
     
219,925
     
327,589
     
16,515
     
(92,064
)
   
1,418,365
 
Gross profit (loss)
   
52,614
     
19,286
     
26,074
     
12,765
     
174
     
86,477
     
33,545
     
(5,395
)
   
(14,366
)
   
211,174
 
Administrative expenses
   
(51,843
)
   
(4,205
)
   
(7,965
)
   
(3,346
)
   
(62
)
   
(4,851
)
   
(30,704
)
   
(10,902
)
   
16,962
     
(96,916
)
Other income and expenses
   
1,619
     
(708
)
   
126
     
6
     
-
     
(145
)
   
105
     
405
     
(659
)
   
749
 
Gain from the sale of investments
   
25,768
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
25,768
 
Operating profit
   
28,158
     
14,373
     
18,235
     
9,425
     
112
     
81,481
     
2,946
     
(15,892
)
   
1,937
     
140,775
 
Financial expenses
   
(11,143
)
   
(2,986
)
   
(2,784
)
   
(1,070
)
   
(1
)
   
(7,971
)
   
(8,549
)
   
(20,359
)
   
8,968
     
(45,895
)
Financial income
   
14,771
     
2,552
     
806
     
947
     
3
     
58
     
1,366
     
18,401
     
(11,488
)
   
27,416
 
Share of the profit or loss
                                                                               
in associates and joint ventures under the equity
                                                                               
method of accounting
   
20,845
     
529
     
-
     
-
     
-
     
-
     
124
     
92,510
     
(108,526
)
   
5,482
 
Profit before income tax
   
52,631
     
14,468
     
16,257
     
9,302
     
114
     
73,568
     
(4,113
)
   
74,660
     
(109,109
)
   
127,778
 
Income tax
   
(13,183
)
   
(4,484
)
   
(4,237
)
   
(2,920
)
   
(75
)
   
(19,460
)
   
344
     
4,374
     
(43
)
   
(39,684
)
Profit (loss) for the period
   
39,448
     
9,984
     
12,020
     
6,382
     
39
     
54,108
     
(3,769
)
   
79,034
     
(109,152
)
   
88,094
 
                                                                                 
                                                                                 
                                                                                 
Profit (loss) attributable to:
                                                                               
                                                                                 
Owners of the Company
   
36,200
     
8,947
     
8,066
     
4,787
     
39
     
34,362
     
(3,122
)
   
79,057
     
(89,213
)
   
79,123
 
Non-controlling interest
   
3,248
     
1,037
     
3,954
     
1,595
     
-
     
19,746
     
(647
)
   
(23
)
   
(19,939
)
   
8,971
 
     
39,448
     
9,984
     
12,020
     
6,382
     
39
     
54,108
     
(3,769
)
   
79,034
     
(109,152
)
   
88,094
 
 
 
-14-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
Operating segment performance
 
Segment Reporting
 
   
Engineering
   
Infrastructure
                                 
Parent
             
   
and
construction
   
Energy
   
Toll roads
   
Mass
transit
   
Water
treatment
   
Real
estate
   
Technical
services
   
Company
operations
   
Eliminations
   
Consolidated
 
For the three-month period
                                                           
ended March 31, 2018
                                                           
                                                             
Revenue
   
674,767
     
124,596
     
148,501
     
151,168
     
807
     
71,372
     
265,608
     
26,069
     
(151,857
)
   
1,311,031
 
Gross profit (loss)
   
51,345
     
29,312
     
27,392
     
25,918
     
120
     
12,288
     
7,069
     
4,506
     
(4,703
)
   
153,247
 
Administrative expenses
   
(43,647
)
   
(4,285
)
   
(7,753
)
   
(2,417
)
   
(67
)
   
(4,112
)
   
(23,321
)
   
(18,169
)
   
10,781
     
(92,990
)
Other income and expenses
   
12,867
     
1,028
     
(46
)
   
523
     
-
     
(181
)
   
135
     
(111
)
   
32
     
14,247
 
Gain from the sale of investments
   
(1,529
)
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(1,529
)
Operating profit
   
19,036
     
26,055
     
19,593
     
24,024
     
53
     
7,995
     
(16,117
)
   
(13,774
)
   
6,110
     
72,975
 
Financial expenses
   
(18,603
)
   
(3,302
)
   
(6,608
)
   
(1,221
)
   
-
     
(5,830
)
   
(7,074
)
   
(33,637
)
   
7,153
     
(69,122
)
Financial income
   
7,377
     
318
     
630
     
907
     
14
     
1,216
     
247
     
7,009
     
(12,799
)
   
4,919
 
Share of the profit or loss
                                                                               
in associates and joint ventures under the equity
                                                                               
method of accounting
   
(2,977
)
   
401
     
-
     
-
     
-
     
-
     
362
     
12,827
     
(12,289
)
   
(1,676
)
Profit before income tax
   
4,833
     
23,472
     
13,615
     
23,710
     
67
     
3,381
     
(22,582
)
   
(27,575
)
   
(11,825
)
   
7,096
 
Income tax
   
(10,400
)
   
(6,780
)
   
(4,121
)
   
(7,140
)
   
(97
)
   
(974
)
   
3,927
     
12,681
     
808
     
(12,096
)
Profit (loss) for the period
   
(5,567
)
   
16,692
     
9,494
     
16,570
     
(30
)
   
2,407
     
(18,655
)
   
(14,894
)
   
(11,017
)
   
(5,000
)
                                                                                 
                                                                                 
                                                                                 
Profit (loss) attributable to:
                                                                               
                                                                                 
Owners of the Company
   
(6,667
)
   
15,352
     
7,745
     
12,428
     
(30
)
   
(1,801
)
   
(14,269
)
   
(14,857
)
   
(12,079
)
   
(14,178
)
Non-controlling interest
   
1,100
     
1,340
     
1,749
     
4,142
     
-
     
4,208
     
(4,386
)
   
(37
)
   
1,062
     
9,178
 
     
(5,567
)
   
16,692
     
9,494
     
16,570
     
(30
)
   
2,407
     
(18,655
)
   
(14,894
)
   
(11,017
)
   
(5,000
)

 

-15-


(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
No major changes occurred in total assets as compared to the amount stated in previous year-end financial statements.

There are no differences as compared to previous year-end financial statements based on segmentation or measurement of financial performance by segment.

8
CASH AND CASH EQUIVALENTS
 
This account comprises:

   
at December 31,
   
at March 31,
 
   
2017
   
2018
 
Cash on hand
   
16,468
     
2,172
 
In-transit remittances
   
1,036
     
1,039
 
Bank accounts
   
397,883
     
443,717
 
Time deposits
   
115,010
     
54,920
 
Mutual funds
   
107,815
     
128,249
 
     
638,212
     
630,097
 
 
Reconciliation to cash flow statement

The above figures reconcile to the amount of cash shown in the statement of cash flows at the end of:

   
at December 31,
   
at March 31,
 
   
2017
   
2018
 
Cash and Cash Equivalent on Balance Sheet
   
638,212
     
630,097
 
Bank overdrafts (note 13)
   
(120
)
   
(109
)
Balances per statement of cash flows
   
638,092
     
629,988
 


9
TRANSACTIONS WITH RELATED PARTIES

a)
Transactions with related parties -

Major transactions between the Company and its related parties are summarized as follows:


   
For the year ended March 31,
 
   
2017
   
2018
 
Revenue from sale of goods and services:
           
- Associates
   
554
     
70
 
- Joint operations
   
3,388
     
8,313
 
     
3,942
     
8,383
 
 
Inter-company services were agreed upon under market terms as if they had been agreed to with third parties.

b)
Balances of transactions with related parties
 

 
-16-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
   
At December 31, 2017
   
At March 31, 2018 
 
   
Receivable
   
Payable
   
Receivable
   
Payable
 
                         
Joint operations:
                       
Consorcio GyM Conciviles
   
61,764
     
-
     
61,931
     
-
 
Consorcio Constructor Ductos del Sur
   
14,389
     
-
     
11,797
     
-
 
Consorcio Italo Peruano
   
14,536
     
18,849
     
11,449
     
16,654
 
Consorcio Rio Urubamba
   
8,964
     
-
     
8,927
     
-
 
Consorcio Peruano de Conservación
   
7,417
     
-
     
7,113
     
-
 
Consorcio Terminales del Perú
   
3,290
     
-
     
2,538
     
-
 
Consorcio Vial Sierra
   
2,355
     
1,854
     
2,537
     
561
 
Consorcio Constructor Chavimochic
   
1,959
     
5,817
     
2,044
     
5,833
 
Consorcio La Gloria
   
1,688
     
1,358
     
1,729
     
1,361
 
Consorcio Rio Mantaro
   
1,134
     
763
     
1,085
     
16,620
 
Consorcio Ermitaño
   
1,067
     
6
     
1,206
     
356
 
Consorcio Menegua
   
39
     
-
     
42
     
-
 
Consorcio para la Atención y Mantenimiento de Ductos
   
-
     
12,074
     
-
     
-
 
Consorcio Vial Quinua
   
-
     
2,162
     
-
     
2,130
 
Consorcio Huacho Pativilca
   
-
     
2,377
     
-
     
3,071
 
Consorcio Energía y Vapor
   
-
     
72
     
-
     
-
 
Other minor
   
14,818
     
14,692
     
15,529
     
13,778
 
     
133,420
     
60,024
     
127,927
     
60,364
 
                                 
Other related parties:
                               
Gaseoducto Sur Peruano S.A
   
521,241
     
-
     
500,927
         
Perú Piping Spools S.A.C.
   
279
     
185
     
260
     
348
 
Ferrovias Participaciones
   
-
     
21,648
     
-
     
21,857
 
Ferrovias Argentina
   
-
     
2,684
     
-
     
2,549
 
Arturo Serna
   
-
     
4,306
     
-
     
4,599
 
     
521,520
     
28,823
     
501,187
     
29,353
 
     
654,940
     
88,847
     
629,114
     
89,717
 
                                 
                                 
Less non-current portion:
                               
Gaseoducto Sur Peruano S.A
   
(518,834
)
   
-
     
(497,792
)
   
-
 
Ferrovias Participaciones
   
-
     
(21,648
)
   
-
     
(21,857
)
Arturo Serna
   
-
     
(4,306
)
   
-
     
(4,599
)
Other minor
   
-
     
-
     
-
     
(836
)
Current Portion
   
136,106
     
62,893
     
131,322
     
62,425
 

Accounts receivable and payable have no specific guarantees.

Current accounts receivable from related parties mainly arise from sales transactions for goods and services with a maturity period of 60 days. These balances are non-interest-bearing because they have short-term maturities and do not require a provision for impairment.

Current accounts payable to related parties mainly arise from transactions to provide services of engineering, construction, maintenance and others and have a maturity period of 60 days. Such accounts are not interest bearing because they are short-term.
-17-

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

10
NON-CURRENT ASSETS CLASSIFIED AS HELD FOR SALE

As of March 31, 2018, this item includes the balances of the Consorcio Constructor Ductos del Sur for S/285.2 million, and the reclassification of the investment in the associate Gasoducto Sur Peruano S.A. for S/218.2 million.

In February and March 2017, the Company sold through its brokerage operations part of its shares (representing 9.97%) in the Red Eagle Mining Corporation investment, obtaining a remaining interest of 2.70%. The sale price was agreed at US$13.3 million (equivalent to S/43 million), which were canceled in full.

In August 2017, the Company capitalized claims to Red Eagle Mining Corporation for US$4 million. As of December 31, 2017, the investment represents 6.18%. In January and March 2018, the Company sold through its brokerage operations the total of its shares in the Red Eagle Mining Corporation investment. The sale price was agreed at US$3.99 million (equivalent to S/16.24 million), which were canceled in full.

11
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES

The movement of our investments in associates for the period ended March 31, 2017 and 2018 is as follows:
   
2017
   
2018
 
Beginning balance
   
389,755
     
49,449
 
Capital dercrease
   
-
     
(289
)
Share of the profit and loss in associates
   
10,075
     
(1,676
)
Sale of investments
   
(240
)
   
-
 
GSP adjustment
   
(218,276
)
   
-
 
Other
   
(277
)
   
(901
)
Ending balance
   
181,037
     
46,583
 
 
On November 2015, subsidiary Negocios del Gas SA. Adquired an interest of 20% of concessionaire Gasoducto Sur Peruano, which represents an investment of approximately US$248 million, at December 2015 the contribution was S/391 million and at December 2016 its contribution was increased in S/374 million.

According to a notification issued by the Ministry of Energy and Mines of Peru on January 24, 2017, the early termination of the Concession Contract was declared, based on the provisions of clause
6.7 of the Concession Agreement "Improvements to the country's energy security and development of the South Peru Gas Pipeline ", as GSP failed to certify the financial closing within the established contractual deadline and proceeded to the immediate execution of the performance guarantee. This situation generated the execution of the counter-guarantees offered by the Group to the company issuing the performance guarantee of the Concession Contract for US $ 52.5 million (S /. 176.6 million) and US $ 129 million (S / 433.3 million). for the corporate guarantee of the bridge loan granted to GSP.

On October 11, 2017, the agreement was signed for the delivery of the goods of the Southern Peru Gas Pipeline concession between GSP and the Ministry of Energy and Mines (MEM). As stated in the agreement, GSP delivered most of the Concession Assets in possession to the administrator designated by the MEM for its custody and conservation. The assets include all the works, equipment and facilities provided for the execution of the project, as well as the engineering studies that were prepared by the concessionaire company.
-18-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
After the termination of the contract, the Peruvian Government, in accordance with the contract, had to hire a consultancy entity of recognized international prestige that calculated the Net Book Value ("VCN" for its Spanish definition “Valor Contable Neto”) of the Concession Assets and the subsequent call for up to three public auctions, being the base amount for the first of them 100% of the VCN, guaranteeing in any case that after the third auction, in case the concession has not been awarded, the payment to GSP would be at least 72.25% of the VCN. Having elapsed more than a year since the termination of the contract, the Peruvian Government has not taken any action to calculate the VCN and call for auctions. In the opinion of the external and internal legal advisors, since the previous procedure had not been done within the established deadlines, the Peruvian Government would be obliged to pay GSP 100% of the VCN. Regarding the amount of the VCN there is a previous calculation reviewed by an audit firm as an independent expert as of December 31, 2016, commissioned by GSP, which determined a VCN of 2,602 million dollars.

GSP as of December 4, 2017 entered into a bankruptcy proceeding that will be carried out by the National Institute for the Defense of Competition and Intellectual Protection of Peru (hereinafter, INDECOPI), and the Group has registered accounts receivable in 2017 charge for US $ 434,465.77 and the fiduciary based in its capacity as administrator of the trust constituted US $ 169,287,006

Based on the amount of the VCN, applying the payments foreseen in the insolvency proceedings, the subordination contracts and the loan cession agreements between the Group and GSP partners, the assumption that an international arbitration will be required to achieve the payment by the Government, and, in accordance with the conclusions of the internal and external legal advisors, it is estimated that the international arbitration would take approximately 5 years to resolve. This is why an impairment of the investment was recorded, which includes a finance update and estimation of costs for US $ 202.3 million before taxes at the income statement.

In addition, considering the early termination of the GSP contract, the Group evaluated the impairment of the financial statements of CCDS. As a result, a net loss before taxes of S / 15.2 million was determined that was recognized in gross profit in the Engineering and Construction segment.

Same as in the Emergency Decree 003, Law 30737 in its First Section, includes Odebrecht and its related companies, which include GSP. According to this Law, GSP will not be able to make transfers abroad, will require the consent of the Ministry of Justice in case it wishes to sell assets and must deposit the proceeds of such sale in a guarantee trust. Likewise, the entities of the Government that must make some payment to the entities included in the Law, must withheld according to the contract 10%, equivalent to the net profit margin, and deposit it in the aforementioned trust in guarantee. According to our internal and external legal advisors, Government payment for the VCN is not within the scope of the withholding, as this payment does not include net profit margin, nor is a sale of assets

As of March 31, 2017, the investment was reclassified to Non-current assets classified as held for sale.

In February 2017 subsidiary Viva GyM S.A. signed a purchase-sales agreement comprising its equity interest (representing 22.5%) held in associate Promoción Inmobiliaria del Sur S.A. The agreed selling price was US$25 million (equivalent to S/81 million), which was fully paid.

12
PROPERTY, PLANT AND EQUIPMENT AND INTANGIBLE ASSETS

For the period ended March 31, 2017 and 2018, the movement in property, plant and equipment and intangible assets accounts was as follows:
-19-

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

   
Property,
plant and
   
Intangible
 
   
equipment
   
assets
 
                 
At January 1, 2017
   
1,113,599
     
960,286
 
Adiciones
   
69,497
     
31,413
 
Transfers, disposals and adjustments
   
(30,296
)
   
5,060
 
Deductions for sale of assets
   
(13,349
)
   
0
 
Depreciation, amortization
   
(49,674
)
   
(23,622
)
Net cost at March 31, 2017
   
1,089,777
     
973,137
 
                 
At January 1, 2018
   
867,247
     
941,642
 
Additions
   
22,433
     
36,002
 
Subsidiary deconsolidation
   
(13,100
)
   
0
 
Transfers, disposals and adjustments
   
6,715
     
6,844
 
Deductions for sale of assets
   
(13,400
)
   
0
 
Depreciation, amortization
   
(41,651
)
   
(23,123
)
Net cost at March 31, 2018
   
828,244
     
961,365
 


i)
Property, plant and equipment

As of March 31, 2017 and 2018, additions to property, plant and equipment comprise of acquisition of machinery and equipment intended for the Group’s operations.

At December 31, 2017 the Group determined indicators of impairment of items of property, plant and equipment related to unused fixed assets and calculated the recoverable amount of these assets as the fair value determined by appraisals made by independent experts. The recognized impairment loss is mainly related to GyM S.A. for S/11.4 million, Morelco for S/0.24 million and Stracon GyM S.A. for S/ 2.7 million, which are shown within “Expenses by nature” (Note 17).

ii)
Intangible assets

As of March 31, 2017 and 2018, additions registered in intangible assets mainly comprise of investments in building the second Ancón-Huacho-Pativilca road section of the Panamericana Norte highway (concession under intangible model) and in preparation of wells located in Lots I, III, IV and V to provide oil and hydrocarbon exploitation services.

a.
Goodwill

Management reviews the results of its businesses based on the type of economic activity carried out.
 
Goodwill allocated to cash-generating units are:
   
at December 31,
   
at March 31,
 
   
2017
   
2018
 
Engineering and construction
   
75,052
     
79,992
 
Electromechanical
   
20,737
     
20,737
 
Mining and construction services
   
13,366
     
13,366
 
Telecommunications services
   
6,720
     
6,720
 
IT equipment and services
   
930
     
930
 
    116,805       121,745  
 
 
-20-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
As a result of the impairment testing on goodwill performed by Management on an annual basis the recoverable amount of the related cash-generating unit (CGU) is determined based on the higher of its value in use and fair value less cost of disposal. Value in use is determined based on the future cash flows expected to be generated by the assessed CGU.

As of March 31, 2018 same criteria used as those applied in the impairment test at December 31, 2017 that concluded there was no impairment in the CGU .

b.
Trademarks

This item mainly comprises the trademarks acquired in the business combination processes with Vial y Vives S.A.C. (S/75.4 million) in October 2012; Morelco S.A.S. (S/33.3 million) in December 2014; and Adexus S.A. (S/9.1 million) in August 2016. Management determined that the brands obtained from Vial y Vives, Morelco and Adexus have indefinite lives; consequently, annual impairment tests are performed on these intangibles.

As a result of these tests, the VyV-DSD trademark was partially S/29.5 million as of December 31, 2017.
13
BORROWINGS

This item comprises:
 
    Total     Current     Non Current  
   
At December
31, 2017
   
At March
31, 2018
   
At December
31, 2017
   
At March
31, 2018
   
At December
31, 2017
   
At March
31, 2018
 
Bank overdrafts
   
120
     
109
     
120
     
109
     
-
     
-
 
Bank loans     1,561,634       1,670,738       990,467       1,136,356       571,167       534,382  
Leases     128,309       111,775       66,177       59,517       62,132       52,258  
      1,690,063       1,782,622       1,056,764       1,195,982       633,299       586,640  
 

a)
Bank loans

As of December 31, 2017 and March 31, 2018, this item comprises bank loans in local and foreign currencies for working capital purposes. These obligations bear interest at fixed rates which fluctuated between 3.3% and 13.8% in 2017 and between 1.0% and 14.4% in 2018.

       
Current 
 
Non-current 
       
At
 
At
 
At
 
At
 
Interest
Date of
 
December
 
March
 
December
 
March
 
rate
maturity
 
31, 2017
 
31, 2018
 
31, 2017
 
31, 2018
GyM S.A.
3.30% / 8.73%
2018 / 2020
 
               551,413
 
               528,105
 
                 95,376
 
                 92,825
Graña y Montero S.A.A.
Libor USD 3M + de 4.9% a 5.5%
2018 / 2020
 
               113,412
 
               122,836
 
               363,564
 
               339,546
GyM Ferrovías
Libor USD 1M + de 2%
2018
 
                        -
 
               148,553
 
                        -
 
                        -
Viva GyM S.A.
7.00% / 10.94%
2018 / 2018
 
               157,592
 
               144,132
 
                        -
 
                      861
CAM Holding S.A.
6.05% / 13.76%
2018 / 2020
 
                 77,775
 
                 91,160
 
                 12,807
 
                 10,190
GMP S.A.
4.45% / 6.04%
2018 / 2020
 
                 42,911
 
                 43,269
 
                 96,245
 
                 90,960
Adexus S.A.
3.63% / 3.98%
2018 / 2019
 
                 46,552
 
                 58,279
 
                   3,175
 
                        -
CONCAR S.A.
7.50%
2018
 
                      812
 
                        22
 
                        -
 
                        -
       
990,467
 
1,136,356
 
571,167
 
534,382
 
i)
Credit Suisse Syndicated Loan

In December 2015, the Group entered into a medium term loan credit agreement for up to US$200 million (equivalent to S/672 million), with Credit Suisse AG, Cayman Islands Branch and Credit Suisse Securities (USA) LLC. The initial term of the loan was set at five years, with quarterly installments starting to be paid on the 18th month. The loan accrued interest at a rate of three months Libor plus 3.9% per year. The proceeds were used to finance the equity interest in GSP. As of December 31, 2016, the outstanding balance amounted to US$148.5 million (equivalent to S/481.9 million), and it’s included within the current portion.
-21-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
On June 27, 2017, the Group renegotiated the terms of this loan to clear breaches related to the termination of the GSP concession. The new terms require repayment by December, 2020, with required prepayments to be made with the proceeds of asset sales of 40% in the first year and an additional 30% in the second year of the amendment. The syndicated loan accrues interest at LIBOR plus 4.90% per year. Under the amendment, the Group is prohibited from paying dividends until the loan is fully repaid. The loan is secured by (i) a lien on Concar’s shares; (ii) a lien on Almonte’s shares; (iii) a mortgage over certain real estate properties in Miraflores and Surquillo; (iv) liens on certain accounts; (v) a lien on GyM’s share; (vi) a second lien on CAM’s shares; (vii) a second lien on CAM Servicios del Perú S.A.’s shares; and (viii) a first lien on cash flows from the sale of certain assets.

The agreement contains certain covenants, including the obligation by the Group to maintain the following financial ratios during the term of the agreement: (1) the Consolidated EBITDA to Consolidated Interest Expense Ratio shall not be less than 3.5:1.0 commencing on April 1, 2018 and thereafter; (2) the Consolidated Leverage Ratio (as defined therein) shall not be greater than 3.5:1.0 at any time during the period commencing on December 31, 2016 and ending on March 31, 2017; 3.5:1.0 at any time during the period commencing on July 1, 2017 and ending on September 30, 2017; and no greater than 2.5:1.0 at any time thereafter; and (3) the Debt Service Coverage Ratio as of the last day of any fiscal quarter of the borrower, falling on or after the first anniversary of the closing date, shall not be less than 1.5:1.0, commencing on April 1, 2018 and thereafter.

As of to date, the outstanding balance of the loan capital is US$76.3 million (equivalent to S/246.4 million).
 
ii) GSP Bridge Loan
At December 31, 2016, the current balance includes US$129 million (equivalent to S/433.3 million) of the corporate guarantee issued by the Company to secure the bridge loan given to GSP, which was enforceable at that date. On June, 2017, the Company has reached a new term loan with Natixis, BBVA, SMBC and MUFJ for US$78.7 million (equivalent to S/264.8 million), the proceeds of which were used to repay the GSP bridge loan.

The maturity is June, 2020, with required prepayments to be made with the proceeds of asset sales of 40% in the first year and an additional 30% in the second year. The new term contains the following covenant: the consolidated leverage ratio shall not be more than 3.5:1.0 at any time, and accrues interest at LIBOR plus 4.50% per year, which increases to 5.00% during the second year and 5.50% during the third year. Under the new term, the Group is prohibited from paying dividends until the loan is fully repaid. Also, the new term is secured by (i) a first lien on our rights to receive the termination payment derived from the GSP termination (the “VCN”), (ii) a second lien on our shares of GyM and Concar; (iii) a second lien on our shares of Almonte; (iv) a second lien on certain real estate properties in Miraflores and Surquillo; (v) a second lien on our shares of CAM; (vi) a second lien on our shares of CAM Servicios del Perú S.A.; and (vii) a first lien on cash flows from the sale of certain assets.

As of to date, the outstanding balance of the loan capital is US$72.5 million (equivalent to S/235.3 million)
 

-22-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
b) Fair value of borrowings
 
The carrying amount and fair value of borrowings are broken down as follows:
 
 
 
Carrying amounts
   
Fair value
 
 
 
At December
31, 2017
   
At March
31, 2018
   
At December
31, 2017
   
At March
31, 2018
 
Total loans
   
1,690,063
     
1,782,622
     
1,768,160
     
1,878,017
 
 
The fair value is based on cash flows discounted using a rate based on the borrowing rate of 3.6% and 13.8% (2.4% and 13.8% in 2017). It should be noted that the interest rate used are those applicable and negotiated by each Company.

14
BONDS

This item is broken down as follows:
 
    Total     Current     Non-Current  
   
At
December
31, 2017
     
At
March
31, 2018
     
At
December
31, 2017
     
At
March
31, 2018
     
At
December
31, 2017
     
At
March
31, 2018
 
GyM Ferrovías (a)
   
603,657
     
605,523
     
12,294
     
12,516
     
591,363
     
593,007
 
Norvial (b)
   
343,910
     
338,328
     
24,361
     
23,146
     
319,549
     
315,182
 
     
947,567
     
943,851
     
36,655
     
35,662
     
910,912
     
908,189
 

a)
GyM Ferrovías S.A.

In February 2015 subsidiary GyM Ferrovías issued corporate bonds under the U.S. Regulation S. This issue was carried out in Peruvian Soles VAC (the Spanish acronym for constant value update) for a total amount of S/629 million. The issues costs for this transactions were for S/22 million. Maturity of these bonds is November 2039 and bear interest at a rate of 4.75% (plus VAC adjustment), they have a risk rating of AA+ (local grading)  granted by Apoyo & Asociados Internacionales Clasificadora de Riesgo and a collateral structure that includes a mortgage on the concession to which GyM Ferrovías is a concessionaire, security on the shares of GyM Ferrovías, Assignment of the collection rights arising from the Management Trust, a Cash Flow and Reserve Trust for the Service of the Debt, Operation and Maintenance and in-progress Capex. At March 31, 2018 the Group made a payment of S/60 million (2018 payments totals S/. 2.5 million).

Capital raised from bond issue were used in amortizing a short-term loan with Banco de Crédito del Perú – BCP for S/400 million, funding the reserve accounts, payment of costs of bond issue and partial repayment of the subordinated loan obtained from parent Company by GyM Ferrovías.

At March 31, 2018 the balance includes accrued interest payable for S/3 million.

As part of the process of bond structuring, GyM Ferrovías engaged to adhere to the following covenants:

-
Debt service coverage ratio of not less than 1.2 times.
-
Keeping a constant minimum balance of trust equal to a quarter of operating and maintenance costs (including VAT)
-
Keeping a constant minimum balance of trust equal to two coupons as per schedule.
 
As of December 31,2017 and March 31, 2018 the Company has complied with its covenants.
 
On August 23, 2017, GyM Ferrovias S. A. and Line One CPAO Purchaser LLC entered into the Sale and Purchase Agreement and Assignment of Rights Agreement regarding the CPAO (“Pago Anual por Inversiones Complementarias” in Spanish) derived from the Concession Agreement for up to US$ 316 million.
-23-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
On August 23,2017, GyM Ferrovias S. A. as Borrower, Mizuho Bank, Ltd. and Sumintomo Mitsui Banking Corporation as Lenders and Mizuho Bank, Ltd. as Administrative Agent entered into a US$80 million Working Capital loan agreement to partially finance the Expansion Project of Line 1 Lima Metro. As of the close of this report, USD 46 million has been disbursed.

b)
Norvial S.A.

In July 2015, Norvial S.A. issued the First Corporate Bond Program on the Lima Stock Exchange for a total S/365 million. The first issue was for S/80 million at 5 years, bearing an interest rate of 6.75% and funds were drawn on July 23, 2015. The second issue was for S/285 million at 11.5 years, bearing an interest rate of 8.375%, structured in 3 disbursements: the first disbursement of S/105 million was on July 23,2015; the second disbursement of S/100 million was on January 25, 2016; the third disbursement of S/80 million was received in July 25, 2016. The issuance costs corresponding to the first issue and to the first and second disbursements of the second issue were for S/3.9 million. Risk rating agencies Equilibrium y Apoyo & Asociados Internacionales graded this debt instrument AA. This financing transaction has been secured by (i) a cash flow trust, related to the consideration and the regulatory rate; (ii) a mortgage on the concession in which Norvial S.A. is a concessionaire; (iii) a security on shares: (iv) collection rights and (v) in general, all those additional collaterals given to the secured creditors. The capital raised is intended to finance the construction of the Second Phase of Red Vial No.5 and the financing of VAT arising from a project- related expenses.

As of March 31, 2018 the balance included interest payables for S/4.2 million (S/4.4 million at December 31, 2017)

As part of the process of bond structuring, Norvial engaged to adhere to the following covenants:
-
Debt service coverage ratio of not less than 1.3 times.
-
Proforma gearing ratio lower than 4 times.

As of December 31,2017 and March 31, 2018 the Company has complied with its covenants.

Fair value of the bonds of both Companies at March 31, 2018 amounted to S/1.061 million (at December 31,2017 amounted to S/1,036 million), which has been calculated based on the discounted cash flows, using rates between 4.38% and 5.90% (rates between 4.49% and 6.63% at December 31,2017) which are within level 2 of the fair value hierarchy.

15
PROVISIONS

This item is broken down based on the expectation of liquidation as follows:

   
At December
31, 2017
   
At March
31, 2018
 
Current portion
   
13,503
     
13,068
 
Non-current portion
   
32,396
     
31,462
 
     
45,899
     
44,530
 
 
-24-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
The movement of this item for the period ended December 31, 2017 and March 31, 2018 is as follows:
 
         
Contingent
             
         
liabilities
   
Provision
       
   
Legal
   
resulting from
   
for well
       
Other provisions
 
claims
   
acquisitions
   
closure
   
Total
 
                         
At January 1, 2017
   
15,732
     
8,125
     
17,216
     
41,073
 
Additions
   
83
     
-
     
879
     
962
 
Reversals of provisions
   
(20
)
   
-
     
-
     
(20
)
Payments
   
(2,501
)
   
-
     
-
     
(2,501
)
Translation adjustments
   
(2
)
   
(133
)
   
-
     
(135
)
At March 31, 2017
   
13,292
     
7,992
     
18,095
     
39,379
 
                                 
At January 1, 2018
   
20,699
     
8,396
     
16,804
     
45,899
 
Additions
   
1,369
     
161
     
(554
)
   
976
 
Reversals of provisions
   
(1,928
)
   
(438
)
   
-
     
(2,366
)
Payments
   
(117
)
   
(302
)
   
-
     
(419
)
Translation adjustments
   
52
     
387
     
-
     
439
 
At March 31, 2018
   
20,076
     
8,204
     
16,250
     
44,530
 

 
16
CAPITAL

As of December 31, 2016 and 2017, the authorized, subscribed and paid-in capital, according to the Company’s bylaws as amended, is represented by 660,053,790 common shares at S/1.00 par value each.

As of December 31, 2017, the amount of 259,302,745 common shares is represented by 51,860,549 ADSs, at 5 shares per ADS..

As of March 31, 2018, the amount of 257,977,735 common shares is represented by 51,595,547 ADSs, at 5 shares per ADS.

17
EXPENSES BY NATURE

For the period ended March 31, 2017 and 2018, this item comprises:
-25-

(All amounts are expressed in thousands of S/ unless otherwise stated)
UNAUDITED
 
   
Cost of
   
Adminis-
 
   
services
   
trative-
 
   
and goods
   
expenses
 
             
2017
           
Inventories, materials and consumables used
   
260,411
     
-
 
Personnel charges
   
374,273
     
55,833
 
Services provided by third-parties
   
361,757
     
15,529
 
Taxes
   
3,708
     
562
 
Other management charges
   
141,012
     
16,432
 
Depreciation
   
45,637
     
4,612
 
Amortization
   
19,693
     
3,929
 
Impairment of inventories
   
301
     
-
 
Impairment of accounts receivable
   
85
     
-
 
Impairment of property, plant and equipment
   
314
     
19
 
     
1,207,191
     
96,916
 
                 
2018
               
Inventories, materials and consumables used
   
204,997
     
50
 
Personnel charges
   
387,874
     
44,110
 
Services provided by third-parties
   
360,976
     
28,989
 
Taxes
   
271
     
255
 
Other management charges
   
141,768
     
16,022
 
Depreciation
   
39,990
     
2,239
 
Amortization
   
21,801
     
1,322
 
Impairment of accounts receivable
   
107
     
3
 
     
1,157,784
     
92,990
 
 
As of December 31, 2017, the subsidiary Viva GyM found signs of impairment in inventories item, therefore, the subsidiary calculated the recoverable amount of such assets  as the fair value determined by appraisals made by independent experts. As a result, impairment was recorded for S/ 37 million. Impaired assets corresponds mainly to the properties of the Nuevo Rancho project, apartments (S / 30 million) and land (S / 5.7 million).

18
INCOME TAX

These condensed interim consolidated financial statements for the period ended March 31, 2018, income tax expense is recognized based on management’s estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the year to March 31,2018 is 170.46% (31.06% for the period ended March 31, 2017). The variation of the effective rate as compared to the previous year is due to the effect of the permanent differences in the income tax calculation.

19
CONTINGENCIES, COMMITTMENTS AND GUARANTEES

As of March 31, 2018, contingencies held by the Group are substantially the same as those existing as of December 31, 2017.

In addition the Group had guarantee commitments with different financial institutions securing transactions in the amount of US$187.4 million.
-26-

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

20
DIVIDENDS
 
As part of the covenants at the refinancing agreements mentioned in note 13, the Company is unable to pay dividends until the cancellation of all liabilities related to these borrowings.

For the period ended March 31, 2018, the Group has paid dividends to its non-controlling subsidiaries participate by S/5 million (S/4.5 million for the same period in 2017).

21
EVENTS AFTER THE DATE OF THE STATEMENT OF FINANCIAL POSITION

Between March 31, 2018 and the date of approval of the condensed interim consolidated financial statements, there have been no subsequent events that may affect the fairness of the financial statements issued.

Continuing with the non-strategic assets divestment process initiated by the Company, on March 28, 2018, the subsidiary GYM sold its total share (87.59%) in Stracon GyM S.A. for a total of US $
76.8 million. All of the inflows will be used to amortize their financial obligations.

-27-