XML 103 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Associates and Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2017
Schedule of Amounts Recognised in Balance Sheet

At December 31 this account comprises:

 

     2016      2017  

Associates

     286,403        250,053  

Joint ventures

     103,356        18,618  
  

 

 

    

 

 

 
     389,759        268,671  
  

 

 

    

 

 

 
Schedule of Amounts Recognised in Income Statement

The amounts recognized in the income statement are as follows:

 

     2016      2017  

Associates

     (584,801      (5,915

Joint ventures

     (4,909      7,242
  

 

 

    

 

 

 
     (589,710      1,327  
  

 

 

    

 

 

 
Summary of Detailed Information about Associates

Set out below are the associates of the Group at December 31, 2016 and 2017. The associates listed below have share capital solely consisting of common shares, which are held directly by the Group. None of the associates are listed companies; therefore, there is no quoted market price available for their shares.

 

                          Carrying amount  
           

 

 

    

 

 

 
     Class      Interest in capital      At December 31,  

Entity

   of share      2016      2017      2016      2017  
            %      %                

Gasoducto Sur Peruano S.A.

     Common        20.00        21.49        218,276        218,276  

Promoción Inmobiliaria del Sur S.A.

     Common        22.50        —          31,768        —    

Concesionaria Chavimochic S.A.C.

     Common        26.50        26.50        32,394        22,091  

Betchel Vial y Vives Servicios Complementarios Ltda.

     Common        40.00        40.00        69        102  

Others

              3,896        9,584  
           

 

 

    

 

 

 
              286,403        250,053  
           

 

 

    

 

 

 

Summary of Financial Information for Associates

Summarized financial information for associates -

 

Entity

   Gasoducto Sur Peruano S.A.     Promoción Inmobiliaria
del Sur S.A.
    Concesionaria
Chavimochic S.A.C.
 
     At December, 31     At December, 31     At December, 31  
     2015     2016     2015     2016     2015     2016     2017  

Current

              

Assets

     303,219       375,547       124,887       149,300       171,400       120,342       73,004  

Liabilities

     (3,357,508     (6,747,492     (32,072     (187,380     (110,799     (3,160     (1,111

Non-current

              

Assets

     4,943,392       8,522,099       47,669       193,127       8,608       8,282       11,809  

Liabilities

     (7,442     —         (13,090     (13,855     (2,547     (1,918     (342
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net assets

     1,881,661       2,150,154       127,394       141,192       66,662       123,546       83,360  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                            

Entity

   Gasoducto Sur Peruano S.A.     Promoción Inmobiliaria
del Sur S.A.
    Concesionaria
Chavimochic S.A.C.
 
     2015 (*)     2016 (*)     2015     2016     2015     2016     2017  

Revenues

     3,007,799       3,323,410       90,970       65,071       376,124       264,386       —    

Profit (loss) from continuing operations

     69,191       (1,372,594     90,618       42,281       22,995       (2,994     (43,340

Income tax

     (19,828     —         (25,373     (11,839     (6,656     921       3,185  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit (loss) from operations after income tax

     49,363       (1,372,594     65,245       30,442       16,339       (2,073     (40,155
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

       —           —           —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

     49,363       (1,372,594     65,245       30,442       16,339       (2,073     (40,155
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*) Gaseoducto Sur Peruano S.A. gross profit 2015 and 2016 amounting to S/257.7 million and S/0.8 million, respectively.
Schedule of Movement of Investments in Associates

The movement of the investments in associates is as follows:

 

     2015      2016      2017  

Opening balance

     82,494        490,702        286,403  

Contributions received

     —          390,506        2,116  

Acquisition of Gasoducto Sur Peruano

     437,494        —          —    

Impairment of GSP

     —          (593,105      —    

Panorama Project

     (39,180      —          —    

Dividends received

     (9,838      (10,149      (259

Equity interest in results

     22,800        8,304        (5,915

Decrease in capital

     —          (166      (111

Sale of Investment

     —          —          (32,223

Derecognition of investments

     (2,755      —          —    

Conversion adjustment

     (313      311        42  
  

 

 

    

 

 

    

 

 

 

Final balance

     490,702        286,403        250,053  
  

 

 

    

 

 

    

 

 

 
Summary of Detailed Information about Joint Ventures

Set out below are the joint ventures of the Group as of December 31:

 

                          Carrying amount  
     Class
of share
     Interest in capital      At December 31,  

Entity

      2016      2017      2016      2017  
            %      %                

Tecgas N.V.

     Common        51.00        —          84,100        —    

Sistemas SEC

     Common        49.00        49.00        9,591        10,112  

Logistica Químicos del Sur S.A.C.

     Common        50.00        50.00        8,515        7,343  

G.S.J.V. SCC

     Common        50.00        50.00        861        878  

Constructora SK-VyV Ltda.

     Common        50.00        50.00        59        49  

Others

        —          —          230        236  
           

 

 

    

 

 

 
              103,356        18,618  
           

 

 

    

 

 

 
Summary of Financial Information for Joint Ventures

Summarized financial information for joint ventures

 

     Tecgas N.V.  
     At December, 31  

Entity

   2016  

Current

  

Cash and cash equivalents

     67  

Other current assets

     92,843  
  

 

 

 

Total current assets

     92,910  
  

 

 

 

Other current liabilities

     (87,780
  

 

 

 

Total current liabilities

     (87,780
  

 

 

 

Non-current

  

Total non-current assets

     33,336  

Total non-current liabilities

     (7,367
  

 

 

 

Net assets

     31,099  
  

 

 

 

Revenue

     457,554  

Depreciation and amortization

     (2,266

Interest income

     215  

Interest expense

     —    

Profit (loss) from continuing operations

     (3,209

Income tax expense

     (4,078
  

 

 

 

Post-tax profit (loss) from continuing operations

     (7,287
  

 

 

 

Other comprehensive income

     —    
  

 

 

 

Total comprehensive income

     7,287  
  

 

 

 

Schedule of Movement of Investments in Joint Ventures

The movement of the investments in joint ventures was as follows:

 

     2015      2016      2017  

Opening balance

     147,069        146,303        103,356  

Debt capitalization

     —          8,308        —    

Contributions received

     —          6,889        —    

Equity interest in results

     2,193        (4,909      7,242  

Acquisitions

     44,145        —          —    

Sale of Investment

     —          —          (88,556

Transfer of Adexus from acquisition of control

     —          (35,870      —    

Dividends received

     (42,122      (17,843      (3,758

Decrease in capital

     (3,364      (1,798      —    

Conversion adjustment

     (1,618      2,276        334  
  

 

 

    

 

 

    

 

 

 

Final balance

     146,303        103,356        18,618