XML 52 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement of Cash Flows - PEN (S/)
S/ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
OPERATING ACTIVITIES      
Profit (loss) before income tax S/ 332,275 S/ (563,404) S/ 154,617
Adjustments to profit not affecting cash flows from operating activities:      
Depreciation 199,794 205,522 217,070
Amortization of other assets 86,557 82,743 89,355
Impairment of inventories 40,908 36,353 17
Impairment of accounts receivable and other accounts receivable 19,109 419,584 5,806
Debt condonation   (431,484)  
Impairment of property, plant and equipment 14,680 9,263 3,796
Impairment of intangible assets 49,609 54,308  
Financial expenses-CCDS   7,004  
Expenses for liquidation of works - CCDS   164  
Indemnification 3,220 (33,600)  
Profit (loss) on fair value of financial asset at fair value through profit or loss (34) 31 (2,740)
Change in the fair value of the liability for put option (1,400) (984) (18,627)
Other Provisions 9,510 9,486 6,398
Dividends income from available-for-sale financial assets     (7,215)
Return receipt from Morelco   (6,658)  
Remeasurement of purchase consideration of Morelco   (7,166)  
Financial expense,net 138,016 106,739 125,096
Other provisions in CCDS   24,915  
Share of the profit and loss in associates and joint ventures under the equity method of accounting (1,327) 589,710 (24,993)
Reversal of provisions (1,044) (17,883) (7,796)
Disposal of assets 5,438 3,951 5,881
Disposal of investments 106 1,227 2,755
Profit on sale of property, plant and equipment (26,883) (18,393) (17,385)
Loss on financial asset at fair value through profit or loss   221 450
Loss on sale of non-current asset held for sale 45 22  
Profit on sale from available-for-sale financial assets (25,768) (46,337)  
Loss (Profit) on sale of investments in subsidiaries (244,313)   8,289
Loss on remeasurement of accounts receivable 15,807 76,864  
Loss on remeasurement of investment   6,832  
Net variations in assets and liabilities:      
Trade accounts receivable and working in progress (213,126) 115,263 (50,150)
Other accounts receivable 33,196 (85,234) (184,181)
Other accounts receivable from related parties (245,688) 84,448 (133,286)
Inventories 279,867 33,709 (220,670)
Pre-paid expenses and other assets (6,494) (99) 11,667
Trade accounts payable 463,401 (87,553) 199,402
Other accounts payable (62,280) 114,666 (60,073)
Other accounts payable to related parties (66,819) 45,902 14,777
Other provisions (1,680) (2,756) (6,770)
Interest payment (173,662) (171,572) (110,884)
Payments for purchases of intangibles - Concessions (20,178) (97,711) (142,575)
Payment of income tax (144,545) (125,619) (150,337)
Net cash (applied to) provided by operating activities 456,297 332,474 (292,306)
INVESTING ACTIVITIES      
Sale of available-for-saleinvestment 391,786 107,341 5,613
Sale of property, plant and equipment 127,221 66,086 55,832
Sale of financial asset at fair value through profit or loss 98 1,427  
Sale of non-current assets held for sale 43,367 117 (13,496)
Refunding for price adjustment - Morelco   6,658  
Return of contributions   1,963 481
Interest received 6,992 15,370 32,162
Dividends received 3,758 27,992 59,175
Payment for purchase of investments properties (1,183) (17,543) (748)
Payments for intangible purchase (97,112) (45,706) (32,883)
Payments for purchase and contributions on investment in associate and joint ventures (2,116) (389,657) (464,086)
Payments for property, plant and equipment purchase (123,941) (147,732) (193,156)
Net cash (applied to) provided by investing activities 348,870 (373,684) (551,106)
FINANCING ACTIVITIES      
Loans received 1,406,717 3,941,750 4,448,332
Bonds issued   178,640 814,016
Amortization of loans received (2,044,256) (3,914,570) (4,549,000)
Amortization of bonds issued (39,151) (25,281) (16,480)
Payment for transaction costs for debt (31,286) (650) (18,516)
Dividends paid to owners of the parent   (30,853) (104,911)
Dividends paid to non-controlling interest (43,942) (25,473) (4,535)
Cash received from non-controlling shareholders (33,197) (19,099) 10,329
Acquisition or sale of interest in a subsidiary of non-controlling shareholders (942) (18,702) (223)
Net cash provided by (applied to) financing activities (786,057) 85,762 579,012
(Net decrease) net increase in cash 19,110 44,552 (264,400)
Cash and cash equivalent at the beginning of the year 606,950 554,002 818,402
Cash and cash equivalent at the end of the year 626,180 606,950 554,002
NON-CASHTRANSACTIONS:      
Debt capitalization   8,308  
Acquisition of assets through finance leases 48,507 65,336 92,093
Recognition of debt as guarantor   S/ 608,247  
Change in fair value of available-for-sale financial assets     19,973
Adjustment for deconsolidation of former subsidiaries     9,298
Establishment of joint operation - Panorama Plaza de negocios (net assets)     S/ 36,180
Dividends declared to non-controlling interest S/ 15,735