XML 45 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statement of Cash Flows - PEN (S/)
S/ in Thousands
12 Months Ended 36 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2018
OPERATING ACTIVITIES        
(Loss) profit before income tax S/ 170,733 S/ 255,543 S/ (603,780)  
Adjustments to profit not affecting cash flows from operating activities:        
Depreciation 125,419 199,794 205,522  
Amortization of other assets 112,072 86,557 82,743  
Impairment of inventories   40,908 36,353  
Impairment of accounts receivable and other accounts receivable 65,076 19,109 419,584 S/ 503,769
Reversal of impairment of inventories (26,993)      
Debt condonation     (431,484)  
Impairment of property, plant and equipment 5,664 14,680 9,263  
Impairment of intangible assets   49,609 54,308  
Financial expenses-CCDS     7,004  
Expenses for liquidation of works - CCDS     164  
Indemnification 686 3,220 (33,600)  
Profit on fair value of financial asset at fair value through profit or loss   (34) 31  
Change in the fair value of the liability for put option (6,122) (1,400) (984)  
Provisions 75,369 9,510 9,486  
Proceeds from the returned sale of Morelco     (6,658)  
Remeasurement of purchase consideration of Morelco     (7,166)  
Financial expense,net 177,649 138,016 106,739  
Other provisions in CCDS     24,915  
Share of the profit and loss in associates and joint ventures under the equity method of accounting 3,709 (1,327) 589,710  
Reversal of provisions (6,218) (1,044) (17,883)  
Disposal of assets 16,327 5,438 3,951  
Disposal of investments   106 1,227  
(Profit) loss on sale of property, plant and equipment 7,105 (26,883) (18,393)  
Loss on sale of financial assets at fair value through profit or loss     221  
Loss on sale of non-currentasset held for sale   45 22  
(Profit) loss on sale of available-for-sale financial assets 1,529 (25,768) (46,337)  
Profit on sale of investments in subsidiaries (73,642) (244,313)    
Loss on remeasurement of accounts receivable 25,110 15,807 76,864  
Loss on remeasurement of investment     6,832  
Net variations in assets and liabilities:        
Trade accounts receivable and unbilled working in progress (236,011) (213,126) 115,263  
Other accounts receivable 190,354 33,196 (85,234)  
Other accounts receivable from related parties 24,609 (245,688) 84,448  
Inventories 200,575 279,867 33,709  
Pre-paid expenses and other assets 18,309 (6,494) (99)  
Trade accounts payable 10,917 463,401 (87,553)  
Other accounts payable (311,848) 49,319 156,261  
Other accounts payable to related parties 92,613 (66,819) 45,902  
Provisions (6,615) (1,680) (2,756)  
Interest payment (188,704) (173,662) (171,572)  
Payments for purchases of intangibles - Concessions (10,305) (20,178) (97,711)  
Payment of income tax (178,094) (144,545) (125,619)  
Net cash provided by operating activities 279,273 491,164 333,693  
INVESTING ACTIVITIES        
Sale of investment 222,971 391,786 107,341  
Sale of property, plant and equipment 31,852 127,221 66,086  
Sale of financial asset at fair value through profit or loss   98 1,427  
Sale of non-current assets held for sale 16,244 43,367 117  
Refunding for price adjustment - Morelco     6,658  
Return of contributions     1,963  
Interest received 36,508 6,992 15,370  
Dividends received 1,823 3,758 27,992  
Payment for purchase of investments properties (209) (1,183) (17,543)  
Payments for intangible purchase (86,799) (97,112) (45,706)  
Payments for purchase and contributions on investment in associate and joint ventures (3,770) (2,116) (389,657) (3,770)
Payments for property, plant and equipment purchase (80,765) (123,941) (147,732)  
Net cash (applied to) provided by investing activities 137,855 348,870 (373,684)  
FINANCING ACTIVITIES        
Loans received 1,018,744 1,415,113 3,941,750  
Bonds issued 137,603   178,640  
Amortization of loans received (1,265,920) (2,044,256) (3,914,570)  
Amortization of bonds issued (28,914) (39,151) (25,281)  
Payment for transaction costs for debt   (31,286) (650)  
Dividends paid to owners of the parent     (30,853)  
Dividends paid to non-controlling interest (102,772) (43,942) (25,473)  
Cash received (return of contributions) from non-controlling shareholders (59,053) (33,197) (19,099)  
Capital increase 137,603   178,640  
Acquisition or sale of interest in a subsidiary of non-controlling shareholders 389 (942) (18,702)  
Net cash provided by (applied to) financing activities (299,923) (777,661) 85,762  
Net increase (net decrease) in cash 117,205 62,373 45,771  
Exchange difference 57,756 (34,867) (1,219)  
Cash and cash equivalents at the beginning of the year 626,060 598,554 554,002 554,002
Cash and cash equivalents at the end of the year 801,021 626,060 598,554 S/ 801,021
NON-CASHTRANSACTIONS:        
Debt capitalization     8,308  
Interest debt capitalization 3,361 26,015    
Acquisition of assets through finance leases 2,365 48,507 65,336  
Recognition of debt due to termination of GSP     S/ 608,247  
Accounts payable to the non-controlling interest for purchase of investments 14,022      
Return of contribution in inventories 25,389      
Dividends declared to non-controlling interest   15,735    
Deconsolidation from non-controlling interest S/ 54,069 S/ 7,801