XML 173 R61.htm IDEA: XBRL DOCUMENT v3.20.1
Borrowings (Tables)
12 Months Ended
Dec. 31, 2019
Statement [line items]  
Summary of Other Financial Liabilities
As of December 31, this item includes:
 
   
Total
   
Current
   
Non-current
 
   
2018
   
2
0
1
9
   
2018
   
2019
   
2018
   
2019
 
Bank overdrafts (Note 9)
   119    —      119    —      —      —   
Bank loans (a)
   1,023,481    553,658    810,188    424,362    213,293    129,296 
Finance leases (b)
   33,488    22,980    13,514    9,749    19,974    13,231 
Lease liability for
right-of-use
asset (c)
   —      80,216    —      18,246    —      61,970 
Other financial entities (d)
   145,584    142,212    2,653    1,903    142,931    140,309 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   1,202,672    799,066    826,474    454,260    376,198    344,806 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Summary of Bank Loan
As of December 31, 2018, and 2019 includes bank loans in local and foreign currency for working capital. These obligations bear fixed interest rates ranging from 1.6% to 15.8% in 2018 and from 1.0% to 12.0% in 2019.
 
          
Current
  
Non-current
 
   
Interest
  
Date of
   
At December, 31
  
At December, 31
 
   
rate
  
maturity
   
2018
  
2019
  
2018
  
2019
 
GyM S.A.
  1.00% / 11.00%   2022    227,770   170,798(iii)   —     26,401 
Graña y Montero S.A.A.
  9.10% / 10.10%   2022    206,836(ii)   112,854(iv)   125,547(i)   —   
Viva GyM S.A.
  7.00% / 12.00%   2020    129,617   110,343   2,102   —   
GMP S.A.
  5.05% / 6.04%   2026    22,587   30,367   85,644   102,895 
GyM Ferrovías S.A.
  Libor USD 1M
+ 2%
   2019    209,463   —     —     —   
Concar S.A.
  15.75%   2019    13,915   —     —     —   
      
 
 
  
 
 
  
 
 
  
 
 
 
       810,188   424,362   213,293   129,296 
      
 
 
  
 
 
  
 
 
  
 
 
 
Summary of Finance Lease Obligations
           
Current
   
Non-current
 
   
Interest
   
Date of
   
At December, 31
   
At December, 31
 
   
rate
   
maturity
   
2018
   
2019
   
2018
   
2019
 
Viva GyM S.A.
   7.79% / 9.04%    2023    3,488    4,297    8,582    7,399 
GyM S.A.
   1.98% / 9.07%    2023    4,523    3,395    9,314    5,678 
GMP S.A.
   4.02% / 6.28%    2022    4,034    1,511    1,522    154 
Concar S.A.
   4.30% / 5.05%    2020    1,469    546    556    —   
      
 
 
   
 
 
   
 
 
   
 
 
 
       13,514    9,749    19,974    13,231 
      
 
 
   
 
 
   
 
 
   
 
 
 
Summary of Minimum Payment by Maturity and Present Value of Finance Lease Obligations
The minimum payments to be made according to their maturity and the present value of the leasing obligations are as follows:
 
   
At December 31,
 
   
2018
   
2019
 
Up to 1 year
   15,151    10,826 
From 1 to 5 years
   21,583    16,813 
  
 
 
   
 
 
 
   36,734    27,639 
Future financial charges
   (3,246   (4,659
  
 
 
   
 
 
 
Present value of the obligations for finance lease contracts
   33,488    22,980 
  
 
 
   
 
 
 
Summary of Lease Liability for Right-of-use Asset
 c)
Lease liability for
right-of-use
asset (Note 3.1)
 
          
At December, 31
 
   
Interest
  
Date of
   
2019
 
   
rate
  
maturity
   
Current
   
Non-current
 
GMP S.A.
   6.59% / 7.80  2023    10,584    10,261 
Graña y Montero S.A.A.
   7.88  2027    4,888    50,362 
GyM S.A.
   7.65  2022    1,592    541 
Concar S.A.
   5.55  2024    1,171    806 
Other minors
   6.31% / 10.00  2020    11    —   
     
 
 
   
 
 
 
      18,246    61,970 
     
 
 
   
 
 
 
Summary of Minimum Payment by Maturity and the Present Value of the Lease Liability for Right-of-use Asset Obligations
The minimum payments to be made according to their maturity and the present value of the lease liability for
right-of-use
asset obligations are as follows:
 
   
At December 31,

2019
 
Up to 1 year
   24,966 
From 1 to 5 years
   69,955 
Over 5 years
   7,603 
  
 
 
 
   102,524 
Future financial charges
   (22,308
  
 
 
 
Present value of the lease liability for
right-of-use
asset obligations
   80,216 
  
 
 
 
Summary of Present Value of Lease Liability for Right-of-use Asset
The present value of the lease liability for
right-of-use
asset obligations are as follows:
 
   
At December 31,

2019
 
Up to 1 year
   18,246 
From 1 year to 5 years
   54,595 
Over 5 years
   7,375 
  
 
 
 
   80,216 
  
 
 
 
Summary of Carrying Amount and Fair Value of Borrowings
The book value and fair value of financial liabilities are as follows:
 
   
Carrying amount
   
Fair value
 
   
At December, 31
   
At December, 31
 
   
2018
   
2019
   
2018
   
2019
 
Bank overdrafts
   119    —      119    —   
Bank loans
   1,023,481    553,658    1,152,885    572,019 
Finance leases
   33,488    22,980    38,399    23,027 
Lease liability for
right-of-use
asset
   —      80,216    —      96,799 
Other financial entities
   145,584    142,212    145,584    142,212 
  
 
 
   
 
 
   
 
 
   
 
 
 
   1,202,672    799,066    1,336,987    834,057 
  
 
 
   
 
 
   
 
 
   
 
 
 
Obligations under finance leases [member]  
Statement [line items]  
Summary of Present value of Finance Lease Obligations
The present value of the finance lease agreements obligations are as follows:
 
   
At December 31,
 
   
2018
   
2019
 
Up to 1 year
   13,514    9,749 
From 1 year to 5 years
   19,974    13,231 
  
 
 
   
 
 
 
   33,488    22,980