XML 147 R76.htm IDEA: XBRL DOCUMENT v3.20.1
Discountinued Operations and Non-current Asset Classified as Held for Sale (Tables)
12 Months Ended
Dec. 31, 2019
Statement [line items]  
Summary of Non-current Assets and Liabilities Held for Sale
   
At December 31,
 
   
2018
   
2019
 
ASSETS
    
Cash and cash equivalets
   6,074    1,723 
Accounts receivables, net
   157,351    129,739 
Inventories, net
   3,999    2,828 
Other assets, net
   80,374    68,730 
  
 
 
   
 
 
 
Total assets
   247,798    203,020 
  
 
 
   
 
 
 
LIABILITIES
    
Borrowings
   71,810    91,529 
Accounts payable
   148,817    118,497 
Deferred income tax liabilities
   5,201    —   
  
 
 
   
 
 
 
Total liabilities
   225,828    210,026 
  
 
 
   
 
 
 
Total net assets
   21,970    (7,006
  
 
 
   
 
 
 
CAM Servicios del Peru SA and CAM Chile SA[member]  
Statement [line items]  
Summary on the Financial Performance and Cash Flow Information
Below is the information on the financial result and cash flow from discontinued operations, GMD S.A., Stracon GyM S.A., CAM Servicios del Peru S.A., CAM Chile S.A. (done) and Adexus S.A. (planned):
 
   
Discontinued operations
 
   
At December 31,
 
   
2017
  
2018
  
2019
 
   
GMD
Grupo CAM and
Stracon GyM
  
Adexus S.A.
  
Grupo CAM and

Stracon GyM
  
Adexus S.A.
  
Adexus S.A.
 
   
(Completed)
  
(Planned)
  
(Completed)
  
(Planned)
  
(Planned)
 
Revenues
   1,894,055   284,024   1,010,739   302,936   252,857 
Operating costs
   (1,751,317  (239,680  (968,375  (263,455  (244,183
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Gross profit
   142,738   44,344   42,364   39,481   8,674 
Administrative expenses
   (83,483  (32,761  (56,950  (32,730  (34,744
Other (expenses) income, net
   13,279   (835  860   (4,519  (12,740
Gain from the sale of investments
   21,554   —     —     —     —   
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Operating (loss) profit
   94,088   10,748   (13,726  2,232   (38,810
Financial expenses
   (27,398  (10,755  (19,971  (12,786  (24,359
Financial income
   2,269   264   6,253   610   2,625 
Share of the profit or loss in associates and joint ventures
   854     
  
 
 
     
Loss before income tax
   69,813   257   (27,444  (9,944  (60,544
Income tax
   (14,110  147   7,112   2,325   16,585 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Loss from discontinued operations (a)
   55,703   404   (20,332  (7,619  (43,959
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Details of the sale of the subsidiary
      
Revenues from the sale of investments
   269,961   —     310,855   —     —   
Cost from the sale of investments
   (51,697  —     (237,213  —     —   
Income tax expense on gain
   (63,940  —     (8,906  —     —   
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Gain on sale after income tax (b)
   154,324   —     64,736   —     —   
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Net effect in consolidated (a) + (b)
  
 
210,027
 
 
 
404
 
 
 
44,404
 
 
 
(7,619
 
 
(43,959
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Cash flows relating to the discontinued operations are as follows:
      
Operating cash flows
   149,687   6,083   6,967   36,450   437 
Investing cash flows
   (10,377  (19,570  (11,474  (18,141   
Financing cash flows
   (136,165  14,059   526   (21,422  (1,250
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Net increase generated in subsidiary
   3,145   572   (3,981  (3,113  (813