XML 50 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statement of Cash Flows - PEN (S/)
S/ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
OPERATING ACTIVITIES      
Profit (loss) before income tax S/ (131,900) S/ (535,271) S/ 168,408
Adjustments to profit not affecting cash flows from operating activities:      
Depreciation 98,504 112,318 125,419
Amortization 98,621 107,499 112,072
Impairment of inventories 791 4,503  
Impairment of accounts receivable and other accounts receivable 134,964 290,491 65,076
Reversal of impairment of inventories (821) (4,752) (26,993)
Debt condonation (9,451) (18,186)  
Impairment of property, plant and equipment   20,018 5,664
Impairment of intangible assets   45,821  
Reversal of impairment of accounts receivable   (19,448)  
Reversal of impairment of intangible assets   (20,676)  
Indemnification     686
Change in the fair value of the liability for put option 245 4,697 (6,122)
Other provisions 126,896 186,894 75,369
Financial expense, net 225,212 167,872 177,649
Impairment of investment 38 384  
Incremental cost accrued 8,875    
Share of the profit and loss of associates and joint ventures accounted for using the equity method (770) 218,774 3,709
Reversal of provisions (33,264) (7,471) (6,218)
Disposal (reversal) of assets 8,895 349 16,327
Profit on sale of property, plant and equipment (2,322) (11,892) 7,105
Loss on sale from available-for-sale financial assets     1,529
Profit on sale of investments in subsidiaries     (73,642)
Profit on remeasurement of accounts receivable (25,888) 45,363 25,110
Net variations in assets and liabilities:      
Trade accounts receivable and working in progress 131,674 457,709 (236,011)
Other accounts receivable (46,117) 148,833 190,354
Other accounts receivable from related parties (20,641) (11,178) 24,609
Inventories 22,578 (34,091) 200,575
Pre-paid expenses and other assets (823) 4,964 18,309
Trade accounts payable (42,062) 58,973 10,917
Other accounts payable (58,011) (292,184) (311,848)
Other accounts payable to related parties 3,591 (24,461) 92,613
Other provisions (9,051) (1,134) (6,615)
Interest payment (137,369) (172,377) (188,704)
Payments for purchases of intangibles - Concessions (3,519) (25,917) (10,305)
Payment of income tax (112,851) (94,669) (175,769)
Net cash provided by operating activities 226,024 601,755 279,273
INVESTING ACTIVITIES      
Sale of investment     229,045
Sale of property, plant and equipment 9,118 18,607 31,852
Sale of non-current assets held for sale, net     16,244
Interest received 4,292 6,552 36,508
Dividends received 2,318 1,517 1,823
Payment for purchase of investments properties (98) (88) (209)
Payments for intangible purchase (46,767) (84,201) (86,799)
Payments for purchase and contributions on investment in associate and joint ventures     (3,770)
Payments for property, plant and equipment purchase (33,596) (93,017) (80,765)
Net cash applied to investing activities (64,733) (150,630) 143,929
FINANCING ACTIVITIES      
Loans received 185,644 644,312 1,018,744
Amortization of loans received (275,163) (1,130,301) (1,265,920)
Amortization of bonds issued (37,981) (31,335) (28,914)
Payment for transaction costs for debt 0 (4,770) 0
Dividends paid to non-controlling interest (82,412) (12,762) (102,772)
Cash received (return of contributions) from non-controlling shareholders (15,725) (32,996) (59,053)
Capital increase 0 280,636 137,603
Acquisition or sale of interest in a subsidiary of non-controlling shareholders     389
Net cash applied to financing activities (225,637) (287,216) (299,923)
Net increase (net decrease) in cash (64,346) 163,909 123,279
Exchange difference 13,813 (20,303) 57,756
Cash and cash equivalents at the beginning of the year 950,701 807,095 626,060
Cash and cash equivalents at the end of the year 900,168 950,701 807,095
NON-CASH TRANSACTIONS:      
Capitalization of interests 4,887 7,229 3,361
Acquisition of assets through finance leases 71 3,851 2,365
Accounts payable to the non-controlling interest for purchase of investments     14,022
Return of contribution in inventories     25,389
Acquisition of right-of-use assets 12,075 101,745 0
Deconsolidation from non-controlling interest 0 S/ 0 S/ 54,069
Reclassification to other accounts receivable by Concesionaria Vía Expresa Sur 24,157    
Acquisition of supplier bonds S/ 25,871