XML 88 R46.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Risk Management (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of Financial Risk Management [Abstract]  
Schedule of financial assets and liabilities
   As of December 31,   As of December 31, 
   2021   2022 
   Buy   Sale   Buy   Sale 
U.S. Dollars (a)   3.975    3.998    3.808    3.820 
Chilean Peso (b)   0.004706    0.004733    0.004449    0.004463 
Colombian Peso (c)   0.000998    0.001004    0.000792    0.000794 

 

(a)U.S. Dollar as published by the Superintendencia de Banca y Seguros (hereinafter SBS).

   

(b)Chilean peso as published by Banco Central de Chile.

 

(c) Colombian peso as published by Banco de la Republica de Colombia.

 

Schedule of consolidated statement of financial position
In thousands of US dollars  2021   2022 
Assets        
Cash and cash equivalents   119,627    58,280 
Trade accounts receivable, net   92,016    124,593 
Accounts receivable from related parties   219,209    276,048 
Other accounts receivable   87,742    75,536 
    518,594    534,457 
Liabilities          
Borrowings   (101,975)   (215,076)
Bonds   (95,022)   (5,569)
Trade accounts payable   (123,128)   (119,104)
Accounts payable to related parties   (81,799)   (133,745)
Other accounts payable   (60,821)   (88,012)
Other provisions   (29,641)   (42,241)
    (492,386)   (603,747)

 

Schedule of corporation’s exchange gains and losses
In thousands of soles  2020   2021   2022 
Gain   426,164    383,199    449,864 
Loss   (429,930)   (430,410)   (450,133)
    (3,766)   (47,211)   (269)

 

Schedule of foreign currency translation adjustment
   2021   2022 
   Assets   Liabilities   Assets   Liabilities 
Chilean pesos   72,776,160    93,740,228    60,684,971    81,864,810 
Colombian pesos   59,773,077    31,057,046    96,944,436    59,114,296 

 

Schedule of financial liabilities
       Contractual cash flows 
   Carrying   Less than           More than     
In thousands of soles  amount   1 year   1-2 years   2-5 years   5 years   Total 
As of December 31, 2021                        
Other financial liabilities (except for finance leases and lease liability for right-of-use asset)   509,557    224,503    52,751    173,392    124,320    574,966 
Finance leases   9,836    5,624    4,613    296    -      10,533 
Lease liability for right-of-use asset   60,507    18,817    24,295    21,993    8,086    73,191 
Bonds   1,260,922    137,852    206,476    837,931    792,037    1,974,296 
Trade accounts payables (except non-financial liabilities)   912,826    912,826    -      -      -      912,826 
Accounts payables to related parties   101,716    51,004    50,712    -      -      101,716 
Other accounts payables and other provisions (except non-financial liabilities)   842,198    323,070    22,941    109,383    422,666    878,060 
    3,697,562    1,673,696    361,788    1,142,995    1,347,109    4,525,588 

 

       Contractual cash flows 
   Carrying   Less than           More than     
In thousands of soles  amount   1 year   1-2 years   2-5 years   5 years   Total 
As of December 31, 2022                        
Other financial liabilities (except for finance leases and lease liability for right-of-use asset)   819,973    599,310    71,732    216,392    -      887,434 
Finance leases   835    873    -      -      -      873 
Lease liability for right-of-use asset   59,085    19,075    31,705    23,386    113    74,279 
Bonds   869,913    141,246    185,114    419,969    707,800    1,454,129 
Trade accounts payables (except non-financial liabilities)   1,037,013    1,027,256    9,757    -      -      1,037,013 
Accounts payables to related parties   80,781    53,488    25,420    697    1,176    80,781 
Other accounts payables and other provisions (except non-financial liabilities)   712,071    186,326    64,307    89,868    470,129    810,630 
    3,579,671    2,027,574    388,035    750,312    1,179,218    4,345,139 

 

Schedule of gearing ratio
In thousands of soles  Note   2021   2022 
Total borrowing, bonds and civil compensation (*)   17 and 18    2,326,903    2,238,699 
Less: Cash and cash equivalents   9    (957,178)   (917,554)
Net debt (a)        1,369,725    1,321,145 
Total equity (b)        1,456,010    1,346,006 
Total net debt plus equity (a) + (b)        2,825,735    2,667,151 
Gearing ratio        0.48    0.50 

 

(*)The provision for civil compensation is included in other provisions (Note 21).