New Age Metals

Buenaventura Announces Fourth Quarter and Full Year 2015 Results

LIMA, Peru--()--Compañia de Minas Buenaventura S.A.A. (“Buenaventura” or “the Company”) (NYSE: BVN; Lima Stock Exchange: BUE.LM), Peru’s largest publicly-traded precious metals mining company, announced today results for the fourth quarter (4Q15) and twelve month (“2015”) periods ended December 31, 2015. All figures have been prepared in accordance with IFRS (International Financial Reporting Standards) on a non GAAP basis and are stated in U.S. dollars (US$).

Fourth Quarter 2015 Highlights:

  • In 4Q15, EBITDA from direct operations was US$16.0 million and adjusted EBITDA (including associated companies) was US$295.2 million.
  • Total attributable production in 4Q15 was 182k gold ounces and 6.5 million silver ounces (compared to 245k gold ounces and 5.5 million silver ounces in 4Q14).
  • Full year 2015 attributable production was 759k gold ounces and 22.3 million silver ounces (compared to 846k gold ounces and 19.7 million silver ounces in 2014).
  • Gold production from direct operations will increase in 2017, once Tambomayo starts operating at full capacity (Tambomayo will add 150-170k gold ounces).
  • The Tambomayo project is in line with budget. Civil works are at 30% of progress, exploration and development at 80%. Production ramping up is expected by 4Q16.
  • Silver production in 2015 was in line with the guidance provided, despite one month strike at Uchucchacua mine.
  • During 4Q15, El Brocal reached full production capacity level of 18K TPD.
  • Cerro Verde’s plant expansion project (from 120k TPD to 360K TPD) was completed in 4Q15. Expected production for 2016 is 550k – 600k TM.
  • Yanacocha will distribute dividends of US$300 million in March 2016 (BVN will receive its equity share of US$130 million).

Financial Highlights (in millions of US$, except EPS figures):

    4Q15   4Q14   Var%   FY15   FY14   Var%
Total Revenues   234.7   276.5   -15%   951.9   1,175.8   -19%
Operating Profit   -55.1   -18.3   201%   -149.8   61.6   N.A.
EBITDA Direct Operations   16.0   35.3   -55%   105.2   274.1   -62%
Adjusted EBITDA (Inc Associates)   295.2   181.5   63%   600.7   672.0   -11%
Net Income   -292.6*   -161.4   81%   -317.2*   -76.1   317%
EPS**   -1.15   -0.63   81%   -1.25   -0.30   317%
(*) Includes deferred income tax write-off from Yanacocha of US$-223 million.
(**) as of December 31, 2015 Buenaventura had 254,186,867 outstanding shares.
 

Operating Revenues

During 4Q15, net sales were US$227.5 million, a 14% decrease compared to the US$264.6 million reported in 4Q14. This was mainly explained by the decrease in metal prices as well as lower gold and copper volume sold.

Royalty income decreased 39%, to US$7.2 million in 4Q15 compared to the US$11.9 reported in 4Q14. This was due to lower revenues at Yanacocha (32% lower QoQ).

Operating Highlights   4Q15   4Q14   Var%   FY15   FY14   Var%
Net Sales

(in millions of US$)

  227.5   264.6   -14%   919.5   1,138.9   -19%
Average Realized Gold Price (US$/oz) 1 2   1,093   1,192   -8%   1,151   1,263   -9%
Average Realized Gold Price (US$/oz) inc. Affiliates 3   1,096   1,194   -8%   1,154   1,258   -8%
Average Realized Silver Price (US$/oz) 1 2   14.46   15.76   -8%   15.06   18.65   -19%
Average Realized Lead Price (US$/MT) 1 2   1,665   1,994   -16%   1,712   2,107   -19%
Average Realized

Zinc Price (US$/MT) 1 2

  1,447   2,240   -35%   1,839   2,244   -18%
Average Realized Copper Price (US$/MT) 1 2   4,332   6,591   -34%   4,515   6,738   -33%
                         
Volume Sold   4Q15   4Q14   Var%   FY15   FY14   Var%
Gold Oz Direct Operations 1   93,352   102,043   -9%   380,899   436,257   -13%
Gold Oz inc Associated Companies 3   207,701   260,810   -20%   841,818   914,627   -8%
Silver Oz 1   6,575,608   5,075,656   30%   21,023,873   19,045,010   10%
Lead MT 1   10,302   5,470   88%   32,389   18,599   74%
Zinc MT 1   16,087   9,961   62%   55,529   20,904   166%
Copper MT 1   9,176   10,451   -12%   29,094   40,263   -28%
(1)   Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal
(2)   The realized price considers the adjustments of quotational periods
(3)   Considers 100% of Buenaventura’s operating units, 100% of La Zanja, 100% of El Brocal, 40.95% of Coimolache and 43.65% of Yanacocha
     

For 2015, net sales decreased 19%, from US$1,138.9 million in 2014 to US$919.5 million in 2015. Royalty income for 2015 was US$32.4 million (US$36.9 million in 2014).

Production and Operating Costs

In 4Q15, Buenaventura’s gold equity production from direct operations decreased 14%, from 104,166 ounces in 4Q14 to 90,034 ounces in 4Q15 due to the decline in production at Breapampa mine (no production in 4Q15 vs 13,178 gold ounces in 4Q14). Gold production including associated companies in 4Q15 was 182,247 ounces, 26% lower than the reported in the same period 2014, explained by a decrease in production from Yanacocha. Silver equity production from direct operations increased 14%, mainly due to higher production at Uchucchacua mine (13.9 million silver ounces in 2015 vs 12.1 million silver ounces in 2014).

Equity Production   4Q15   4Q14   Var%   FY15   FY14   Var%

Gold Oz Direct Operations1

  90,034   104,166   -14%   358,003   422,135   -15%
Gold Oz including Associated Companies   182,247   244,854   -26%   758,575   845,515   -10%
Silver Oz Direct Operations1   6,314,489   5,350,072   18%   21,740,350   19,074,255   14%
Silver Oz including Associated Companies   6,506,921   5,491,990   18%   22,325,087   19,659,822   14%
Lead MT   8,779   6,012   46%   28,476   20,227   41%
Zinc MT   12,642   8,509   49%   43,750   22,038   99%
Copper MT Direct Operations1   5,034   5,886   -14%   17,674   23,678   -25%
Copper MT including Associated Companies   23,757   16,851   41%   66,032   68,106   -3%

1 Direct Operation production includes 100% of Buenaventura’s operating units, 53.06% of La Zanja, 54.07% of El Brocal and 40.10% of Coimolache.

Orcopampa’s (100% owned by Buenaventura)

Production
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Gold   Oz   48,606   54,878   -11%   204,629   203,226   1%
Silver   Oz   170,254   143,925   18%   562,795   423,148   33%
                             
Cost Applicable to Sales
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Gold   US$/Oz   693   697   -1%   680   777   -12%
                             

Gold production at Orcopampa decreased 11% in 4Q15 (compared to 4Q14) due to lower ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 4Q15 was US$ 693/oz of gold, in line with the Cost Applicable to Sales (CAS) reported in 4Q14.

Gold production guidance for 2016 is 200k – 210k ounces.

Uchucchacua (100% owned by Buenaventura)

Production
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Silver   Oz   4,118,509   3,395,628   21%   13,919,922   12,055,570   15%
Zinc   MT   1,602   1,504   6%   5,692   6,349   -10%
Lead   MT   2,565   2,086   23%   8,433   7,605   11%
                             
Cost Applicable to Sales
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Silver   US$/Oz   12.97   14.99   -13%   13.97   16.34   -15%
                             

Silver production in 4Q15 increased 21% compared to 4Q14, due to higher ore treated and higher ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 4Q15 decreased 13% compared to 4Q14, mainly explained by lower labor cost due to higher exchange rate, lower consumable costs (explosive materials), reagents costs and more silver ounces sold (4.1 million silver ounces in 4Q15 compared to 3.2 million silver ounces in 4Q14).

Silver production guidance for 2016 is 15.5 million – 16.5 million ounces.

Mallay (100% owned by Buenaventura)

Production
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Silver   Oz   357,236   309,213   16%   1,285,361   1,216,034   6%
Zinc   MT   2,407   2,333   3%   9,173   9,893   -7%
Lead   MT   1,841   1,876   -2%   7,193   7,513   -4%
                             
Cost Applicable to Sales
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Silver   US$/Oz   13.77   12.80   8%   13.90   13.76   1%
                             

Silver production in 4Q15 increased 16% compared to 4Q14, due to higher ore treated (Appendix 2). Cost Applicable to Sales (CAS) in 4Q15 was 8% higher compared to 4Q14 due to lower by-product contribution.

Silver production guidance for 2016 is 1.5 million – 1.9 million ounces.

Julcani (100% owned by Buenaventura)

Production
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Silver   Oz   868,662   782,652   11%   3,266,453   3,084,347   6%
                             
Cost Applicable to Sales
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Silver   US$/Oz   11.32   13.97   -19%   12.30   14.14   -13%
                             

Silver production in 4Q15 increased 11% compared to 4Q14 production, due to higher ore treated and higher ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 4Q15 was 19% lower than 4Q14, mainly explained by lower labor cost expenses due to higher exchange rate and lower contractors costs due to fewer meters drifted (11% lower).

Silver production guidance for 2016 is 3.0 million – 3.4 million ounces.

La Zanja (53.06% owned by Buenaventura)

Production
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Gold   Oz   37,709   34,808   8%   141,071   143,573   -2%
Silver   Oz   89,111   82,594   8%   331,080   422,395   -22%
                             
Cost Applicable to Sales
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Gold   US$/Oz   832   703   18%   789   569   39%
                             

Gold production in 4Q15 increased 8% compared to 4Q14. CAS in 4Q15 increased 18% compared to 4Q14, mainly explained by higher ore treated and lower ore grade (0.88 Au g/MT in 4Q14 compared to 0.63 Au g/MT in 4Q15).

Gold production guidance for 2016 is 130k – 140k ounces.

Tantahuatay (40.10% owned by Buenaventura)

Production
        4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Gold   Oz   47,697   38,558   24%   144,782   143,643   1%
Silver   Oz   281,440   227,131   24%   879,832   754,357   17%
                             
Cost Applicable to Sales
        4Q15   4Q15   Var %   FY 2015   FY 2014   Var %
Gold   US$/Oz   388   475   -18%   489   455   7%
                             

Gold production in 4Q15 increased 24% compared to the figure reported in 4Q14. CAS in 4Q15 decreased 18% compared to 4Q14 mainly due to higher ore grade (0.54 Au g/MT in 4Q14 compared to 0.66 Au g/MT in 4Q15) from Cienaga Norte mine.

Gold production guidance for 2016 is 140k – 150k ounces

El Brocal (54.07%* owned by Buenaventura)

Production
        4Q15   4Q15   Var %   FY 2015   FY 2014   Var %
Copper   MT   9,165   10,749   -15%   32,061   43,282   -26%
Zinc   MT   15,966   8,640   85%   53,319   10,162   425%
Silver   Oz   1,183,101   921,625   28%   3,669,500   2,501,839   47%
                             
Cost Applicable to Sales
        4Q15   4Q15   Var %   FY 2015   FY 2014   Var %
Copper   US$/MT   5,456   5,499   -1%   5,322   5,096   4%
Zinc   US$/MT   1,444   1,321   9%   1,601   1,369   17%
                             

During 4Q15, Copper production decreased 15% compared to 4Q14, due to a lower recovery rate. Moreover, in 4Q15 zinc production increased 85% due to higher ore treated, despite the lower grade.

(*) Since January 2016, the new ownership of El Brocal is 56.29%.

In 4Q15, Zinc CAS increased 9% compared to 4Q14 mainly due to higher selling expenses. Copper CAS in 4Q15 was in line with the CAS reported in 4Q14.

Zinc production guidance for 2016 is 60k – 70k MT, while copper production guidance for 2016 is 35k – 45k MT.

General and Administrative Expenses

General and administrative expenses in 4Q15 were US$25.8million, 9% lower compared to the US$28.4 million in 4Q14 figure. This is mainly due to lower third-party services. For 2015, the expense was US$86.5 million (US$101.1 million in 2014).

Exploration in Non-Operating Areas

Exploration in non-operating areas during 4Q15 was US$5.0 million compared with the US$17.6 million in 3Q14. During the period, Buenaventura’s main exploration efforts were focused on the Tambomayo project (US$3.5 million) and Marcapunta (US$0.6 million). For 2015, the expense was US$30.6 million (US$50.0 million in 2014).

Share in Associated Companies

During 4Q15, Buenaventura’s share in associated companies was negative US$235.0 million, compared to negative US$113.8 million reported in 4Q14, composed by:

Share in the Result of Associates

(in millions of US$)

  4Q15   4Q14   Var %   FY 2015   FY 2014   Var %
Cerro Verde   -2.6   20.8   N.A.   6.5   77.9   -92%
Coimolache   6.5   5.0   30%   16.6   22.3   -25%
Yanacocha   -238.9   -139.7   71%   -196.5   -174.7   12%
Total   -235.0   -113.8   106%   -173.4   -74.6   132%
                         

YANACOCHA

At Yanacocha (43.65% owned by Buenaventura), during 4Q15, gold production was 211,256 ounces, 34% lower than 4Q14 production (322,309 ounces). For 2015, gold production was 917,690 ounces, 5% lower than 969,944 ounces in 2014.

Gold production guidance at Yanacocha for 2016 is 600k – 650k ounces.

In 4Q15, Yanacocha reported net loss of US$547.4 million compared to a net loss of US$380.3 million reported in 4Q14 (Includes deferred income tax of US$510 million). CAS in 4Q15 was US$747/oz, 75% higher than the US$426/oz reported in 4Q14 mainly due to: i) a higher inventory write-down (US$34.7 million in 4Q15 compared to US$11.1 million in 4Q14), and ii) lower volume sold (216,733 gold ounces in 4Q15 vs 327,278 gold ounces in 4Q14).

Capital expenditures at Yanacocha were US$37.3 million in 4Q15, while for 2015 was US$96.2 million.

Yanacocha still has a strong pipeline of growth projects: Quecher Main (prefeasibility), Chaquicocha Sulphides and Yanacocha Verde (scoping) and Maqui Maqui (exploration).

CERRO VERDE

At Cerro Verde (19.58% owned by Buenaventura), during 4Q15 copper production was 95,619 MT (18,722 MT attributable to Buenaventura), a 71% increase compared to 4Q14 (56,001 MT and 10,965 MT attributable to Buenaventura). For 2015, copper production was 246,973 MT (48,357 MT attributable to Buenaventura).

During 4Q15, Cerro Verde reported a net loss of US$13.2 million compared to net profit of US$55.9 million in 4Q14. This was mainly due to a higher depreciation (related to the new concentrate plant) and a higher net loss from currency exchange difference, despite of the 71% increase in volume sold. For 2015, net income was US$33.3 million (compared to US$377.6 million in 2014).

Capital expenditures at Cerro Verde were US$274.1 million in 4Q15, and US$1,595.6 million in 2015.

Cerro Verde’s plant expansion was completed, in-line with schedule and budget (US$4.6 billion). It became the largest concentration facility (360K TPD) in the world and full plant capacity is expected to be reached in 1Q16.

Copper production guidance at Cerro Verde for 2016 is 550k MT – 600k MT.

COIMOLACHE (Tantahuatay operation)

At Coimolache (40.10% owned by Buenaventura), attributable contribution to the net income in 4Q15 was US$6.5 million (US$5.0 million in 4Q14). For 2015, the contribution was US$16.6 million, compared to US$22.3 million reported in 2015.

Project Development and Exploration

The Tambomayo Project (100% ownership)

  • Detail engineering currently at 100% of development
  • Civil works are at 30% of progress (expected to be completed in 3Q16)
  • 100% of mayor equipment has been purchased (80% arrived to site)
  • CAPEX: US$ 340 M (Total disbursement as of 4Q15 US$158.3 M)
    • Exploration and mine development US$218 M (Disbursement as of 4Q15 S$64.4 M)
    • Civil works and Equipment US$122 M (Disbursement as of 4Q15 S$93.9 M)

The San Gabriel Project (100% ownership)

  • The project has been rescheduled in order to preserve cash flow
  • Feasibility studies were completed in 4Q15
  • Environmental Impact Assessment (EIA) of the project´s construction is expected to be approved in 4Q16
  • Objective for 1S16:
    • Continue the construction of a 450 meters exploration ramp
    • Drilling program: 7,000 meters in order to confirm resources and certainty

Buenaventura´s Cash and Debt Situation

  • Currently BVN is in the process of raising US$ 270 million long-term syndicate loan.

Proceeds from this new debt will be used for the following:

a. Reprofiling of BVN´s current short term debt (US$ 232 million).

b. Partially finance the construction of the Tambomayo Project.

  • Yanacocha will distribute a cash dividend of US$ 300 million

BVN received US$ 131 million on February 19, 2016.

  • Cerro Verde - loan of US$ 125 million in 4Q15

In 4Q15, Cerro Verde received a loan of US$ 600 million from its shareholder in order to comply with the covenants of its syndicate loan ($1.8 billion).

  • El Brocal - capital increase of US$ 19 million in 1Q16

This capital increase was needed in order to comply with the covenants of its loan.

Recent events

At the Board of Directors’ meeting held February 25, 2016, the following resolutions were passed:

To call for the Annual Shareholders’ Meeting to be held on March 29, 2016, the following items will be proposed for approval:

a. Approve the Annual Report as of December, 31, 2015.

b. Approve the Financial Statements as of December, 31, 2015.

c. Appoint Ernst and Young (Paredes, Zalvidar, Burga y Asociados) as External Auditors for fiscal year 2016.

* * *

Company Description

Compañía de Minas Buenaventura S.A.A. is Peru’s largest, publicly traded, precious metals company and a major holder of mining rights in Peru. The Company is engaged in the mining, processing, development and exploration of gold and silver and other metals via wholly owned mines as well as through its participation in joint exploration projects.

Buenaventura currently operates several mines in Peru (Orcopampa*, Uchucchacua*, Mallay*, Julcani*, El Brocal, La Zanja and Coimolache and is developing the Tambomayo and San Gabriel projects.

The Company owns 43.65% of Minera Yanacocha S.R.L (a partnership with Newmont Mining Corporation), an important precious metal producer; 19.58% of Sociedad Minera Cerro Verde, an important Peruvian copper producer.

For a printed version of the Company’s 2014 Form 20-F, please contact the investor relations contacts on page 1 of this report, or download the PDF format file from the Company’s web site at www.buenaventura.com.

(*) Operations wholly owned by Buenaventura

Note on Forward-Looking Statements

This press release may contain forward-looking information (as defined in the U.S. Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including those concerning the Company’s, Yanacocha’s and Cerro Verde’s costs and expenses, results of exploration, the continued improving efficiency of operations, prevailing market prices of gold, silver, copper and other metals mined, the success of joint ventures, estimates of future explorations, development and production, subsidiaries’ plans for capital expenditures, estimates of reserves and Peruvian political, economic, social and legal developments. These forward-looking statements reflect the Company’s view with respect to the Company’s, Yanacocha’s and Cerro Verde’s future financial performance. Actual results could differ materially from those projected in the forward-looking statements as a result of a variety of factors discussed elsewhere in this Press Release.

**Tables to follow**

APPENDIX 1

Equity Participation in

Subsidiaries and Associates (as of September 30, 2015)

    BVN   Operating
    Equity %   Mines / Business
El Molle Verde S.A.C*   100.00   Trapiche project
Minera La Zanja S.A*   53.06   La Zanja
Sociedad Minera El Brocal S.A.A*   56.29   Colquijirca and Marcapunta
Compañía Minera Coimolache S.A **   40.10   Tantahuatay
Minera Yanacocha S.R.L **   43.65   Yanacocha
Sociedad Minera Cerro Verde S.A.A **   19.58   Cerro Verde
Processadora Industrial Rio Seco S.A*   100.00   Rio Seco chemical plant
Consorcio Energético de Huancavelica S.A*   100.00   Energy – Huanza Hydroelectrical plant
Buenaventura Ingenieros S.A*   100.00   Engineering Consultant
(*)Consolidates
(**) Equity Accounting
 

APPENDIX 2

         
        GOLD PRODUCTION
        4Q15   4Q14   %   FY15   FY14   %
Mining Unit   Operating Results   Underground
Orcopampa   Ore Milled DMT   120,878   115,862   4%   458,222   454,694   1%
    Ore Grade OZ/MT   0.42   0.48   -13%   0.46   0.46   1%
    Recovery Rate %   93.9%   96.9%   -3%   95.3%   97.1%   -2%
    Ounces Produced*   48,606   54,878   -11%   204,629   202,227   1%
Mining Unit   Operating Results   Open Pit                    
La Zanja   Ounces Produced   37,709   34,959   8%   141,071   143,724   -2%
Tantahuatay   Ounces Produced   47,697   38,558   24%   144,782   143,643   1%
* Includes ounces from retreatment of taling dams                    
                             
                             
        SILVER PRODUCTION
        4Q15   4Q14   %   FY15   FY14   %
Mining Unit   Operating Results   Underground
Uchucchacua   Ore Milled DMT   318,219   287,970   11%   1,121,474   1,013,633   11%
    Ore Grade OZ/MT   15.38   13.83   11%   14.80   14.56   2%
    Recovery Rate %   84.2%   85.2%   -1%   83.9%   81.7%   3%
    Ounces Produced   4,118,509   3,395,628   21%   13,919,922   12,055,570   15%
Julcani   Ore Milled DMT   45,024   43,292   4%   177,948   167,760   6%
    Ore Grade OZ/MT   20.06   19.02   5%   19.22   19.32   -1%
    Recovery Rate %   96.2%   95.0%   1%   95.5%   95.2%   0%
    Ounces Produced   868,662   782,652   11%   3,266,453   3,084,347   6%
Mallay   Ore Milled DMT   42,812   38,290   12%   158,124   148,058   7%
    Ore Grade OZ/MT   8.93   8.64   3%   8.66   8.77   -1%
    Recovery Rate %   93.4%   93.5%   0%   93.8%   93.7%   0%
    Ounces Produced   357,236   309,213   16%   1,285,361   1,216,034   6%
Mining Unit   Operating Results   Open Pit                    
Colquijirca   Ounces Produced   1,030,199   490,896   110%   2,811,391   603,342   366%
                             
                             
        ZINC PRODUCTION
        4Q15   4Q14   %   FY15   FY14   %
Mining Unit   Operating Results   Underground
Uchucchacua   Ore Milled DMT   318,219   287,970   11%   1,121,474   1,013,633   11%
    Ore Grade %   1.04%   0.90%   16%   1.05%   1.04%   1%
    Recovery Rate %   48.02%   57.9%   -17%   48.2%   60.2%   -20%
    MT Produced   1,602   1,504   6%   5,693   6,349   -10%
Mallay   Ore Milled DMT   42,812   38,290   12%   158,124   148,058   7%
    Ore Grade %   6.5%   7.1%   -8%   6.60%   7.79%   -15%
    Recovery Rate %   86.3%   86.3%   0%   87.9%   85.8%   2%
    MT Produced   2,407   2,333   3%   9,172   9,893   -7%
Mining Unit   Operating Results   Open Pit                    
Colquijirca   MT Produced   15,966   8,640   85%   53,319   10,162   425%
                             

APPENDIX 3: EBITDA Reconciliation (in thousand US$)

    4Q15   4Q14   FY 2015   FY 2014
Net Income   -315,297   -164,441   -375,545   -61,640
Add / Substract:   331,262   199,706   480,734   335,692
Provision for income tax, net   16,544   23,928   12,613   66,012
Share in associated companies by the equity method, net   234,996   113,842   173,375   74,600
Interest income   -8,585   -4,209   -11,026   -8,408
Interest expense   6,519   4,313   27,622   11,318
Loss on currency exchange difference   6,158   3,381   13,683   8,452
Long Term Compensation provision   330   -1,842   330   89
Depreciation and Amortization   63,279   57,684   242,464   208,698
Workers´ participation provision   266   -20   895   3,669
Adquiscion gain generated by subsidiary   0   27   0   -59,852
Loss from discontinued operations   4,583   4,830   9,523   31,114
Impairment of Long-Lived Assets   7,172   -2,228   11,255   0
EBITDA Buenaventura Direct Operations   15,965   35,265   105,189   274,052
EBITDA Yanacocha (43.65%)   241,008   105,971   386,882   205,695
EBITDA Cerro Verde (19.58%)   23,497   27,931   68,261   143,299
EBITDA Coimolache (40.01%)   14,755   12,335   40,360   48,941
Adjusted EBITDA (including Associated companies)   295,226   181,503   600,692   671,987
                 

Note:

EBITDA (Buenaventura Direct Operations) consists of earnings before net interest, taxes, depreciation and amortization, share in associated companies, net, loss on currency exchange difference, other, net, provision for workers’ profit sharing and provision for long-term officers’ compensation.

EBITDA (including associated companies) consists of EBITDA (Buenaventura Direct Operations), plus (1) Buenaventura’s equity share of EBITDA (Yanacocha) (2) Buenaventura’s equity share of EBITDA (Cerro Verde), plus (3) Buenaventura’s equity share of EBITDA (Coimolache). All EBITDA mentioned were similarly calculated using financial information provided to Buenaventura by the associated companies.

Buenaventura presents EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) to provide further information with respect to its operating performance and the operating performance of its equity investees, the affiliates. EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) are not a measure of financial performance under IFRS, and may not be comparable to similarly titled measures of other companies. You should not consider EBITDA (Buenaventura Direct Operations) and EBITDA (including affiliates) as alternatives to operating income or net income determined in accordance with IFRS, as an indicator of Buenaventura’s, affiliates operating performance, or as an alternative to cash flows from operating activities, determined in accordance with IFRS, as an indicator of cash flows or as a measure of liquidity.

APPENDIX 4: PROVEN AND PROBABLE RESERVES

GOLD                    
    % Ownership   MT (000)   Grade Oz/TMS   Oz (000)   Attributable (000)
                     
Orcopampa   100.00   648   0.475   308   308
Julcani   100.00   289   0.016   5   5
Mallay   100.00   86   0.016   1   1
Tambomayo   100.00   1,081   0.303   328   328
Antapite   100.00   38   0.335   13   13
Breapampa   100.00   520   0.014   8   8
La Zanja   53.06   11,905   0.020   236   125
La Zanja (on Pads and Plant)   53.06           8   4
Tantahuatay (Oxides)   40.10   66,197   0.014   920   369
Tantahuatay PAD   40.10           11   4
El Brocal Marcapunta (Sulphides)   56.29   21,750   0.013   273   154
Yanacocha   43.65           5,057   2,207
                     
Total       102,514   0.070   7,167   3,526
                     
SILVER                    
    % Ownership   MT (000)   Grade Oz/TMS   Oz (000)   Attributable (000)
                     
Uchucchacua (Silver - Sulphides)   100.00   3,947   15.000   59,208   59,208
Uchucchacua (Zinc - Sulphides)   100.00   324   5.850   1,896   1,896
Julcani   100.00   289   20.840   6,018   6,018
Breapampa   100.00   520   0.550   287   287
Mallay   100.00   86   10.970   948   948
Orcopampa   100.00   648   1.650   1,072   1,072
Tambomayo   100.00   1,081   9.260   10,007   10,007
La Zanja   53.06   11,905   0.130   1,574   835
La Zanja (on Pads and Plant)   53.06           825   438
Tantahuatay Oxidos   40.10   66,197   0.230   15,087   6,049
Tantahuatay PAD   40.10           67   27
El Brocal (Tajo Norte - La Llave)   54.07   39,698   0.880   34,934   18,889
El Brocal Marcapunta (Sulphides)   54.07   21,750   0.610   13,267   7,174
Yanacocha   43.65           60,000   26,190
                     
Cerro Verde (Sulphides)   19.58   3,953,233   0.048   187,822   36,776
Cerro Verde (Oxides)   19.58   610,019   0.010   6,047   1,184
                     
Total       4,709,697   0.085   399,060   176,997
                     
ZINC                    
    % Ownership   MT (000)   % Zn   MT (000)   Attributable (000)
Uchucchacua (Plata - Sulphides)   100.00   3,947   1.43   57   57
Uchucchacua (Zinc - Sulphides)   100.00   324   6.24   20   20
Mallay   100.00   86   8.93   8   8
Tambomayo   100.00   1,081   3.01   33   33
El Brocal (Tajo Norte - La Llave)   54.07   39,698   2.52   1,000   541
                     
Total       45,136   2.48   1,117   658
                     
                     
LEAD                    
    % Ownership   MT (000)   % Pb   MT (000)   Attributable (000)
                     
Uchucchacua (Silver - Sulphides)   100.00   3,647   1.08   43   43
Uchucchacua (Zinc - Sulphides)   100.00   324   3.78   12   12
Julcani   100.00   289   2.52   7   7
Mallay   100.00   86   6.35   5   5
Tambomayo   100.00   1,081   2.00   22   22
El Brocal (Tajo Norte - La Llave)   54.07   39,698   0.86   341   185
                     
Total       45,125   0.95   431   274
                     
                     
COPPER                    
    % Ownership   MT (000)   % Cu   MT (000)   Attributable (000)
                     
Julcani   100.00   310   0.55   2   2
El Brocal Marcapunta (Sulphides)   54.07   21,750   2.25   489   265
                     
Cerro Verde (Sulphides)   19.58   3,953,233   0.37   14,813   2,900
Cerro Verde (Oxides)   19.58   610,019   0.48   2,928   573
                     
Total       4,585,312   0.40   18,232   3,740
                     
MOLYBDENUM                    
    % Ownership   MT (000)   % Mo   Oz (000)   Attributable (000)
                     
Cerro Verde (Sulphides)   19.58   3,953,233   0.014   553   108
Cerro Verde (Oxides)   19.58   610,019   0.003   18   4
                     
Total       4,563,252   0.013   572   112
                     
Prices used for Reserves calculation:            
Gold 1,250 US$/Oz - Silver 19 US$/Oz - Zinc 2,000 US$/MT - Lead 2,000 US$/MT - Copper 5,500 US$/MT
 

APPENDIX 5: COST APPLICABLE TO SALES RECONCILIATION

Reconciliation of Costs Applicable to Sales and Cost Applicable to Sales per Unit Sold

Cost applicable to sales consists of cost of sales, excluding depreciation and amortization, plus Selling expenses. Cost applicable to sales per unit sold for each mine consists of cost applicable to sales for a particular metal produced at a given mine divided by the volume of such metal produced at such mine in the specified period. We note that cost applicable to sales is not directly comparable to the cash operating cost figures disclosed in previously furnished earnings releases.

Cost applicable to sales and Cost applicable to sales per unit of mineral sold are not measures of financial performance under IFRS, and may not be comparable to similarly titled measures of other companies. We consider Cost applicable to sales and Cost applicable to sales per unit of mineral sold to be key measures in managing and evaluating our operating performance. These measures are widely reported in the precious metals industry as a benchmark for performance, but do not have standardized meanings. You should not consider Cost applicable to sales or Cost applicable to sales per unit of mineral sold as alternatives to cost of sales determined in accordance with IFRS, as indicators of our operating performance. Cost applicable to sales and Cost applicable to sales per unit of mineral sold are calculated without adjusting for by-product revenue amounts.

The tables below set forth (i) a reconciliation of consolidated Cost of sales, excluding depreciation and amortization to consolidated Cost applicable to sales, (ii) reconciliations of the components of Cost applicable to sales (by mine and mineral) to the corresponding consolidated line items set forth on our consolidated statements of profit or loss for the three and six months ended June 30, 2014 and 2015, and (iii) reconciliations of Cost of sales, excluding depreciation and amortization to Cost applicable to sales for each of our mining units. The amounts set forth in Cost applicable to sales and Cost applicable to sales per unit sold for each mine and mineral indicated in the tables below can be reconciled to the amounts set forth on our consolidated statements of profit or loss for the three and six months ended June 30, 2014 and 2015 by reference to the reconciliations of Cost of sales, excluding depreciation and amortization (by mine and mineral), Selling Expenses (by mine and metal) expenses and Exploration in units in operations (by mine and mineral) to consolidated Cost of sales, excluding depreciation and amortization, consolidated Selling Expenses and consolidated Exploration in units in operations expenses, respectively, set forth below.

Set forth below is a reconciliation of consolidated Cost of sales, excluding depreciation and amortization, to consolidated Cost applicable to sales:
                         
      For the 3 months ended Dec 31 For the 12 months ended Dec 31
      2015   2014   2015   2014
      (in thousands of US$)
Consolidated Cost of sales excluding depreciation and amortization   156,848     166,971     590,405     614,539
Add:                        
Consolidated Exploration in units in operation   25,429     21,273     91,520     97,853
Consolidated Commercial deductions   60,998     54,862     196,211     184,483
Consolidated Selling expenses     6,666     3,684     19,481     16,605
Consolidated Cost applicable to sales   249,941     246,790     897,618     913,480
                         
Set forth below is a reconciliation of Cost of sales, excluding depreciation and amortization (by mine and mineral) to consolidated Cost of sales:
                         
      For the 3 months ended Dec 31 For the 12 months ended Dec 31
      2015   2014   2015   2014

Cost of sales by mine and mineral

    (in thousands of US$)
Julcani, Gold     9     8     49     3
Julcani, Silver     6,741     4,602     23,135     23,117
Julcani, Lead     485     377     1,906     1,891
Julcani, Copper     53     46     242     190
Mallay, Gold     148     0     201     0
Mallay, Silver     2,233     1,894     8,014     8,135
Mallay, Lead     1,342     1,539     5,190     5,959
Mallay, Zinc     1,316     1,988     6,256     7,497
Breapampa, Gold     4     8,158     9,780     35,389
Breapampa, Silver     48     734     1,681     2,459
Orcopampa, Gold     26,471     26,153     104,603     107,550
Orcopampa, Silver     897     714     3,525     3,070
Uchucchacua, Gold     7     0     25     0
Uchucchacua, Silver     31,879     32,068     110,724     132,110
Uchucchacua, Lead     1,745     2,141     6,377     8,115
Uchucchacua, Zinc     1,056     1,513     4,841     5,618
La Zanja, Gold     31,095     22,804     110,848     79,713
La Zanja, Silver     737     939     3,367     3,426
El Brocal, Gold     1,759     986     4,258     3,491
El Brocal, Silver     7,066     3,904     21,024     12,331
El Brocal, Lead     5,641     1,178     15,244     2,051
El Brocal, Zinc     10,475     5,701     42,157     6,478
El Brocal, Copper     22,449     25,538     68,711     96,934
Non Mining Units     3,193     23,984     38,246     69,011
Consolidated Cost of sales, excluding depreciation and amortization   156,848     166,971     590,405     614,539
                         
Set forth below is a reconciliation of Exploration expenses in units in operation (by mine and mineral) to consolidated Exploration expenses in mining units:
                         
      For the 3 months ended Dec 31 For the 12 months ended Dec 31
      2015   2014   2015   2014

Exploration expenses in units in operation by mine and mineral

  (in thousands of US$)
Julcani, Gold     4     4     25     2
Julcani, Silver     2,641     2,253     11,598     10,072
Julcani, Lead     190     184     956     824
Julcani, Copper     21     23     121     83
Mallay, Gold     60     0     77     0
Mallay, Silver     902     791     3,073     2,942
Mallay, Lead     542     643     1,990     2,155
Mallay, Zinc     532     831     2,399     2,711
Breapampa, Gold     125     65     1,554     463
Breapampa, Silver     1,613     6     267     32
Orcopampa, Gold     9,643     9,937     40,307     50,378
Orcopampa, Silver     327     271     1,358     1,438
Uchucchacua, Gold     2     0     6     1
Uchucchacua, Silver     8,138     5,613     25,222     24,125
Uchucchacua, Lead     445     375     1,453     1,482
Uchucchacua, Zinc     270     265     1,103     1,026
La Zanja, Gold     -24     13     11     115
La Zanja, Silver     -1     1     0     5
El Brocal, Gold     0     0     0     0
El Brocal, Silver     0     0     0     0
El Brocal, Lead     0     0     0     0
El Brocal, Zinc     0     0     0     0
El Brocal, Copper     0     0     0     0
Non Mining Units     0     0     0     0
Consolidated Exploration expenses in units in operation   25,429     21,273     91,520     97,853
                         
Set forth below is a reconciliation of Commercial Deductions in units in operation (by mine and mineral) to consolidated Commercial deductions:
                         
      For the 3 months ended Dec 31 For the 12 months ended Dec 31
      2015   2014   2015   2014

Commercial Deductions in units in operation by mine and mineral

  (in thousands of US$)
Julcani, Gold     3     2     14     2
Julcani, Silver     2,007     1,295     7,258     6,148
Julcani, Lead     144     106     591     502
Julcani, Copper     17     12     81     53
Mallay, Silver     60     0     89     0
Mallay, Silver     1,216     832     4,098     3,687
Mallay, Lead     735     654     2,655     2,620
Mallay, Zinc     1,158     1,295     4,313     5,153
Breapampa, Gold     0     23     62     99
Breapampa, Silver     0     0     5     0
Orcopampa, Gold     55     87     255     288
Orcopampa, Silver     0     1     0     1
Uchucchacua, Gold     2     0     7     0
Uchucchacua, Silver     12,517     9,530     37,753     35,786
Uchucchacua, Lead     675     632     2,161     2,248
Uchucchacua, Zinc     1,499     1,012     5,457     3,850
La Zanja, Gold     53     38     194     240
La Zanja, Silver     6     0     18     4
El Brocal, Gold     1,925     1,203     4,847     3,777
El Brocal, Silver     3,992     3,587     13,583     12,345
El Brocal, Lead     2,269     642     6,669     1,317
El Brocal, Zinc     6,903     3,320     24,622     4,105
El Brocal, Copper     25,762     30,590     81,479     102,258
Non Mining Units     0     0     0     0
Consolidated Commercial deductions in units in operation   60,998     54,862     196,211     184,483
                         
Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated Selling expenses:
                         
      For the 3 months ended Dec 31 For the 12 months ended Dec 31
      2015   2014   2015   2014

Selling expenses by mine and mineral

  (in thousands of US$)
Julcani, Gold     0     0     2     0
Julcani, Silver     181     265     963     979
Julcani, Lead     13     22     79     80
Julcani, Copper     1     3     10     8
Mallay, Gold     11     0     15     0
Mallay, Silver     162     141     580     661
Mallay, Lead     98     115     376     484
Mallay, Zinc     96     148     453     609
Breapampa, Gold     0     62     99     367
Breapampa, Silver     2     6     17     26
Orcopampa, Gold     190     223     823     929
Orcopampa, Silver     6     6     28     27
Uchucchacua, Gold     0     0     1     0
Uchucchacua, Silver     1,063     868     3,228     3,099
Uchucchacua, Lead     58     58     186     190
Uchucchacua, Zinc     35     41     141     132
La Zanja, Gold     248     401     1,172     1,382
La Zanja, Silver     6     17     36     59
El Brocal, Gold     134     28     255     204
El Brocal, Silver     539     113     1,258     722
El Brocal, Lead     431     34     912     120
El Brocal, Zinc     799     165     2,522     379
El Brocal, Copper     1,713     737     4,110     5,677
Non Mining Units     879     232     2,217     470
Consolidated Selling expenses     6,666     3,684     19,481     16,605
                         
                                                                                     
    JULCANI       JULCANI
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   9   6,741   485   -   53   7,288   8   4,602   377   -   46   5,032   Cost of Sales (without D&A) (US$000)   49   23,135   1,906   -   242   25,333   3   23,117   1,891   -   190   25,202
Add:                                                   Add:                                                
Exploration Expenses (US$000)   4   2,641   190   -   21   2,855   4   2,253   184   -   23   2,463   Exploration Expenses (US$000)   25   11,598   956   -   121   12,699   2   10,072   824   -   83   10,981
Commercial Deductions (US$000)   3   2,007   144   -   17   2,171   2   1,295   106   -   12   1,416   Commercial Deductions (US$000)   14   7,258   591   -   81   7,944   2   6,148   502   -   53   6,706
Selling Expenses (US$000)   0   181   13   -   1   195   0   265   22   -   3   290   Selling Expenses (US$000)   2   963   79   -   10   1,055   0   979   80   -   8   1,067
Cost Applicable to Sales (US$000)   16   11,570   832   -   92   12,510   14   8,414   689   -   84   9,202   Cost Applicable to Sales (US$000)   90   42,954   3,533   -   454   47,031   7   40,316   3,297   -   335   43,956
Divide:                                                   Divide:                                                
Volume Sold   18   1,022,162   674   -   26   Not Applicable   15   602,165   398   -   15   Not Applicable   Volume Sold   94   3,493,166   2,478   -   103   Not Applicable   12   2,851,318   2,057   -   64   No Aplicable
CAS   870   11.32   1,233   -   3,544   Not Applicable   962   13.97   1,731   -   5,603   Not Applicable   CAS   955   12.30   1,425   -   4,416   No Applicable   603   14.14   1,603   -   5,195   No Applicable
                                                                                                     
    MALLAY       MALLAY
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   148   2,233   1,342   1,316   -   5,039   -   1,894   1,539   1,988   -   5,421   Cost of Sales (without D&A) (US$000)   201   8,014   5,190   6,256   -   19,661   -   8,135   5,959   7,497   -   21,591
Add:                                                   Add:                                                
Exploration Expenses (US$000)   60   902   542   532   -   2,035   -   791   643   831   -   2,265   Exploration Expenses (US$000)   77   3,073   1,990   2,399   -   7,539   -   2,942   2,155   2,711   -   7,807
Commercial Deductions (US$000)   60   1,216   735   1,158   -   3,168   -   832   654   1,295   -   2,781   Commercial Deductions (US$000)   89   4,098   2,655   4,313   -   11,155   -   3,687   2,620   5,153   -   11,460
Selling Expenses (US$000)   11   162   98   96   -   367   -   141   115   148   -   404   Selling Expenses (US$000)   15   580   376   453   -   1,424   -   661   484   609   -   1,754
Cost Applicable to Sales (US$000)   278   4,512   2,716   3,101   -   10,608   -   3,659   2,950   4,263   -   10,872   Cost Applicable to Sales (US$000)   381   15,766   10,211   13,421   -   39,778   -   15,425   11,217   15,970   -   42,613
Divide:                                                   Divide:                                                
Volume Sold   292   327,697   1,765   1,981   -   Not Applicable   -   285,846   1,797   1,992   -   Not Applicable   Volume Sold   396   1,134,528   6,612   7,482   -   Not Applicable   -   1,121,202   7,253   8,609   -   Not Applicable
CAS   954   13.77   1,539   1,566   -   Not Applicable   -   12.80   1,642   2,139   -   Not Applicable   CAS   960   13.90   1,544   1,794   -   No Applicable   -   13.76   1,547   1,855   -   No Applicable
                                                                                                     
    BREAPAMPA       BREAPAMPA
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   4   48   -   -   -   52   8,158   734   -   -   -   8,892   Cost of Sales (without D&A) (US$000)   9,780   1,681   -   -   -   11,462   35,389   2,459   -   -   -   37,848
Add:                                                   Add:                                                
Exploration Expenses (US$000)   125   1,613   -   -   -   1,738   65   6   -   -   -   71   Exploration Expenses (US$000)   1,554   267   -   -   -   1,821   463   32   -   -   -   495
Commercial Deductions (US$000)   0   -   -   -   -   0   23   -   -   -   -   23   Commercial Deductions (US$000)   62   5   -   -   -   66   99   -   -   -   -   99
Selling Expenses (US$000)   0   2   -   -   -   2   62   6   -   -   -   67   Selling Expenses (US$000)   99   17   -   -   -   116   367   26   -   -   -   393
Cost Applicable to Sales (US$000)   129   1,663   -   -   -   1,792   8,307   746   -   -   -   9,052   Cost Applicable to Sales (US$000)   11,495   1,970   -   -   -   13,466   36,318   2,517   -   -   -   38,835
Divide:                                                   Divide:                                                
Volume Sold   -0   4,381   -   -   -   Not Applicable   14,456   98,441   -   -   -   Not Applicable   Volume Sold   16,069   212,826   -   -   -   Not Applicable   80,358   383,733   -   -   -   Not Applicable
CAS   -   379.64   -   -   -   Not Applicable   575   7.57   -   -   -   Not Applicable   CAS   715   9.26   -   -   -   No Applicable   452   6.56   -   -   -   No Applicable
                                                                                                     
    ORCOPAMPA       ORCOPAMPA
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   26,471   897   -   -   -   27,368   26,153   714   -   -   -   26,868   Cost of Sales (without D&A) (US$000)   104,603   3,525   -   -   -   108,128   107,550   3,070   -   -   -   110,620
Add:                                                   Add:                                                
Exploration Expenses (US$000)   9,643   327   -   -   -   9,970   9,937   271   -   -   -   10,208   Exploration Expenses (US$000)   40,307   1,358   -   -   -   41,666   50,378   1,438   -   -   -   51,816
Commercial Deductions (US$000)   55   -   -   -   -   55   87   1   -   -   -   88   Commercial Deductions (US$000)   255   0   -   -   -   255   288   1   -   -   -   289
Selling Expenses (US$000)   190   6   -   -   -   196   223   6   -   -   -   229   Selling Expenses (US$000)   823   28   -   -   -   851   929   27   -   -   -   955
Cost Applicable to Sales (US$000)   36,358   1,230   -   -   -   37,588   36,400   993   -   -   -   37,392   Cost Applicable to Sales (US$000)   145,988   4,912   -   -   -   150,900   159,144   4,536   -   -   -   163,680
Divide:                                                   Divide:                                                
Volume Sold   52,488   139,557   -   -   -   Not Applicable   52,195   108,290   -   -   -   Not Applicable   Volume Sold   214,821   555,314   -   -   -   Not Applicable   204,862   401,782   -   -   -   Not Applicable
CAS   693   8.82   -   -   -   Not Applicable   697   9.17   -   -   -   Not Applicable   CAS   680   8.85   -   -   -   No Applicable   777   11.29   -   -   -   No Applicable
                                                                                                     
    UCHUCCHACUA       UCHUCCHACUA
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   7   31,879   1,745   1,056   -   34,687   -   32,068   2,141   1,513   -   35,723   Cost of Sales (without D&A) (US$000)   25   110,724   6,377   4,841   -   121,967   -   132,110   8,115   5,618   -   145,843
Add:                                                   Add:                                                
Exploration Expenses (US$000)   2   8,138.49   445.38   269.57   -   8,855.2   -   5,613   375   265   -   6,253   Exploration Expenses (US$000)   6   25,222   1,453   1,103   -   27,784   -   24,125   1,482   1,026   -   26,633
Commercial Deductions (US$000)   2   12,517   675   1,499   -   14,694   -   9,530   632   1,012   -   11,174   Commercial Deductions (US$000)   7   37,753   2,161   5,457   -   45,379   -   35,786   2,248   3,850   -   41,884
Selling Expenses (US$000)   0   1,063   58   35   -   1,156   -   868   58   41   -   967   Selling Expenses (US$000)   1   3,228   186   141   -   3,555   -   3,099   190   132   -   3,421
Cost Applicable to Sales (US$000)   11   53,597   2,924   2,860   -   59,392   -   48,079   3,206   2,831   -   54,117   Cost Applicable to Sales (US$000)   39   176,927   10,177   11,543   -   198,685   -   195,120   12,035   10,626   -   217,781
Divide:                                                   Divide:                                                
Volume Sold   12   4,132,034   1,993   1,520   -   Not Applicable   -   3,206,509   1,665   1,013   -   Not Applicable   Volume Sold   38   12,666,673   6,560   4,750   -   Not Applicable   -   11,940,167   6,530   4,288   -   Not Applicable
CAS   931   12.97   1,467   1,882   -   No Applicable   -   14.99   1,925   2,795   -   No Applicable   CAS   1,016   13.97   1,551   2,430   -   No Applicable   -   16.34   1,843   2,478   -   No Applicable
                                                                                                     
    LA ZANJA       LA ZANJA
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   31,095   737   -   -   -   31,832   22,804   939   -   -   -   23,743   Cost of Sales (without D&A) (US$000)   110,848   3,367   -   -   -   114,214   79,713   3,426   -   -   -   83,139
Add:                                                   Add:                                                
Exploration Expenses (US$000)   -24   -1   -   -   -   -24   13   1   -   -   -   14   Exploration Expenses (US$000)   11   0   -   -   -   11   115   5   -   -   -   120
Commercial Deductions (US$000)   53   6   -   -   -   59   38   -0   -   -   -   38   Commercial Deductions (US$000)   194   18   -   -   -   212   240   4   -   -   -   244
Selling Expenses (US$000)   248   6   -   -   -   254   401   17   -   -   -   418   Selling Expenses (US$000)   1,172   36   -   -   -   1,207   1,382   59   -   -   -   1,441
Cost Applicable to Sales (US$000)   31,372   748   -   -   -   32,120   23,257   956   -   -   -   24,213   Cost Applicable to Sales (US$000)   112,224   3,421   -   -   -   115,645   81,450   3,495   -   -   -   84,944
Divide:                                                   Divide:                                                
Volume Sold   37,706   68,585   -   -   -   Not Applicable   33,098   101,988   -   -   -   Not Applicable   Volume Sold   142,299   324,151   -   -   -   Not Applicable   143,151   418,565   -   -   -   Not Applicable
CAS   832   10.90   -   -   -   Not Applicable   703   9.37   -   -   -   Not Applicable   CAS   789   10.55   -   -   -   No Applicable   569   8.35   -   -   -   Not Applicable
                                                                                                     
    BROCAL       BROCAL
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   1,759   7,066   5,641   10,475   22,449   47,390   986   3,904   1,178   5,701   25,538   37,307   Cost of Sales (without D&A) (US$000)   4,258   21,024   15,244   42,157   68,711   151,394   3,491   12,331   2,051   6,478   96,934   121,285
Add:                                                   Add:                                                
Exploration Expenses (US$000)   -   -   -   -   -   -   -   -   -   -   -   -   Exploration Expenses (US$000)   -   -   -   -   -   -   -   -   -   -   -   -
Commercial Deductions (US$000)   1,925   3,992   2,269   6,903   25,762   40,851   1,203   3,587   642   3,320   30,590   39,343   Commercial Deductions (US$000)   4,847   13,583   6,669   24,622   81,479   131,200   3,777   12,345   1,317   4,105   102,258   123,801
Selling Expenses (US$000)   134   539   431   799   1,713   3,617   28   113   34   165   737   1,077   Selling Expenses (US$000)   255   1,258   912   2,522   4,110   9,056   204   722   120   379   5,677   7,103
Cost Applicable to Sales (US$000)   3,818   11,597   8,340   18,177   49,924   91,858   2,218   7,604   1,855   9,185   56,865   77,727   Cost Applicable to Sales (US$000)   9,359   35,865   22,826   69,301   154,300   291,650   7,472   25,398   3,488   10,962   204,869   252,189
Divide:                                                   Divide:                                                
Volume Sold   2,835   881,192   5,870   12,586   9,150   Not Applicable   2,278   672,417   1,609   6,955   10,436   Not Applicable   Volume Sold   7,181   2,637,215   16,739   43,297   28,991   Not Applicable   7,874   1,928,243   2,759   8,007   40,198   Not Applicable
CAS   1,347   13.16   1,421   1,444   5,456   Not Applicable   973   11.31   1,152   1,321   5,449   Not Applicable   CAS   1,303   13.60   1,364   1,601   5,322   No Applicable   949   13.17   1,264   1,369   5,096   Not Applicable
                                                                                                     
    NON MINING COMPANIES       NON MINING COMPANIES
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   -   -   -   -   -   3,193   -   -   -   -   -   23,984   Cost of Sales (without D&A) (US$000)   -   -   -   -   -   38,246   -   -   -   -   -   69,011
Add:                                                   Add:                       -                       -
Selling Expenses (US$000)   -   -   -   -   -   879   -   -   -   -   -   232   Selling Expenses (US$000)   -   -   -   -   -   2,217   -   -   -   -   -   470
Total (US$000)   -   -   -   -   -   4,073   -   -   -   -   -   24,216   Total (US$000)   -   -   -   -   -   40,463   -   -   -   -   -   69,481
                                                                                                     
    BUENAVENTURA CONSOLIDATED       BUENAVENTURA CONSOLIDATED
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   59,493   49,601   9,212   12,847   22,502   156,848   58,109   44,856   5,235   9,203   25,584   166,971   Cost of Sales (without D&A) (US$000)   229,763   171,470   28,718   53,254   68,953   590,405   226,146   184,648   18,016   19,593   97,124   614,539
Add:                                                   Add:                                                
Exploration Expenses (US$000)   9,809   13,621   1,177   801   21   25,429   10,019   8,935   1,202   1,096   23   21,273   Exploration Expenses (US$000)   41,980   41,519   4,399   3,502   121   91,520   50,957   38,614   4,461   3,737   83   97,852
Commercial Deductions (US$000)   2,098   19,738   3,824   9,560   25,778   60,998   1,353   15,245   2,035   5,627   30,602   54,862   Commercial Deductions (US$000)   5,467   62,716   12,077   34,392   81,560   196,211   4,405   57,972   6,686   13,109   102,312   184,483
Selling Expenses (US$000)   583   1,959   599   930   1,715   6,666   714   1,415   228   354   740   3,684   Selling Expenses (US$000)   2,366   6,109   1,553   3,116   4,120   19,481   2,883   5,573   875   1,120   5,685   16,605
Cost Applicable to Sales (US$000)   71,983   84,919   14,812   24,139   50,016   249,941   70,196   70,450   8,700   16,279   56,949   246,790   Cost Applicable to Sales (US$000)   279,576   281,814   46,747   94,264   154,754   897,618   284,391   286,807   30,038   37,559   205,203   913,479
Divide:                                                   Divide:                                                
Volume Sold   93,352   6,575,608   10,302   16,087   9,176   Not Applicable   102,043   5,075,656   5,470   9,961   10,451   Not Applicable   Volume Sold   380,899   21,023,873   32,389   55,529   29,094   Not Applicable   436,257   19,045,010   18,599   20,904   40,263   Not Applicable
CAS   771   12.91   1,438   1,501   5,451   Not Applicable   688   13.88   1,591   1,634   5,449   Not Applicable   CAS   734   13.40   1,443   1,698   5,319   Not Applicable   652   15.06   1,615   1,797   5,097   Not Applicable
                                                                                                     
    COIMOLACHE       COIMOLACHE
    4Q 2015   4Q 2014       FY 2015   FY 2014
    GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL       GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)   SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL
Cost of Sales (without D&A) (US$000)   16,925   1,368   -   -   -   18,292   14,903   1,167   -   -   -   16,070   Cost of Sales (without D&A) (US$000)   55,952   4,576   -   -   -   60,527   55,041   4,237   -   -   -   59,278
Add:                                                   Add:                                                
Exploration Expenses (US$000)   1,578   128   -   -   -   1,706   3,510   275   -   -   -   3,785   Exploration Expenses (US$000)   12,598   1,030   -   -   -   13,628   8,178   629   -   -   -   8,808
Commercial Deductions (US$000)   267   30   -   -   -   298   202   19   -   -   -   220   Commercial Deductions (US$000)   776   71   -   -   -   847   453   34   -   -   -   487
Selling Expenses (US$000)   380   31   -   -   -   411   278   22   -   -   -   300   Selling Expenses (US$000)   1,028   84   -   -   -   1,112   1,001   77   -   -   -   1,078
Cost Applicable to Sales (US$000)   19,151   1,556   -   -   -   20,707   18,893   1,482   -   -   -   20,375   Cost Applicable to Sales (US$000)   70,353   5,761   -   -   -   76,114   64,673   4,977   -   -   -   69,650
Divide:                                                   Divide:                                                
Volume Sold   49,363   294,995   -   -   -   Not Applicable   39,776   233,169   -   -   -   Not Applicable   Volume Sold   143,791   874,271   -   -   -   Not Applicable   142,084   741,525   -   -   -   Not Applicable
CAS   388   5.28   -   -   -   Not Applicable   475   6.36   -   -   -   Not Applicable   CAS   489   6.59   -   -   -   No Applicable   455   6.71   -   -   -   Not Applicable
                                                                                                     
 

APPENDIX 6: ALL-IN SUSTAINING COST

All-in Sustaining Cost for 4Q15                                
                                 
    Buenaventura1   La Zanja   Tantahuatay   Attributable Production2
   

4Q15

 

4Q15

 

4Q15

 

4Q15

Au Ounces Sold BVN       90,462                        
Au Ounces bought from La Zanja       -37,652                        
Au Ounces Sold Net       52,810       37,847       49,363       92,684
                                 
   

4Q15

 

4Q15

 

4Q15

 

4Q15

Income Statement & Cash Flow   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au
                                 
Cost of Sales3   78,768   1,492   19,617   518   18,292   371   96,511   1,041
Exploration in Operating Units   25,492   483   549   15   1,706   35   26,467   286
Royalties   5,041   95   0   0   0   0   5,041   54
Comercial Deductions4   20,088   380   873   23   298   6   20,671   223
Selling Expenses   1,913   36   254   7   411   8   2,212   24
Administrative Expenses5   11,481   217   1,051   28   821   17   12,368   133
Other Expenses   0   0   4,018   106   1,502   30   2,734   30
Other Incomes   -2,898   -55   -5,638   -149   -2,249   -46   -6,791   -73
Other administrative charges   0   0   2,718   72   564   11   1,668   18
Sustaining Capex6   16,209   307   1,592   42   15,865   321   23,414   253
                                 
By-product Credit   -93,749   -1,775   -977   -26   -4,346   -88   -96,010   -1,036
                                 
All-in Sustaining Cost   62,345   1,181   24,057   636   32,864   666   88,286   953

*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.

Notes:

 
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. (Does not consider El Brocal)
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.
3. For Buenaventura does not consider purchase of concentrate from La Zanja.
4. For all metals produced.  
5. For Buenaventura, does not consider management services charged to subsidiaries. For La Zanja does not consider US$ 3.8 MM Impairment.
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
 
                                 
All-in Sustaining Cost for FY15                                
                                 
    Buenaventura1   La Zanja   Coimolache   Attributable Production2
   

FY15

 

FY15

 

FY15

 

FY15

Au Ounces Sold BVN       373,548                        
Au Ounces bought from La Zanja       -142,129                        
Au Ounces Sold Net       231,419       138,465       143,791       362,541
                                 
   

FY15

 

FY15

 

FY15

 

FY15

Income Statement & Cash Flow   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au   US$ 000'   US$/Oz Au
                                 
Cost of Sales3   307,709   1,330   106,749   771   60,527   421   388,619   1,072
Exploration in Operating Units   91,548   396   8,995   65   13,628   95   101,785   281
Royalties   21,942   95   0   0   0   0   21,942   61
Comercial Deductions4   64,799   280   3,367   24   847   6   66,925   185
Selling Expenses   7,001   30   1,207   9   1,112   8   8,087   22
Administrative Expenses5   47,125   204   2,251   16   2,185   15   49,195   136
Other Expenses   0   0   14,174   102   7,136   50   10,382   29
Other Incomes   -6,881   -30   -21,676   -157   -9,270   -64   -22,099   -61
Other administrative charges   0   0   8,190   59   1,369   10   4,894   14
Sustaining Capex6   38,861   168   27,615   199   48,509   337   72,964   201
                                 
By-product Credit   -320,485   -1,385   -4,947   -36   -13,468   -94   -328,510   -906
                                 
All-in Sustaining Cost   251,619   1,087   145,926   1,054   112,575   783   374,184   1,032

*All-in Sustaining Cost does not include: Depreciation and Amortization, Stoppage of mining units, Exploration in non-operating areas.

Notes:

 
1. Non-consolidated financial statements for Compañia De Minas Buenaventura S.A.A. (Does not consider El Brocal)
2. Considers 100% from Compañia De Minas Buenaventura S.A.A., 53.06% from La Zanja and 40.095% from Tantahuatay.
3. For Buenaventura does not consider purchase of concentrate from La Zanja.
4. For all metals produced.  
5. For Buenaventura, does not consider management services charged to subsidiaries. For La Zanja does not consider US$ 3.8 MM Impairment.
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
 

APPENDIX 7 (See following pages)

Compañía de Minas Buenaventura S.A.A. and Subsidiaries        
Consolidated Statement of Financial Position        
As of December 31, 2015 and December 31, 2014        
   

2015

 

2014

Assets   US$(000)   US$(000)
Current assets        
Cash and cash equivalents   78,519   78,512
Trade and other accounts receivable, net   219,862   281,604
Income tax credit   45,919   53,746
Prepaid expenses   8,231   16,954
Hedge derivative financial instruments   -   3,688
Embedded derivatives for concentrate sales, net   -   -
Inventory, net   101,473   150,284
Total current assets   454,004   584,788
Assets classified as held for sale   15,592   18,683
    469,596   603,471
         
Non-current assets        
Trade and other accounts receivable, net   162,567   26,651
Long-term inventory   26,029   34,088
Investment in associates   2,043,983   2,224,381
Mining concessions, development costs, property, plant and equipment, net   1,747,624   1,715,452
Investment properties   10,719   11,200
Deferred income tax asset   41,575   47,675
Prepaid expenses   29,235   -
Other assets, net   15,853   9,356
Total non-current assets   4,077,585   4,068,803
         
Total assets   4,547,181   4,672,274
         
         
Liabilities and shareholders’ equity        
Current liabilities        
Overdraft and bank loans   285,302   40,000
Trade and other accounts payable   247,114   254,000
Provisions   49,829   67,895
Income tax payable   2,444   3,556
Hedge derivative financial instruments   10,643   -
Embedded derivatives for concentrate sales, net   1,694   9,072
Financial obligations   33,394   69,950
Total current liabilities   630,420   444,473
         
Liabilities directly associated with assets classified as held for sale   20,611   28,890
    651,031   473,363
         
         
Non-current liabilities        
Financial liability at fair value through profit or loss   16,994   23,026
Trade and other accounts payable   15,057   15,240
Provisions   141,885   63,571
Financial obligations   320,316   313,355
Deferred income tax liability   12,662   21,594
Total non-current liabilities   506,914   436,786
         
Total liabilities   1,157,945   910,149
         
Shareholders’ equity        
Issued capital, net of treasury shares for US$(000)62,665   750,497   750,497
Investment shares, net of treasury shares for US$(000)765   1,396   1,396
Additional paid-in capital   219,055   219,055
Legal reserve   162,714   162,710
Other reserves   269   269
Retained earnings   2,024,895   2,328,423
Other equity reserves   2,240   1,755
    3,161,066   3,464,105
Non-controlling interest   228,170   298,020
Total shareholders’ equity   3,389,236   3,762,125
         
Total liabilities and shareholders’ equity   4,547,181   4,672,274
         
               
Compañía de Minas Buenaventura S.A.A. and Subsidiaries              
Consolidated Statement of Income                
For the three and twelve month periods ended December 31, 2015 and 2014            
   

For the three month period
ended December, 31

For the twelve month period
ended December, 31

   

2015

 

2014

 

2015

 

2014

    US$(000)   US$(000)   US$(000)   US$(000)
Operating income                
Net sales   227,494   264,550   919,450   1,138,913
Royalty income   7,214   11,911   32,414   36,867
Total operating income   234,708   276,461   951,864   1,175,780
                 
Operating costs                
Cost of sales, without considering depreciation and amortization (156,848)   (166,971)   (590,405)   (614,539)
Exploration in operating units   (25,429)   (21,273)   (91,520)   (97,852)
Depreciation and amortization   (63,280)   (57,684)   (242,465)   (208,698)
Mining royalties   (5,444)   (6,630)   (27,407)   (28,440)
Total operating costs   (251,001)   (252,558)   (951,797)   (949,529)
                 
Gross profit   (16,293)   23,903   67   226,251
                 
Operating expenses                
Administrative expenses   (25,753)   (28,443)   (86,532)   (101,102)
Exploration in non-operating areas   (4,950)   (17,632)   (30,610)   (50,007)
Selling expenses   (6,666)   (3,684)   (19,481)   (16,605)
Impairment of long-lived assets   (7,172)   2,228   (11,255)   -
Other, net   7,905   5,299   209   3,059
Total operating expenses   (36,636)   (42,232)   (147,669)   (164,655)
                 
Operating profit   (52,929)   (18,329)   (147,602)   61,596
                 
Other income, net                
Share in the results of associates under equity method   (234,996)   (113,842)   (173,375)   (74,600)
Financial income   8,585   4,209   11,026   8,408
Financial expenses   (6,519)   (4,313)   (27,622)   (11,318)
Net loss from currency exchange difference   (6,158)   (3,381)   (13,683)   (8,452)
Adquiscion gain generated by subsidiary   -   (27)   -   59,852
Total other income, net   (239,088)   (117,354)   (203,654)   (26,110)
                 
Profit before income taxes and non-controlling interest   (292,017)   (135,683)   (351,256)   35,486
                 
Income taxes   (18,697)   (23,928)   (14,766)   (66,012)
                 
Net profit   (310,714)   (159,611)   (366,022)   (30,526)
                 
Discontinued operations                
Loss from discontinued operations   (4,583)   (4,830)   (9,523)   (31,114)
Net Income   (315,297)   (164,441)   (375,545)   (61,640)
                 
Attributable to:                
Owners of the parent   (292,554)   (161,377)   (317,210)   (76,065)
Non-controlling interest   (22,743)   (3,064)   (58,335)   14,425
    (315,297)   (164,441)   (375,545)   (61,640)
                 
Basic and diluted earnings per share attributable                
to owners of the parent, stated in U.S. dollars   (1.15)   (0.63)   (1.25)   (0.30)
                 
Weighted average number of shares outstanding                
(common and investment), in units   254,186,867   254,186,867   254,186,867   254,186,867
                 
                 
Compañía de Minas Buenaventura S.A.A. and Subsidiaries                
Consolidated Statement of Cash Flows                
For the three and twelve month periods ended December 31, 2015 and 2014                
   

For the three month period
ended December, 31

For the twelve month period
ended December, 31

   

2015

 

2014

 

2015

 

2014

    US$(000)   US$(000)   US$(000)   US$(000)
Operating activities                
Proceeds from sales   (243,306)   (288,003)   965,273   1,144,394
Value Added Tax (VAT) recovered   (6,908)   -   81,692   39,685
Royalties received   (10,017)   (9,104)   38,983   31,252
Dividends received   (1,916)   (6,012)   6,691   12,938
Interest received   (1,153)   (4,027)   3,650   8,333
Payments to suppliers and third-parties   173,546   285,678   (727,017)   (805,413)
Payments to employees   47,409   46,424   (175,329)   (203,496)
Payment of income tax   4,943   1,768   (22,330)   (33,161)
Payment of royalties   5,429   5,783   (22,836)   (22,631)
Payment of interest   4,235   4,032   (21,518)   (9,405)
                 
Net cash and cash equivalents provided by operating activities   (27,738)   36,539   127,259   162,496
                 
Investing activities                
Proceeds from settlement of financial assets at fair value through profit or loss -   80   -   -
Proceeds from collections of loans to associates   141   -   -   15,553
Proceeds from sales of mining concessions, property, plant and equipment (2,892)   (1,512)   5,481   1,681
Proceeds from settlement of investment in shares   -   -   -   -
Acquisitions of mining concessions, development costs, property, plant and equipment 44,759   (14,419)   (211,286)   (227,564)
Acquisitions of investment properties   -   (11,705)   -   -
Loans   104,829   -   (125,629)   -
Payments for acquisitions of other assets   10,238   -   (10,238)   -
Payment for purchase of investments   -   (57)   -   (80,316)
Opening of term deposits   (7,350)   -   -   -
Contributions and investments in associates       1,112   -   (2,012)
                 
Net cash and cash equivalents used in investing activities   149,725   (26,501)   (341,672)   (292,658)
                 
Financing activities                
Increase of bank loans   (104,503)   504   344,503   40,000
Payment of bank loans           (90,000)   -
Increase in financial obligations   9,704   9,433   296   177,125
Payment of financial obligations   21   2,433   (29,891)   (42,205)
Dividends paid   (70)   5,845   -   (8,642)
Dividends paid to non-controlling interest   2,440   2,640   (10,488)   (8,880)
Purchase of associates' shares           -   -
                 
Net cash and cash equivalents provided by (used in) financing activities (92,408)   20,855   214,420   157,398
                 
Net increase (decrease) in cash and cash equivalents during the period 29,579   30,893   7   27,236
Cash and cash equivalents at the beginning of the period   48,940   47,619   78,512   51,276
                 
Cash and cash equivalents at period-end   78,519   78,512   78,519   78,512
                 

APPENDIX 8

   

For the three month period
ended December, 31

 

For the twelve month period
ended December, 31

   

2015

 

2015

    US$(000)   US$(000)

Reconciliation of net profit (loss) to cash and cash equivalents provided by
operating activities

       
         
Net profit (loss) attributable to owners of the parent   292,554   (317,210)
    -    
Plus (less):   -    
Depreciation and amortization   (63,280)   242,465
Provision for impairment of inventories   973   12,737
Net loss (gain) on sales of mining concessions, property, plant and equipment   14,060   (440)
Net loss from currency exchange difference   (6,039)   13,564
Provision for impairment of long-lived assets   (7,452)   11,255
Accretion expense of provision for closure of mining units and exploration projects   (412)   3,343
Provision for interest payable   1,659    
Allowance for doubtful accounts   1,101    
Provision for employee bonus   254   (119)
Net share in the results of associates under equity method   (234,996)   173,375
Net profit (loss) attributable to non-controlling interest   22,743   (58,335)
Deferred income tax expense (income)   (15,031)   541
Provision for estimated fair value of embedded derivatives related to concentrate   812   (7,159)
sales and adjustments on open liquidations   0    
Other provisions   (18,239)   18,670
    -    
Net changes in operating assets and liabilities   -    
    -    
Decrease (increase) in operating assets   -    
Trade and other accounts receivable, net   125,467   (73,497)
Inventory, net   (58,592)   70,248
Income tax credit   (2,437)   7,827
Prepaid expenses   27,727   (20,485)
    -    
Increase (decrease) in operating liabilities   -    
Trade and other accounts payable   (25,779)   (9,431)
Income tax payable   (55,278)   54,331
Provisions   (25,637)   (1,112)
    0    
Dividends received   (1,916)   6,691
         
Net cash and cash equivalents provided by operating activities   (27,738)   127,259

GET DAILY NEWS FLOW

Sign Up To Receive All Morning
News To Your Email Inbox

Please review our Disclaimer and Privacy Policy before subscribing.

ZEUS MINING (CSE: ZEUS)

Zeus Mining

Zeus Mining is positioned to capitalize on two of the most dynamic and promising metals driving the economy today. The company is unlocking the untapped potential hidden beneath the proven but under-developed terrain of Idaho... LEARN MORE