Calibre Mining

Buenaventura Announces Q2 and H1 2016 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 second quarter (2Q16) and six-month (6M16) periods ended June 30, 2016. 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$).

Second Quarter 2016 Highlights:

  • In 2Q16, EBITDA from direct operations was US$ 109.4 million, a 270% increase compared to US$ 29.6 million reported in 2Q15. Adjusted EBITDA (including associated companies) increased 84% (US$ 188.9 million in 2Q16 compared to the US$ 102.4 million in 2Q15).
  • All In Sustaining Cost (AISC) decreased 34% in 2Q16 (US$ 610/oz in 2Q16 compared to the US$ 929/oz in 2Q15). This confirms the cost reduction trend, already shown in the 1Q16.
  • Total attributable production in 2Q16 was 153k gold ounces and 6.0 million silver ounces, compared to 181k gold ounces and 4.4 million silver ounces in 2Q15.
  • The Tambomayo project remains on schedule and within budget. Total project progress is at 81%. Production ramp up is expected by 4Q16.
  • Buenaventura raised US$ 275 million in long-term debt. The proceeds were mainly used to reprofile its current short-term debt (US$ 245 million).
  • At San Gabriel the Public Hearing was successfully held on June 17, as an important step in the process receiving the Environmental Impact Assessment approval by the end of the 2016.
 

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

                                                 
        2Q16       2Q15       Var%       6M16       6M15       Var%
Total Revenues       285.3       243.9       17%       512.6       483.4       6%
Operating Profit       60.5       -35.5       N.A.       73.6       -39.2       N.A.

EBITDA Direct
Operations

      109.4       29.6       270%       170.5       74.6       129%

Adjusted EBITDA
(Inc Associates)

      188.9       102.4       84%       334.8       236.2       42%
Net Income       55.5       -18.7       N.A.       107.0       -1.4       N.A.
EPS*       0.22       -0.07       N.A.       0.42       -0.01       N.A.
                                                 

(*) as of June 30, 2016 Buenaventura had 254,186,867 outstanding shares.

Operating Revenues

During 2Q16, net sales were US$ 279.4 million, an 18% increase compared to the US$ 236.6 million reported in 2Q15. This was mainly explained by an increase in gold and silver prices as well additional volume sold of all metals.

The higher revenues from our operations partially offset a royalty income decrease of 21%, to US$ 5.9 million in 2Q16 compared to the US$ 7.4 reported in 2Q15. This was due to lower revenues at Yanacocha (19% lower QoQ).

                                                 
Operating Highlights       2Q16       2Q15       Var%       6M16       6M15       Var%
Net Sales

(in millions of US$)

      279.4       236.6       18%       500.1       466.9       7%

Average Realized Gold Price
(US$/oz) 1 2

      1,275       1,185       8%       1,242       1,203       3%

Average Realized Gold Price
(US$/oz) inc. Affiliates 3

      1,268       1,187       7%       1,232       1,206       2%

Average Realized Silver
Price (US$/oz) 1 2

      17.80       16.18       10%       16.14       15.76       2%

Average Realized Lead Price
(US$/MT) 1 2

      1,783       1,918       -7%       1,783       1,791       0%

Average Realized
Zinc Price (US$/MT) 1 2

      2,112       2,145       -2%       1,894       2,103       -10%

Average Realized Copper
Price (US$/MT) 1 2

      4,754       5,150       -8%       4,587       5,124       -10%
                                                 
                                                 
Volume Sold       2Q16       2Q15       Var%       6M16       6M15       Var%

Gold Oz Direct Operations
1

      92,752       86,272       8%       173,741       180,109       -4%

Gold Oz inc Associated
Companies 3

      174,827       187,074       -7%       346,917       400,767       -13%
Silver Oz 1       5,634,615       4,723,560       19%       10,949,395       9,438,198       16%
Lead MT 1       7,669       6,309       22%       14,236       15,678       -9%
Zinc MT 1       15,484       13,364       16%       27,826       26,899       3%
Copper MT 1       10,572       8,831       20%       21,670       12,465       74%
                                                 
(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 6M16, net sales increased 7%, from US$ 466.9 million in 6M15 to US$ 500.1 million in 6M16. Royalty income for 6M16 was US$ 12.5 million (US$ 16.5 million in 2015).

Production and Operating Costs

In 2Q16, Buenaventura’s gold equity production from direct operations was in-line compared to the figure reported in 2Q15 (84,997 gold ounces in 2Q16 vs 86,334 gold ounces in 2Q15). Gold production including associated companies in 2Q16 was 152,884 ounces, 15% lower than the amount reported in the same period 2015. This is explained by a decrease in production from Yanacocha. Silver equity production from direct operations increased 35%, mainly due to higher production at the Uchucchacua mine and the Mallay mine (5.7 million silver ounces in 2Q16 vs 4.2 million silver ounces in 2Q15).

                                                 
Equity Production       2Q16       2Q15       Var%       6M16       6M15       Var%

Gold Oz Direct Operations1

      84,997       86,334       -2%       164,709       165,526       0%

Gold Oz including Associated
Companies

      152,884       180,585       -15%       311,317       368,053       -15%
Silver Oz Direct Operations1       5,737,314       4,238,092       35%       11,734,124       9,649,014       22%

Silver Oz including Associated
Companies

      5,976,999       4,363,845       37%       12,190,679       9,908,549       23%
Lead MT       7,065       5,652       25%       14,047       13,092       7%
Zinc MT       12,573       9,660       30%       22,644       21,005       8%
Copper MT Direct Operations1       6,911       5,263       31%       13,370       7,453       79%

Copper MT including Associated
Companies

      31,609       14,450       119%       62,233       26,160       138%
                                                 

Orcopampa’s (100% owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Gold       Oz       47,826       51,921       -8%       91,962       101,989       -10%
Silver       Oz       166,186       133,401       25%       313,600       245,611       28%
                                                         
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Gold       US$/Oz       704       694       1%       696       696       0%
                                                         

Gold production at Orcopampa decreased 8% in 2Q16 (compared to 2Q15) mainly due to lower ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 was US$ 704/oz of gold, in line with the Cost Applicable to Sales (CAS) reported in 2Q15.

Gold production guidance for 2016 is 190k – 200k ounces.

   
1 Direct Operation production includes 100% of Buenaventura’s operating units, 53.06% of La Zanja, 59.6% of El Brocal (since May 2016) and 40.10% of Coimolache.
   

Uchucchacua (100% owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Silver       Oz       3,921,199       2,497,189       57%       8,083,174       6,026,362       34%
Zinc       MT       1,890       1,212       56%       3,615       2,798       29%
Lead       MT       2,591       1,470       76%       5,097       3,529       44%
                                                         
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Silver       US$/Oz       11.11       15.67       -29%       10.75       15.04       -29%
                                                         

Silver production in 2Q16 increased 57% compared to 2Q15, due to higher volumes of ore treated (29-day stoppage in May 2015) and higher ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 decreased 29% compared to 2Q15, primarily due to lower labor expenses resulting from a reduced headcount and lower reagent cost and consumption.

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

Mallay (100% owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Silver       Oz       431,346       297,777       45%       839,964       605,031       39%
Zinc       MT       2,632       2,141       23%       5,396       4,320       25%
Lead       MT       1,873       1,776       5%       3,942       3,428       15%
                                                         
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Silver       US$/Oz       12.57       13.58       -7%       12.27       13.94       -12%
                                                         

Silver production in 2Q16 increased 45% compared to 2Q15, due to increased amounts of ore treated (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 was 7% lower compared to 2Q15 due to more volume sold, lower reagent cost and consumption.

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

Julcani (100% owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Silver       Oz       837,937       786,628       7%       1,690,989       1,602,980       5%
                                                         
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Silver       US$/Oz       11.40       12.29       -7%       11.05       12.62       -12%
                                                         

Silver production in 2Q16 increased 7% compared to 2Q15 production, mainly due to a higher ore grade (Appendix 2). Cost Applicable to Sales (CAS) in 2Q16 was 7% lower than 2Q15, primarily due to fewer meters drifted and lower reagents cost and consumption, despite lower volume sold.

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

La Zanja (53.06% owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Gold       Oz       35,384       37,254       -5%       69,577       67,709       3%
Silver       Oz       49,468       67,817       -27%       108,703       163,125       -33%
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Gold       US$/Oz       533       822       -35%       535       803       -33%
                                                         

Gold production in 2Q16 decreased 5% compared to 2Q15. CAS in 2Q16 decreased 35% compared to 2Q15, primarily due to i) lower headcount generated by new synergies with Tantahuatay mine, ii) lower reagent prices and consumption, and iii) lower contractor expenses due to better prices.

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

Tantahuatay (40.10% owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Gold       Oz       36,733       32,139       14%       71,295       62,346       14%
Silver       Oz       180,578       178,695       1%       424,568       338,959       25%
                                                         
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Gold       US$/Oz       469       497       -6%       449       575       -22%
                                                         

Gold production in 2Q16 increased 14% compared to the figure reported in 2Q15. CAS in 2Q16 decreased 6% compared to 2Q15 mainly due to lower reagent consumption and prices.

Gold production guidance for 2016 is 145k – 155k ounces.

El Brocal (59.26%* owned by Buenaventura)

 
Production
                2Q16       2Q15       Var%       6M16       6M15       Var%
Copper       MT       11,677       9,580       22%       23,020       13,450       71%
Zinc       MT       13,725       11,664       18%       23,641       25,683       -8%
Silver       Oz       480,818       768,385       -37%       1,007,541       1,750,639       -42%
                                                         
 
Cost Applicable to Sales
                2Q16       2Q15       Var%       6M16       6M15       Var%
Copper       US$/MT       4,815       5,297       -9%       4,808       5,366       -10%
Zinc       US$/MT       1,688       1,659       2%       1,610       1,578       2%
                                                         

During 2Q16, Copper production increased 22% compared to 2Q15, due to a higher ore volume treated and ore grade. Moreover, in 2Q16 zinc production increased 18% due to higher ore treated and recovery rate.

(*) Since May 2016, the new ownership of El Brocal is 59.26%.

In 2Q16, Zinc CAS was in line with the Cost Applicable to Sales (CAS) reported in 2Q15. Copper CAS in 2Q16 decreased 9% compared to 2Q15 mainly due lower commercial deductions per ton due the renegotiation of the commercial contracts.

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 2Q16 were US$ 19.8 million, 8% higher compared to the US$ 18.3 million in 2Q15. For 6M16, the expense was US$ 41.2 million (US$ 39.0 million in 6M15).

Exploration in Non-Operating Areas

Exploration in non-operating areas during 2Q16 was US$ 5.0 million compared with the US$ 9.7 million in 2Q15. During the period, Buenaventura’s main exploration efforts were focused on the Tambomayo project (US$ 1.71 million), San Gabriel project (US$ 0.96 million) and Marcapunta (US$ 0.88 million). For 6M16, the expense was US$ 8.5 million (US$ 20.4 million in 6M15).

Share in Associated Companies

During 2Q16, Buenaventura’s share in associated companies was US$ 20.7 million, compared to US$ 12.0 million reported in 2Q15, composed by:

                                                 
Share in the Result of Associates

(in millions of US$)

      2Q16       2Q15       Var %       6M16       6M15       Var %
Cerro Verde       15.8       (0.2)       N.A.       34.8       7.8       347%
Coimolache       6.4       3.9       64%       12.1       6.0       103%
Yanacocha       (1.5)       8.3       N.A.       2.2       34.5       -94%
Total       20.7       12.0       73%       49.1       48.2       2%
                                                 

YANACOCHA

At Yanacocha (43.65% owned by Buenaventura), during 2Q16, gold production was 155,524 ounces, 28% lower than 2Q15 production (215,924 ounces). For 6M16, gold production was 335,872 ounces, 28% lower than 463,979 ounces in 6M15.

Gold production guidance at Yanacocha for 2016 is 630k – 660k ounces.

In 2Q16, Yanacocha reported a net loss of US$ 3.5 million compared to a net income of US$ 18.9 million reported in 2Q15. CAS in 2Q16 was US$ 790/oz, 22% higher than the US$ 648/oz reported in 2Q15 mainly due to: i) a higher inventory write-down (US$ 26.0 million in 2Q16 compared to US$ 17.9 million in 2Q15), and ii) lower volume sold (154,486 gold ounces in 2Q16 vs 203,413 gold ounces in 2Q15).

Capital expenditures at Yanacocha were US$ 22.3 million in 2Q16, while for 6M16 was US$ 36.0 million.

Currently, Yanacocha is focusing its exploration efforts on the Quecher Main project. An oxide deposit that could extend Yanacocha operation mine life to 2024. This project is currently in the feasibility stage of development and could potentially add an average of 200,000 ounces gold per year starting in 2020.

CERRO VERDE

At Cerro Verde (19.58% owned by Buenaventura), during 2Q16 copper production was 126,143 MT (24,699 MT attributable to Buenaventura), a 169% increase compared to 2Q15 (46,920 MT and 9,187 MT attributable to Buenaventura). For 6M16, copper production was 249,557 MT (48,863 MT attributable to Buenaventura).

During 2Q16, Cerro Verde reported a net income of US$ 80.8 million compared to net loss of US$ 0.9 million in 2Q15. This was primarily due to: i) a lower cash cost, and ii) more volume sold. For 6M16, net income was US$ 177.7 million (compared to US$ 39.8 million in 6M15).

Capital expenditures at Cerro Verde were US$ 143.3 million in 2Q16, and US$ 306.3 million in 6M16.

Copper production guidance at Cerro Verde for 2016 is 500k MT – 550k MT.

COIMOLACHE (Tantahuatay operation)

At Coimolache (40.10% owned by Buenaventura), attributable contribution to net income in 2Q16 was US$ 6.4 million (US$ 3.9 million in 2Q15). For 6M16, the contribution was US$ 12.1 million, compared to US$ 6.0 million reported in 6M15.

Project Development and Exploration

The Tambomayo Project (100% ownership)

  • Detailed engineering currently at 100% of development.
  • Overall project progress is at 81% (As of July 2016)
    • Exploration and mine development are at 100% of progress.
    • The construction of the facilities are at 70% of progress.
  • CAPEX: US$ 340 M (Total disbursement as of 2Q16 US$ 232 M):
    • Exploration and mine development US$ 122 M (Disbursement as of 2Q16 US$ 122 M).
    • Civil works and Equipment US$ 218 M (Disbursement as of 2Q16 US$ 110 M).

The San Gabriel Project (100% ownership)

  • The project has been rescheduled in order to preserve cash flow.
  • Environmental Impact Assessment (EIA) of the project´s construction is expected to be approved in 4Q16 (the Public Audience was successfully held in June).
  • Objective for 2S16:
    • Drilling program: 7,000 meters in order to confirm resources and certainty
    • Metallurgical studies to be completed in order to improve recovery in the first years of production

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 2015 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.

APPENDIX 1

 
Equity Participation in

Subsidiaries and Associates (as of June 30, 2016)

 
        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*       59.26       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
                2Q16       2Q15       %       6M16       6M15       %
Mining Unit       Operating Results       Underground
Orcopampa       Ore Milled DMT       118,341       114,421       3%       228,930       222,836       3%
        Ore Grade OZ/MT       0.42       0.47       -9%       0.43       0.47       -8%
        Recovery Rate %       94.9%       95.6%       -1%       95.5%       96.0%       -1%
        Ounces Produced*       47,826       51,921       -8%       91,962       101,989       -10%
Mining Unit       Operating Results       Open Pit
La Zanja       Ounces Produced       35,384       37,254       -5%       69,577       67,709       3%
Tantahuatay       Ounces Produced       36,733       32,139       14%       71,295       62,346       14%
                                                         
* Includes ounces from retreatment of taling dams                                
                                 
                 
                SILVER PRODUCTION
                2Q16       2Q15       %       6M16       6M15       %
Mining Unit       Operating Results       Underground
Uchucchacua       Ore Milled DMT       304,241       209,949       45%       622,623       492,522       26%
        Ore Grade OZ/MT       15.37       14.16       9%       15.49       14.58       6%
        Recovery Rate %       83.9%       84.0%       0%       83.8%       83.9%       0%
        Ounces Produced       3,921,199       2,497,189       57%       8,083,174       6,026,362       34%
Julcani       Ore Milled DMT       43,796       44,306       -1%       88,778       87,988       1%
        Ore Grade OZ/MT       19.97       18.67       7%       19.91       19.14       4%
        Recovery Rate %       95.8%       95.1%       1%       95.7%       95.2%       1%
        Ounces Produced       837,937       786,628       7%       1,690,989       1,602,980       5%
Mallay       Ore Milled DMT       52,413       36,615       43%       100,959       73,424       38%
        Ore Grade OZ/MT       8.95       8.66       3%       8.97       8.71       3%
        Recovery Rate %       92.0%       93.9%       -2%       92.8%       94.6%       -2%
        Ounces Produced       431,346       297,777       45%       839,964       605,031       39%
Mining Unit       Operating Results       Open Pit
Colquijirca       Ounces Produced       480,818       768,385       -37%       1,007,541       1,750,639       -42%
                                                         
                 
                ZINC PRODUCTION
                2Q16       2Q15       %       6M16       6M15       %
Mining Unit       Operating Results       Underground
Uchucchacua       Ore Milled DMT       304,241       209,949       45%       622,623       492,522       26%
        Ore Grade %       1.17%       1.08%       8%       1.15%       1.07%       8%
        Recovery Rate %       52.88%       52.6%       1%       50.2%       53.1%       -5%
        MT Produced       1,890       1,212       56%       3,615       2,798       29%
Mallay       Ore Milled DMT       52,413       36,615       43%       100,959       73,424       38%
        Ore Grade %       5.7%       6.9%       -17%       6.10%       6.63%       -8%
        Recovery Rate %       88.2%       84.9%       4%       87.6%       88.8%       -1%
        MT Produced       2,632       2,141       23%       5,396       4,320       25%
Mining Unit       Operating Results       Open Pit
Colquijirca       MT Produced       13,725       11,664       18%       23,641       25,683       -8%
                                                         
 

APPENDIX 3: EBITDA Reconciliation (in thousand US$)

                                             
              2Q16         2Q15         6M16         6M15
Net Income             58,473         -31,490         109,721         -21,242
Add / Substract:             50,921         61,060         60,820         95,833
Provision for income tax, net             14,197         -64         7,408         10,363

Share in associated companies by the
equity method, net

            -20,675         -11,966         -49,072         -48,240
Interest income             -1,965         -970         -4,312         -1,614
Interest expense             7,694         8,269         15,674         14,144
Loss on currency exchange difference             891         1,264         -5,488         3,581
Long Term Compensation provision             590         33         590         135
Depreciation and Amortization             45,842         61,355         92,680         109,514
Workers´ participation provision             2,418         -89         3,694         383
Impairment of long-term lived assets             0         3,803         0         3,803
Write-Down adjustment             0         0         0         0
Loss from discontinued operations             1,929         -575         -354         3,764
EBITDA Buenaventura Direct Operations             109,394         29,570         170,541         74,591
EBITDA Yanacocha (43.65%)             20,221         48,931         45,625         112,515
EBITDA Cerro Verde (19.58%)             46,315         15,153         94,548         32,858
EBITDA Coimolache (40.10%)             12,935         8,775         24,055         16,205
EBITDA Buenaventura + All Associates             188,865         102,430         334,770         236,169
                                             

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: 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 June 30  

For the 6 months ended June 30

        2016   2015   2016   2015
        (in thousands of US$)        
Consolidated Cost of sales excluding depreciation and amortization       126,383   147,515   241,793   281,307
Add:                    
Consolidated Exploration in units in operation       22,105   22,618   41,221   45,018
Consolidated Commercial deductions       59,375   53,568   113,717   90,054
Consolidated Selling expenses       5,342   3,893   10,115   8,046
Consolidated Cost applicable to sales       213,205   227,594   406,846   424,425
                     
   

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 Mar 31  

For the 6 months ended June 30

  2016   2015   2016   2015

Cost of sales by mine and mineral

(in thousands of US$)
Julcani, Gold 5   23   5   34
Julcani, Silver 5,077   8,214   9,082   12,688
Julcani, Lead 498   693   885   1,139
Julcani, Copper 21   88   49   147
Mallay, Gold 245   0   364   0
Mallay, Silver 2,577   1,788   4,668   3,834
Mallay, Lead 1,230   1,351   2,525   2,537
Mallay, Zinc 1,872   1,683   3,381   3,340
Orcopampa, Gold 20,761   23,330   42,532   54,022
Orcopampa, Silver 959   872   2,040   1,822
Orcopampa, Copper 0   0   6   6
Uchucchacua, Gold 31   2   48   2
Uchucchacua, Silver 24,885   25,055   46,443   50,203
Uchucchacua, Lead 1,363   1,584   2,670   2,903
Uchucchacua, Zinc 1,047   2,269   1,931   3,018
La Zanja, Gold 24,049   29,630   41,767   54,315
La Zanja, Silver 398   740   834   1,864
El Brocal, Gold 1,805   877   3,769   1,310
El Brocal, Silver 2,429   3,834   5,131   9,810
El Brocal, Lead 2,262   2,080   4,419   6,863
El Brocal, Zinc 10,684   9,608   17,974   20,063
El Brocal, Copper 21,485   20,750   45,595   28,881
Non Mining Units 2,702   13,043   5,676   22,504

Consolidated Cost of sales, excluding depreciation
and amortization

126,383   147,515   241,793   281,307
               
 

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 Mar 31  

For the 6 months ended June 30

        2016   2015   2016   2015

Exploration expenses in units in operation by mine and
mineral

      (in thousands of US$)
Julcani, Gold       3   12   3   17
Julcani, Silver       2,602   4,184   4,813   6,370
Julcani, Lead       255   353   469   572
Julcani, Copper       11   45   26   74
Mallay, Gold       89   0   130   0
Mallay, Silver       940   797   1,668   1,479
Mallay, Lead       449   602   902   978
Mallay, Zinc       683   750   1,208   1,288
Orcopampa, Gold       9,392   9,778   17,579   21,297
Orcopampa, Silver       434   366   843   718
Orcopampa, Copper       0   0   2   2
Uchucchacua, Gold       8   0   13   0
Uchucchacua, Silver       6,598   4,957   12,335   10,909
Uchucchacua, Lead       361   313   709   631
Uchucchacua, Zinc       277   449   513   656
La Zanja, Gold       3   12   7   25
La Zanja, Silver       0   0   0   1
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       22,105   22,618   41,221   45,018
                     
 

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 Mar 31  

For the 6 months ended June 30

        2016   2015   2016   2015

Commercial Deductions in units in operation by mine and
mineral

      (in thousands of US$)
Julcani, Gold       1   7   1   9
Julcani, Silver       1,435   2,682   2,870   4,010
Julcani, Lead       140   225   275   352
Julcani, Copper       7   30   18   49
Mallay, Gold       80   0   124   0
Mallay, Silver       1,149   920   2,259   1,799
Mallay, Lead       550   682   1,231   1,188
Mallay, Zinc       1,302   1,235   2,672   2,093
Orcopampa, Gold       48   64   150   120
Orcopampa, Silver       0   0   16   0
Orcopampa, Copper       0   0   1   1
Uchucchacua, Gold       12   1   18   1
Uchucchacua, Silver       10,384   8,179   19,640   16,142
Uchucchacua, Lead       561   495   1,129   921
Uchucchacua, Zinc       1,431   2,237   2,743   3,127
La Zanja, Gold       107   39   165   63
La Zanja, Silver       7   0   8   0
El Brocal, Gold       2,408   1,098   4,602   1,635
El Brocal, Silver       2,092   3,361   4,120   6,946
El Brocal, Lead       1,266   1,078   2,321   3,271
El Brocal, Zinc       8,599   6,282   13,954   12,088
El Brocal, Copper       27,796   24,953   55,401   36,241
Non Mining Units       0   0   0   0

Consolidated Commercial deductions in units in
operation

      59,375   53,568   113,717   90,054
                     
 

Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated Selling expenses:

               
  For the 3 months ended Mar 31  

For the 6 months ended June 30

  2016   2015   2016   2015

Selling expenses by mine and mineral

(in thousands of US$)
Julcani, Gold 0   1   0   2
Julcani, Silver 207   344   385   584
Julcani, Lead 20   29   38   52
Julcani, Copper 1   4   2   7
Mallay, Gold 17   0   26   0
Mallay, Silver 176   133   337   272
Mallay, Lead 84   101   182   180
Mallay, Zinc 128   126   244   237
Orcopampa, Gold 161   192   320   442
Orcopampa, Silver 7   7   15   15
Orcopampa, Copper 0   0   0   0
Uchucchacua, Gold 2   0   2   0
Uchucchacua, Silver 1,214   543   2,023   1,351
Uchucchacua, Lead 67   34   116   78
Uchucchacua, Zinc 51   49   84   81
La Zanja, Gold 269   353   486   655
La Zanja, Silver 4   9   10   22
El Brocal, Gold 131   37   251   65
El Brocal, Silver 176   160   342   485
El Brocal, Lead 164   87   294   340
El Brocal, Zinc 776   402   1,197   993
El Brocal, Copper 1,560   869   3,036   1,429
Non Mining Units 127   413   725   758
Consolidated Selling expenses 5,342   3,893   10,115   8,046
               
       
      JULCANI
      2Q 2016     2Q 2015
      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)     5     5,077     498     -     21     5,600     23     8,214     693     -     88     9,019
Add:                                                                        
Exploration Expenses (US$000)     3     2,602     255     -     11     2,871     12     4,184     353     -     45     4,594
Commercial Deductions (US$000)     1     1,435     140     -     7     1,583     7     2,682     225     -     30     2,944
Selling Expenses (US$000)     0     207     20     -     1     228     1     344     29     -     4     377
Cost Applicable to Sales (US$000)     9     9,321     913     -     39     10,282     43     15,425     1,300     -     168     16,935
Divide:                                                                        
Volume Sold     11     817,511     787     -     13     Not Applicable     49     1,254,805     926     -     39     Not Applicable
CAS     812     11.40     1,160     -     3,015     Not Applicable     872     12.29     1,404     -     4,258     Not Applicable
                                                                         
         
        JULCANI
        6M 2016     6M 2015
        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)       5     9,082     885     -     49     10,021     34     12,688     1,139     -     147     14,009
Add:                                                                          
Exploration Expenses (US$000)       3     4,813     469     -     26     5,311     17     6,370     572     -     74     7,033
Commercial Deductions (US$000)       1     2,870     275     -     18     3,165     9     4,010     352     -     49     4,420
Selling Expenses (US$000)       0     385     38     -     2     425     2     584     52     -     7     645
Cost Applicable to Sales (US$000)       9     17,151     1,666     -     96     18,922     62     23,653     2,115     -     277     26,107
Divide:                                                                          
Volume Sold       11     1,551,735     1,365     -     31     Not Applicable     64     1,873,579     1,399     -     58    

Not Applicable

CAS       847     11.05     1,220     -     3,057    

Not Applicable

    974     12.62     1,512     -     4,741    

Not Applicable

                                                                           
       
      MALLAY
      2Q 2016     2Q 2015
      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)     245     2,577     1,230     1,872     -     5,923     -     1,788     1,351     1,683     -     4,822
Add:                                                                        
Exploration Expenses (US$000)     89     940     449     683     -     2,161     -     797     602     750     -     2,148
Commercial Deductions (US$000)     80     1,149     550     1,302     -     3,081     -     920     682     1,235     -     2,837
Selling Expenses (US$000)     17     176     84     128     -     404     -     133     101     126     -     360
Cost Applicable to Sales (US$000)     430     4,842     2,312     3,985     -     11,569     -     3,638     2,736     3,793     -     10,167
Divide:                                                                        
Volume Sold     459     385,120     1,771     2,231     -     Not Applicable     -     267,856     1,654     1,841     -     Not Applicable
CAS     937     12.57     1,305     1,786     -     Not Applicable     -     13.58     1,654     2,060     -     Not Applicable
                                                                         
       
      MALLAY
      6M 2016     6M 2015
      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)     364     4,668     2,525     3,381    

-

    10,938     -     3,834     2,537     3,340     -     9,711
Add:                                                                        
Exploration Expenses (US$000)     130     1,668     902     1,208     -     3,909     -     1,479     978     1,288     -     3,745
Commercial Deductions (US$000)     124     2,259     1,231     2,672     -     6,285     -     1,799     1,188     2,093     -     5,080
Selling Expenses (US$000)     26     337     182     244     -     790     -     272     180     237     -     688
Cost Applicable to Sales (US$000)     644     8,932     4,841     7,506     -     21,922     -     7,384     4,883     6,958     -     19,224
Divide:                                                                        
Volume Sold     699     727,710     3,570     4,526     -     Not Applicable     -     529,674     3,110     3,477     -     Not Applicable
CAS     921     12.27     1,356     1,658     -    

Not Applicable

    -     13.94     1,570     2,001     -    

Not Applicable

                                                                         
                                                                         
      ORCOPAMPA
      2Q 2016     2Q 2015
      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)     20,761     959     -     -     -     21,720     23,330     872     -     -     -     24,202
Add:                             -                                          
Exploration Expenses (US$000)     9,392     434     -     -     -     9,826     9,778     366     -     -     -     10,144
Commercial Deductions (US$000)     48     -     -     -     -     48     64     -     -     -     -     64
Selling Expenses (US$000)     161     7     -     -     -     168     192     7     -     -     -     199
Cost Applicable to Sales (US$000)     30,362     1,400     -     -     -     31,762     33,364     1,245     -     -     -     34,609
Divide:                                                                        
Volume Sold     43,130     155,889     -     -     -     Not Applicable     48,047     133,795     -     -     -     Not Applicable
CAS     704     8.98     -     -     -     Not Applicable     694     9.31     -     -     -     Not Applicable
                                                                         
       
      ORCOPAMPA
      6M 2016     6M 2015
      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)     42,532     2,040     -     -     6     44,578     54,022     1,822     -     -     6     55,851
Add:                                                                        
Exploration Expenses (US$000)     17,579     843     -     -     2     18,424     21,297     718     -     -     2     22,018
Commercial Deductions (US$000)     150     16     -     -     1     167     120     0     -     -     1     121
Selling Expenses (US$000)     320     15     -     -     0     335     442     15     -     -     0     457
Cost Applicable to Sales (US$000)     60,580     2,914     -     -     9     63,504     75,881     2,556     -     -     10     78,447
Divide:                                                                        
Volume Sold     87,081     342,097     -     -     3     Not Applicable     108,957     279,184     -     -     3     Not Applicable
CAS     696     8.52     -     -     3,073    

Not Applicable

    696     9.15     -     -     3,171    

Not Applicable

                                                                         
       
      UCHUCCHACUA
      2Q 2016     2Q 2015
      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     24,885     1,363     1,047     -     27,326     2     25,055     1,584     2,269     -     28,910
Add:                                                                        
Exploration Expenses (US$000)     8     6,598     361     277     -     7,245     0     4,957     313     449     -     5,720
Commercial Deductions (US$000)     12     10,384     561     1,431     -     12,388     1     8,179     495     2,237     -     10,911
Selling Expenses (US$000)     2     1,214     67     51     -     1,333     0     543     34     49     -     627
Cost Applicable to Sales (US$000)     53     43,080     2,353     2,806     -     48,292     3     38,734     2,427     5,004     -     46,167
Divide:                                                                        
Volume Sold     68     3,876,108     2,199     1,367     -     Not Applicable     3     2,472,030     1,273     1,701     -     Not Applicable
CAS     782     11.11     1,070     2,052     -    

Not Applicable

    1,124     15.67     1,907     2,942     -    

Not Applicable

                                                                         
       
      UCHUCCHACUA
      6M 2016     6M 2015
      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)     48     46,443     2,670     1,931     -     51,092     2     50,203     2,903     3,018     -     56,126
Add:                                                                        
Exploration Expenses (US$000)     13     12,335     709     513     -     13,570     0     10,909     631     656     -     12,196
Commercial Deductions (US$000)     18     19,640     1,129     2,743     -     23,530     1     16,142     921     3,127     -     20,190
Selling Expenses (US$000)     2     2,023     116     84     -     2,225     0     1,351     78     81     -     1,510
Cost Applicable to Sales (US$000)     81     80,440     4,625     5,271     -     90,417     3     78,604     4,532     6,883     -     90,022
Divide:                                                                        
Volume Sold     101     7,484,129     3,990     2,728     -     Not Applicable     3     5,226,729     2,736     2,415     -     Not Applicable
CAS     802     10.75     1,159     1,932     -    

Not Applicable

    1,101     15.04     1,657     2,850     -    

Not Applicable

                                                                         
       
      LA ZANJA
      2Q 2016     2Q 2015
      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)     24,049     398     -     -     -     24,447     29,630     740     -     -     -     30,370
Add:                                                                        
Exploration Expenses (US$000)     3     0     -     -     -     3     12     0     -     -     -     13
Commercial Deductions (US$000)     107     7     -     -     -     114     39     -     -     -     -     39
Selling Expenses (US$000)     269     4     -     -     -     274     353     9     -     -     -     362
Cost Applicable to Sales (US$000)     24,428     410     -     -     -     24,838     30,035     749     -     -     -     30,784
Divide:                                                                        
Volume Sold     45,856     57,602     -     -     -     Not Applicable     36,518     68,376     -     -     -     Not Applicable
CAS     533     7.11     -     -     -     Not Applicable     822     10.96     -     -     -     Not Applicable
                                                                         
       
      LA ZANJA
      6M 2016     6M 2015
      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)     41,767     834     -     -     -     42,601     54,315     1,864     -     -     -     56,179
Add:                                                                        
Exploration Expenses (US$000)     7     0     -     -     -     7     25     1     -     -     -     26
Commercial Deductions (US$000)     165     8     -     -     -     173     63     -     -     -     -     63
Selling Expenses (US$000)     486     10     -     -     -     496     655     22     -     -     -     677
Cost Applicable to Sales (US$000)     42,425     851     -     -     -     43,277     55,058     1,888     -     -     -     56,945
Divide:                                                                        
Volume Sold     79,288     126,389     -     -     -     Not Applicable     68,598     176,299     -     -     -     Not Applicable
CAS     535     6.74     -     -     -    

Not Applicable

    803     10.71     -     -     -     Not Applicable
                                                                         
       
      BROCAL
      2Q 2016     2Q 2015
      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)     1,805     2,429     2,262     10,684     21,485     38,665     877     3,834     2,080     9,608     20,750     37,149
Add:                                                                        
Exploration Expenses (US$000)     -     -     -     -     -     -     -     -     -     -     -     -
Commercial Deductions (US$000)     2,408     2,092     1,266     8,599     27,796     42,160     1,098     3,361     1,078     6,282     24,953     36,773
Selling Expenses (US$000)     131     176     164     776     1,560     2,808     37     160     87     402     869     1,555
Cost Applicable to Sales (US$000)     4,344     4,698     3,692     20,059     50,841     83,633     2,012     7,356     3,245     16,292     46,572     75,477
Divide:                                                                        
Volume Sold     3,228     342,385     2,912     11,886     10,560     Not Applicable     1,656     526,698     2,456     9,822     8,792     Not Applicable
CAS     1,346     13.72     1,268     1,688     4,815     Not Applicable     1,215     13.97     1,321     1,659     5,297     Not Applicable
                                                                         
       
      BROCAL
      6M 2016     6M 2015
      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)     3,769     5,131     4,419     17,974     45,595     76,887     1,310     9,810     6,863     20,063     28,881     66,927
Add:                                                                        
Exploration Expenses (US$000)     -     -     -     -     -     -     -     -     -     -     -     -
Commercial Deductions (US$000)     4,602     4,120     2,321     13,954     55,401     80,397     1,635     6,946     3,271     12,088     36,241     60,180
Selling Expenses (US$000)     251     342     294     1,197     3,036     5,119     65     485     340     993     1,429     3,311
Cost Applicable to Sales (US$000)     8,622     9,592     7,033     33,124     104,032     162,403     3,010     17,241     10,474     33,143     66,550     130,418
Divide:                                                                        
Volume Sold     6,561     717,335     5,310     20,573     21,636     Not Applicable     2,488     1,352,732     8,432     21,007     12,403     Not Applicable
CAS     1,314     13.37     1,324     1,610     4,808    

Not Applicable

    1,210     12.75     1,242     1,578     5,366     Not Applicable
                                                                         
       
      NON MINING COMPANIES
      2Q 2016     2Q 2015
      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)     -     -     -     -     -     2,702     -     -     -     -     -     13,043
Add:                                                                        
Selling Expenses (US$000)     -     -     -     -     -     127     -     -     -     -     -     413
Total (US$000)     -     -     -     -     -     2,829     -     -     -     -     -     13,456
                                                                         
       
      NON MINING COMPANIES
      6M 2016     6M 2015
      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)     -     -     -     -     -     5,676     -     -     -     -     -     22,504
Add:                                                                        
Selling Expenses (US$000)     -     -     -     -     -     725     -     -     -     -     -     758
Total (US$000)     -     -     -     -     -     6,401     -     -     -     -     -     23,262
                                                                         
       
      BUENAVENTURA CONSOLIDATED
      2Q 2016     2Q 2015
      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)     46,896     36,325     5,353     13,602     21,506     126,383     53,862     40,504     5,708     13,559     20,839     147,515
Add:                                                                        
Exploration Expenses (US$000)     9,495     10,574     1,065     960     11     22,105     9,802     10,304     1,268     1,198     45     22,618
Commercial Deductions (US$000)     2,657     15,067     2,516     11,333     27,802     59,375     1,208     15,141     2,480     9,755     24,984     53,568
Selling Expenses (US$000)     579     1,785     335     955     1,561     5,342     583     1,197     251     577     872     3,893
Cost Applicable to Sales (US$000)     59,627     63,751     9,269     26,850     50,880     213,205     65,455     67,146     9,708     25,089     46,740     227,594
Divide:                                                                        
Volume Sold     92,752     5,634,615     7,669     15,484     10,572     Not Applicable     86,272     4,723,560     6,309     13,364     8,831     Not Applicable
CAS     643     11.31     1,209     1,734     4,812     Not Applicable     759     14.22     1,539     1,877     5,292     Not Applicable
                                                                         
       
      BUENAVENTURA CONSOLIDATED
      6M 2016     6M 2015
      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)     88,485     68,196     10,499     23,286     45,651     241,793     109,683     80,223     13,442     26,421     29,034     281,307
Add:                                                                        
Exploration Expenses (US$000)     17,731     19,660     2,081     1,721     29     41,221     21,340     19,477     2,181     1,944     76     45,018
Commercial Deductions (US$000)     5,060     28,913     4,955     19,368     55,420     113,717     1,827     28,897     5,732     17,308     36,290     90,054
Selling Expenses (US$000)     1,085     3,111     630     1,525     3,038     10,115     1,163     2,729     650     1,310     1,436     8,046
Cost Applicable to Sales (US$000)     112,362     119,880     18,165     45,900     104,137     406,846     134,013     131,326     22,004     46,983     66,837     424,425
Divide:                                                                        
Volume Sold     173,741     10,949,395     14,236     27,826     21,670     Not Applicable     180,109     9,438,198     15,678     26,899     12,465     Not Applicable
CAS     647     10.95     1,276     1,650     4,806     Not Applicable     744     13.91     1,404     1,747     5,362     Not Applicable
                                                                         
       
      COIMOLACHE
      2Q 2016     2Q 2015
      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)     13,952     993     -     -     -     14,945     12,873     963     -     -     -     13,836
Add:                                                                        
Exploration Expenses (US$000)     2,756     196     -     -     -     2,952     1,752     131     -     -     -     1,883
Commercial Deductions (US$000)     190     17     -     -     -     207     89     7     -     -     -     95
Selling Expenses (US$000)     270     19     -     -     -     289     214     16     -     -     -     230
Cost Applicable to Sales (US$000)     17,167     1,225     -     -     -     18,392     14,927     1,117     -     -     -     16,044
Divide:                                                                        
Volume Sold     36,596     191,812     -     -     -     Not Applicable     30,024     162,106     -     -     -     Not Applicable
CAS     469     6.39     -     -     -     Not Applicable     497     6.89     -     -     -     Not Applicable
                                                                         
       
      COIMOLACHE
      6M 2016     6M 2015
      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)     26,374     2,100     -     -     -     28,474     25,349     1,913     -     -     -     27,262
Add:                                                                        
Exploration Expenses (US$000)     3,950     315     -     -     -     4,265     8,852     668     -     -     -     9,520
Commercial Deductions (US$000)     320     33     -     -     -     353     289     23     -     -     -     312
Selling Expenses (US$000)     512     41     -     -     -     553     440     33     -     -     -     473
Cost Applicable to Sales (US$000)     31,157     2,488     -     -     -     33,645     34,930     2,637     -     -     -     37,567
Divide:                                                                        
Volume Sold     69,404     430,003     -     -     -     Not Applicable     60,746     331,507     -     -     -     Not Applicable
CAS     449     5.79     -     -     -    

Not Applicable

    575     7.95     -     -     -     Not Applicable
                                                                         

APPENDIX 5: ALL-IN SUSTAINING COST

                               
All-in Sustaining Cost for 2Q16                              
                               
    Buenaventura1    

La Zanja

   

Tantahuatay

    Attributable 2
   

2Q16

   

2Q16

   

2Q16

   

2Q16

Au Ounces Sold BVN     88,930                        
Au Ounces bought from La Zanja     -45,262                        
Au Ounces Sold Net     43,669       45,566       36,596       82,519
                               
   

2Q16

   

2Q16

   

2Q16

   

2Q16

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   78,168 1,790     19,818 435     14,945 408     94,676 1,147
Exploration in Operating Units   22,102 506     678 15     2,952.23 81     23,645 287
Royalties   4,682 107     0 0     0 0     4,682 57

Commercial Deductions4

  17,101 392     1,188 26     207 6     17,814 216
Selling Expenses   2,136 49     273.75 6     289 8     2,397 29
Administrative Expenses5   11,680 267     534 12     498 14     12,163 147
Other Expenses   0 0     2,204 48     1,332 36     1,704 21
Other Incomes   -1,408 -32     -3,353 -74     -1,709 -47     -3,872 -47
Administrative charges   0 0     615.74 14     182 5     400 5
Sustaining Capex6   5,098 117     2,550 56     5,065 138     8,482 103
                               
By-product Credit   -109,859 -2,516     -1,071 -24     -3,332 -91     -111,763 -1,354
                               
All-in Sustaining Cost   29,700 680     23,436 514     20,430 558     50,326 610
                               
*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.
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.
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
 
                                         
All-in Sustaining Cost for 2Q15                                        
                                         
      Buenaventura1     La Zanja     Tantahuatay     Attributable Production2
     

2Q15

   

2Q15

   

2Q15

   

2Q15

Au Ounces Sold BVN         84,616                              
Au Ounces bought from La Zanja         -36,518                              
Au Ounces Sold Net         48,098         39,651         30,024         81,175
                                         
      2Q15    

2Q15

   

2Q15

   

2Q15

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     65,094   1,353     33,793   852     13,836   461     88,572   1,091
Exploration in Operating Units     22,605   470     2,600   66     1,883   63     24,739   305
Royalties     4,801   100     0   0     0   0     4,801   59

Commercial Deductions4

    16,756   348     945   24     95   3     17,296   213
Selling Expenses     1,565   33     362   9     231   8     1,849   23
Administrative Expenses5     10,167   211     366   9     394   13     10,519   130
Other Expenses     0   0     4,518   114     1,862   62     3,144   39
Other Incomes     -1,266   -26     -5,549   -140     -2,155   -72     -5,074   -63
Other administrative charges     0   0     858   22     126   4     506   6
Sustaining Capex6     4,599   96     9,406   237     9,178   306     13,270   163
                                         
By-product Credit     -82,469   -1,715     -1,249   -32     -2,643   -88     -84,192   -1,037
                                         
All-in Sustaining Cost     41,852   870     46,048   1,161     22,808   760     75,430   929
                                         
*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.
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 6M16                                        
                                         
      Buenaventura1     La Zanja     Tantahuatay     Attributable 2
     

6M16

   

6M16

   

6M16

   

6M16

Au Ounces Sold BVN         166,478                              
Au Ounces bought from La Zanja         -78,586                              
Au Ounces Sold Net         87,892         71,996         69,404         153,921
                                         
     

6M16

   

6M16

   

6M16

   

6M16

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     136,579   1,554     36,824   511     28,474   410     167,535   1,088
Exploration in Operating Units     41,214   469     1,272   18     4,265.25   61     43,599   283
Royalties     9,356   106     0   0     0   0     9,356   61

Commercial Deductions4

    33,147   377     -1,808   -25     353   5     32,329   210
Selling Expenses     3,777   43     496   7     553   8     4,262   28
Administrative Expenses5     24,418   278     1,026   14     1,053   15     25,384   165
Other Expenses     0   0     4,094   57     2,139   31     3,030   20
Other Incomes     -2,169   -25     -7,156   -99     -2,820   -41     -7,097   -46
Administrative charges     0   0     1,199   17     504   7     838   5
Sustaining Capex6     16,078   183     2,821   39     8,872   128     21,132   137
                                         
By-product Credit     -193,054   -2,196     -1,786   -25     -6,896   -99     -196,766   -1,278
                                         
All-in Sustaining Cost     69,346   789     36,982   514     36,496   526     103,602   673
                                         
*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.
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.
6. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.
 
                                         
All-in Sustaining Cost for 6M15                                        
                                         
      Buenaventura1     La Zanja     Tantahuatay     Attributable Production2
      6M15    

6M15

   

6M15

   

6M15

Au Ounces Sold BVN         177,622                              
Au Ounces bought from La Zanja         -68,598                              
Au Ounces Sold Net         109,023         67,628         60,746         169,263
                                         
      6M15    

6M15

   

6M15

   

6M15

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     144,524   1,326     57,182   846     27,262   449     185,796   1,098
Exploration in Operating Units     44,992   413     8,310   123     9,521   157     53,218   314
Royalties     11,600   106     0   0     0   0     11,600   69

Commercial Deductions4

    29,810   273     1,639   24     312   5     30,804   182
Selling Expenses     3,302   30     677   10     474   8     3,851   23
Administrative Expenses5     22,749   209     740   11     928   15     23,514   139
Other Expenses     0   0     6,630   98     2,748   45     4,620   27
Other Incomes     -2,471   -23     -9,335   -138     -3,599   -59     -8,867   -52
Other administrative charges     0   0     2,442   36     571   9     1,525   9
Sustaining Capex6     10,009   92     13,536   200     15,552   256     23,427   138
                                         
By-product Credit     -150,069   -1,376     -2,636   -39     -5,532   -91     -153,685   -908
                                         
All-in Sustaining Cost     114,446   1,050     79,185   1,171     48,236   794     175,802   1,039
                                         
*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.
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 6

               
                 
Compañía de Minas Buenaventura S.A.A. and Subsidiaries                
Consolidated Statement of Financial Position                
As of June 30, 2016 and December 31, 2015                
          2016     2015
Assets         US$(000)     US$(000)
Current assets                
Cash and cash equivalents         181,452     78,519
Trade and other accounts receivable, net         262,162     219,862
Inventory, net         120,119     101,473
Income tax credit         23,741     45,919
Prepaid expenses         10,366     8,231
Embedded derivatives for concentrate sales, net         17,292     -
Total current assets         615,132     454,004
Assets classified as held for sale         4,905     15,592
          620,037     469,596
                 
Non-current assets                
Trade and other accounts receivable, net         177,259     162,567
Inventory, net         14,381     26,029
Investment in associates         1,956,380     2,043,983
Mining concessions, development costs, property, plant and equipment, net         1,782,188     1,747,624
Investment properties, net         10,307     10,719
Deferred income tax asset, net         46,038     41,574
Prepaid expenses         30,868     29,235
Other assets         17,925     15,854
Total non-current assets         4,035,346     4,077,585
                 
Total assets         4,655,383     4,547,181
                 
                 
Liabilities and shareholders’ equity                
Current liabilities                
Bank loans         54,368     285,302
Trade and other accounts payable         234,385     247,114
Provisions         64,122     49,829
Income tax payable         1,850     2,444
Embedded derivatives for concentrate sales, net         -     1,694
Hedge derivative financial instruments         90     10,643
Financial obligations         36,510     33,394
Total current liabilities         391,325     630,420
                 
Liabilities directly associated with assets classified as held for sale         6,396     20,611
          397,721     651,031
                 
Non-current liabilities                
Trade and other accounts payable         18,538     15,057
Provisions         147,664     141,885
Financial obligations         572,393     320,316
Contingent consideration liability         16,994     16,994
Deferred income tax liability, net         7,911     12,662
Total non-current liabilities         763,500     506,914
                 
Total liabilities         1,161,221     1,157,945
                 
Shareholders’ equity                
Capital stock         750,497     750,497
Investment shares         1,396     1,396
Additional paid-in capital         219,055     219,055
Legal reserve         162,744     162,714
Other reserves         269     269
Retained earnings         2,136,198     2,024,895
Other reserves of equity         (1,454)     2,240
Shareholders’ equity, net attributable to owners of the parent         3,268,705     3,161,066
Non-controlling interest         225,457     228,170
Total shareholders’ equity         3,494,162     3,389,236
                 
Total liabilities and shareholders’ equity         4,655,383     4,547,181
                 
                     
Compañía de Minas Buenaventura S.A.A. and Subsidiaries                    
Consolidated Statement of profit or loss                    
For the three and six-month periods ended June 30, 2016 and 2015                    
                     
   

For the three-month period
ended June 30,

     

For the six-month period
ended June 30,

    2016   2015       2016   2015
    US$(000)   US$(000)       US$(000)   US$(000)
Continuing operations                    
Operating income                    
Net sales of goods   273,746     214,034         488,826     434,634  
Net sales of services   5,693     22,516         11,261     32,307  
Royalty income   5,861     7,390         12,546     16,480  
Total operating income   285,300     243,940         512,633     483,421  
                     
Operating costs                    
Cost of sales of goods, excluding depreciation and amortization   (115,963 )   (130,223 )       (223,120 )   (250,405 )
Cost of services, excluding depreciation and amortization   (10,420 )   (17,292 )       (18,673 )   (30,902 )
Depreciation and amortization   (45,842 )   (61,355 )       (92,680 )   (109,514 )
Exploration in operating units   (22,105 )   (22,618 )       (41,221 )   (45,018 )
Mining royalties   (5,963 )   (6,482 )       (12,131 )   (14,907 )
Total operating costs   (200,293 )   (237,970 )       (387,825 )   (450,746 )
                     
Gross profit   85,007     5,970         124,808     32,675  
                     
Operating expenses, net                    
Administrative expenses   (19,758 )   (18,299 )       (41,169 )   (38,968 )
Selling expenses   (5,342 )   (3,893 )       (10,115 )   (8,046 )
Exploration in non-operating areas   (4,955 )   (9,704 )       (8,469 )   (20,401 )
Reversal (expense) for provision for contingencies   1,087     (731 )       202     (481 )
Impairment of long-lived assets   -     (3,803 )       -     (3,803 )
Other, net   4,505     (5,072 )       8,320     (220 )
Total operating expenses, net   (24,463 )   (41,502 )       (51,231 )   (71,919 )
                     
Operating profit (loss)   60,544     (35,532 )       73,577     (39,244 )
                     
Other income (expense), net                    
Share in results of associates under equity method   20,675     11,966         49,072     48,240  
Financial income   1,965     970         4,312     1,614  
Net gain (loss) from currency exchange difference   (891 )   (1,264 )       5,488     (3,581 )
Financial costs   (7,694 )   (8,269 )       (15,674 )   (14,144 )
Total other income (expense), net   14,055     3,403         43,198     32,129  
                     
Profit (loss) before income tax   74,599     (32,129 )       116,775     (7,115 )
Current income tax   (12,214 )   (2,003 )       (19,217 )   (7,380 )
Deferred income tax   (1,983 )   2,067         11,809     (2,983 )
                     
Profit (loss) from continuing operations   60,402     (32,065 )       109,367     (17,478 )
                     
Discontinued operations                    
Profit (loss) from discontinued operations   (1,929 )   575         354     (3,764 )
Net profit   58,473     (31,490 )       109,721     (21,242 )
                     
Attributable to:                    
Owners of the parent   55,461     (18,746 )       107,023     (1,427 )
Non-controlling interest   3,012     (12,744 )       2,698     (19,815 )
    58,473     (31,490 )       109,721     (21,242 )
                     
Basic and diluted profit (loss) per share attributable to equity holders                    
of the parent, stated in U.S. dollars   0.22     (0.07 )       0.42     (0.01 )
                     
Profit (loss) for continuing operations, basic and diluted per share                    
attributable to equity holders of the parent, expressed in U.S. dollars   0.24     (0.13 )       0.43     (0.07 )
                     
Weighted average number of shares outstanding                    
(common and investment), in units   253,715,190     253,715,190         253,715,190     253,715,190  
                             
                     
Consolidated Statements of cash Flows                    
For the three and six-month periods ended June 30, 2016 and 2015                    
                     
   

For the three-month period
ended June 30,

     

For the six-month period
ended June 30,

    2016   2015       2016   2015
    US$(000)   US$(000)       US$(000)   US$(000)
                     
Operating activities                    
Proceeds from sales   234,024     250,675         415,845     482,454  
Dividends received   2,769     902         136,784     2,959  
Value Added Tax recovered   17,779     19,506         70,872     52,873  
Royalties received   13,501     9,397         21,058     22,841  
Interest received   60     855         1,714     1,797  
Payments to suppliers and third-parties   (164,963 )   (183,029 )       (333,019 )   (361,783 )
Payments to employees   (33,389 )   (41,700 )       (69,154 )   (87,028 )
Payments of interest   (14,083 )   (4,129 )       (17,873 )   (9,599 )
Payment of income taxes   (9,304 )   (7,121 )       (11,461 )   (11,262 )
Payments of mining royalties   (4,887 )   (5,684 )       (9,356 )   (11,882 )
                     
Net cash and cash equivalents provided by operating activities   41,507     39,672         205,410     81,370  
                     
Investing activities                    
Proceeds from sales of mining concessions, property, plant and equipment   1,962     1,886         2,072     2,020  
Proceeds from sales of intangibles   227     -         227     -  
Payments of mining concessions, development costs, property, plant and equipment   (69,340 )   (44,514 )       (121,368 )   (81,632 )
                     
Net cash and cash equivalents used in investing activities   (67,151 )   (42,628 )       (119,069 )   (79,612 )
                     
Financing activities                    
Increase of bank loans   15,851     -         175,851     90,000  
Payment of bank loans   (252,000 )   -         (412,000 )   (40,000 )
Increase of financial obligations   273,814     -         275,000     10,000  
Payment of financial obligations   (8,299 )   (4,068 )       (16,883 )   (9,086 )
Dividends paid to non-controlling interest   (1,980 )   (2,640 )       (4,060 )   (5,908 )
Acquisition of non-controlling interest   (1,149 )   -         (1,307 )   -  
Increase of restricted current accounts   4,395             (1,988 )   -  
Payments of dividends   (9 )   -         (9 )   -  
                     
Net cash and cash equivalents provided by (used in) financing activities   30,623     (6,708 )       14,604     45,006  
                     
Net increase (decrease) in cash and cash equivalents during the period   4,979     (9,664 )       100,945     46,764  
Cash and cash equivalents at the beginning of the period   174,485     134,940         78,519     78,512  
                     
Cash and cash equivalents at period-end   179,464     125,276         179,464     125,276  
                     
                     
Net change in unrealized gain (loss) on hedge derivates   -     (2,131 )       -     (2,296 )
                             
             
     

For the three-month period
ended June 30,

   

For the six-month period
ended June 30,

      2016   2015     2016   2015
      US$(000)   US$(000)     US$(000)   US$(000)
                     
Reconciliation of net profit to cash and cash equivalents provided                    
by operating activities                    
                     
Net profit (loss) attributable to owners of the parent     55,461     (18,746 )     107,023     (1,427 )
                     
Plus (less):                    
Depreciation and amortization     41,781     61,355       92,680     117,808  
Net loss (gain) on sales of mining concessions, property, plant and equipment     2,182     1,639       2,072     2,953  
Accretion expense of provision for closure of mining units and exploration projects     960     2,560       1,698     2,835  
Net loss attributable to non-controlling interest     3,012     (12,744 )     2,698     (19,815 )
Net share in results of associates under equity method     (20,675 )   (11,966 )     (49,072 )   (48,240 )
Provision for estimated fair value of embedded derivatives related to concentrate     (16,928 )   6,061       (29,949 )   (595 )
sales and adjustments on open liquidations                    
Deferred income tax expense (income)     1,983     (2,067 )     (11,809 )   2,983  
Provision return for impairment of inventories     (7,072 )   6,034       (8,854 )   4,782  
Net loss (gain) from currency exchange difference     891     1,187       (5,488 )   3,504  
Impairment of long-lived assets     -     3,803       -     3,803  
Provision for employee bonus     (5,658 )   (8,175 )     -     -  
Other net     (675 )   8,379       (587 )   956  
                     
Net changes in operating assets and liabilities:                    
Decrease (increase) in operating assets -                    
Trade and other accounts receivable     (37,715 )   8,780       (36,178 )   29,474  
Inventories     (7,978 )   (3,335 )     1,821     24,466  
Income tax credit     10,057     (1,879 )     18,001     (180 )
Prepaid expenses     (558 )   1,539       (6,924 )   2,699  
                     
Increase (decrease) in operating liabilities -                    
Trade and other accounts payable     14,321     20,286       (16,337 )   (14,359 )
Provisions     5,386     (23,941 )     8,425     (32,594 )
Income tax payable     (37 )   -       (594 )   (642 )
                     
Proceeds from dividends     2,769     902       136,784     2,959  
                     
Net cash and cash equivalents provided by operating activities     41,507     39,672       205,410     81,370  

GET DAILY NEWS FLOW

Sign Up To Receive All Morning
News To Your Email Inbox

Please review our Disclaimer and Privacy Policy before subscribing.

FIREWEED METALS (TSX.V: FWZ)

Fireweed Metals

Fireweed Metals is an expansion-stage critical metals exploration company. The company's flagship Macpass project is located in Yukon and hosts one of the world's largest undeveloped zinc-lead-silver deposits The project is a clear standout... LEARN MORE