
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Name | Symbol | Market | Type |
---|---|---|---|
Grana y Montero SAA | NYSE:GRAM | NYSE | Depository Receipt |
Price Change | % Change | Price | High Price | Low Price | Open Price | Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 1.99 | 0 | 00:00:00 |
CONTENTS
|
Page
|
Consolidated Statement of Financial Position
|
1
|
Consolidated Statement of Income
|
2
|
Consolidated Statement of Comprehensive Income
|
3
|
Consolidated Statement of Changes in Equity
|
4
|
Consolidated Statement of Cash Flows
|
5
|
Notes to the Consolidated Financial Statements
|
6 - 39
|
At
|
At
|
|||||||
December 31,
|
December 31,
|
|||||||
2020
|
2021
|
|||||||
Soles (a)
|
3.624
|
3.998
|
||||||
Chilean Pesos (b)
|
711.24
|
844.69
|
||||||
Colombian Pesos (c)
|
3,432.50
|
3,981.16
|
2020
|
2021
|
|||||||
USD(000)
|
USD(000)
|
|||||||
Assets
|
586,479
|
360,834
|
||||||
Liabilities
|
321,599
|
431,556
|
2020
|
2021
|
|||||||
Gain
|
426,164
|
383,199
|
||||||
Loss
|
(429,930
|
)
|
(430,410
|
)
|
Less than
|
1-2
|
2-5
|
More than
|
|||||||||||||||||
As of December 31, 2020
|
1 year
|
years
|
years
|
5 years
|
Total
|
|||||||||||||||
Other financial liabilities (except
|
||||||||||||||||||||
for finance leases and lease
|
||||||||||||||||||||
liability for right-of-use asset)
|
433,318
|
183,796
|
197,785
|
23,953
|
838,852
|
|||||||||||||||
Finance leases
|
16,287
|
14,919
|
20,851
|
8,515
|
60,572
|
|||||||||||||||
Lease liability for right-of-use asset
|
24,714
|
32,006
|
19,847
|
11,131
|
87,698
|
|||||||||||||||
Bonds
|
137,090
|
168,673
|
385,919
|
971,543
|
1,663,225
|
|||||||||||||||
Trade accounts payables (except
|
||||||||||||||||||||
non-financial liabilities)
|
1,001,470
|
40,502
|
-
|
-
|
1,041,972
|
|||||||||||||||
Accounts payables to related parties
|
43,818
|
35,461
|
-
|
836
|
80,115
|
|||||||||||||||
Other accounts payables (except
|
||||||||||||||||||||
non-financial liabilities)
|
356,101
|
62,943
|
230,352
|
322,123
|
971,519
|
|||||||||||||||
2,012,798
|
538,300
|
854,754
|
1,338,101
|
4,743,953
|
||||||||||||||||
Less than
|
1-2
|
2-5
|
More than
|
|||||||||||||||||
As of December 31, 2021
|
1 year
|
years
|
years
|
5 years
|
Total
|
|||||||||||||||
Other financial liabilities (except
|
||||||||||||||||||||
for finance leases and lease
|
||||||||||||||||||||
liability for right-of-use asset)
|
224,503
|
52,751
|
173,392
|
124,320
|
574,966
|
|||||||||||||||
Finance leases
|
5,624
|
4,613
|
296
|
-
|
10,533
|
|||||||||||||||
Lease liability for right-of-use asset
|
18,817
|
24,295
|
21,993
|
8,086
|
73,191
|
|||||||||||||||
Bonds
|
137,852
|
206,476
|
837,931
|
792,037
|
1,974,296
|
|||||||||||||||
Trade accounts payables (except
|
||||||||||||||||||||
non-financial liabilities)
|
912,826
|
-
|
-
|
-
|
912,826
|
|||||||||||||||
Accounts payables to related parties
|
51,004
|
50,712
|
-
|
-
|
101,716
|
|||||||||||||||
Other accounts payables (except
|
||||||||||||||||||||
non-financial liabilities)
|
349,459
|
22,941
|
109,383
|
422,666
|
904,449
|
|||||||||||||||
1,700,085
|
361,788
|
1,142,995
|
1,347,109
|
4,551,977
|
2020
|
2021
|
|||||||
Total financial liabilities and bonds (Note 15 and Note 16)
|
1,831,079
|
1,840,822
|
||||||
Less: Cash and cash equivalents (Note 8)
|
(900,168
|
)
|
(957,178
|
)
|
||||
Net debt
|
930,911
|
883,644
|
||||||
Total equity
|
1,595,296
|
1,474,934
|
||||||
Total capital
|
2,526,207
|
2,358,578
|
||||||
Gearing ratio
|
0.37
|
0.37
|
Level 3
|
||||
As of December 31, 2020
|
||||
Financial liabilities
|
||||
Other financial entities (Note 15-b)
|
152,523
|
|||
As of December 31, 2021
|
||||
Financial liabilities
|
||||
Other financial entities (Note 15-b)
|
165,878
|
Operating segments financial position
|
||||||||||||||||||||||||||||||||||||
Segment reporting
|
||||||||||||||||||||||||||||||||||||
Infrastructure
|
||||||||||||||||||||||||||||||||||||
As of December 31, 2020
|
Engineering and construction
|
Energy
|
Toll roads
|
Transportation
|
Water
treatment
|
Real estate
|
Parent
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||
Assets.-
|
||||||||||||||||||||||||||||||||||||
Cash and cash equivalent
|
382,850
|
60,165
|
117,893
|
207,975
|
7,408
|
73,531
|
50,346
|
-
|
900,168
|
|||||||||||||||||||||||||||
Trade accounts receivables, net
|
425,939
|
37,614
|
25,014
|
111,602
|
565
|
38,043
|
64,390
|
-
|
703,167
|
|||||||||||||||||||||||||||
Work in progress, net
|
186,433
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
186,433
|
|||||||||||||||||||||||||||
Accounts receivable from related parties
|
107,495
|
35
|
31,868
|
2,624
|
30
|
1,342
|
102,103
|
(218,159
|
)
|
27,338
|
||||||||||||||||||||||||||
Other accounts receivable
|
323,084
|
27,900
|
23,631
|
13,220
|
197
|
10,446
|
35,051
|
2
|
433,531
|
|||||||||||||||||||||||||||
Inventories, net
|
58,653
|
36,016
|
8,496
|
31,861
|
-
|
418,341
|
360
|
(1,727
|
)
|
552,000
|
||||||||||||||||||||||||||
Prepaid expenses
|
7,798
|
1,964
|
6,485
|
328
|
116
|
-
|
6,281
|
-
|
22,972
|
|||||||||||||||||||||||||||
Total current assets
|
1,492,252
|
163,694
|
213,387
|
367,610
|
8,316
|
541,703
|
258,531
|
(219,884
|
)
|
2,825,609
|
||||||||||||||||||||||||||
Long-term trade accounts receivable, net
|
53,036
|
-
|
15,740
|
632,214
|
-
|
2,181
|
27,495
|
-
|
730,666
|
|||||||||||||||||||||||||||
Long-term accounts receivable from related parties
|
315,393
|
-
|
14,508
|
-
|
11,103
|
-
|
611,498
|
(332,431
|
)
|
620,071
|
||||||||||||||||||||||||||
Prepaid expenses
|
-
|
981
|
19,009
|
2,048
|
736
|
-
|
-
|
(510
|
)
|
22,264
|
||||||||||||||||||||||||||
Other long-term accounts receivable
|
134,719
|
70,694
|
531
|
-
|
7,346
|
54,237
|
60,696
|
-
|
328,223
|
|||||||||||||||||||||||||||
Investments in associates and joint ventures
|
109,870
|
8,080
|
-
|
-
|
-
|
6,095
|
1,322,865
|
(1,411,394
|
)
|
35,516
|
||||||||||||||||||||||||||
Investment property
|
1,467
|
-
|
-
|
-
|
-
|
24,606
|
44,521
|
(44,521
|
)
|
26,073
|
||||||||||||||||||||||||||
Property, plant and equipment, net
|
169,091
|
166,382
|
9,186
|
794
|
146
|
9,592
|
16,718
|
33,560
|
405,469
|
|||||||||||||||||||||||||||
Intangible assets, net
|
143,575
|
250,327
|
371,437
|
681
|
-
|
872
|
19,017
|
6,081
|
791,990
|
|||||||||||||||||||||||||||
Right-of-use assets, net
|
8,179
|
9,872
|
4,626
|
99
|
-
|
3,936
|
51,401
|
(13,595
|
)
|
64,518
|
||||||||||||||||||||||||||
Deferred income tax asset
|
174,269
|
4,717
|
5,037
|
-
|
779
|
18,704
|
53,536
|
5,123
|
262,165
|
|||||||||||||||||||||||||||
Total non-current assets
|
1,109,599
|
511,053
|
440,074
|
635,836
|
20,110
|
120,223
|
2,207,747
|
(1,757,687
|
)
|
3,286,955
|
||||||||||||||||||||||||||
Total assets
|
2,601,851
|
674,747
|
653,461
|
1,003,446
|
28,426
|
661,926
|
2,466,278
|
(1,977,571
|
)
|
6,112,564
|
||||||||||||||||||||||||||
Liabilities.-
|
||||||||||||||||||||||||||||||||||||
Borrowings
|
230,682
|
32,550
|
2,405
|
42
|
-
|
95,709
|
102,469
|
(10,973
|
)
|
452,884
|
||||||||||||||||||||||||||
Bonds
|
4,546
|
-
|
32,819
|
21,081
|
-
|
-
|
-
|
-
|
58,446
|
|||||||||||||||||||||||||||
Trade accounts payable
|
861,833
|
51,225
|
51,221
|
32,637
|
61
|
42,565
|
57,625
|
-
|
1,097,167
|
|||||||||||||||||||||||||||
Accounts payable to related parties
|
185,104
|
1,083
|
17,738
|
21,531
|
-
|
19,074
|
15,708
|
(216,420
|
)
|
43,818
|
||||||||||||||||||||||||||
Current income tax
|
26,922
|
1,351
|
1,638
|
3,606
|
166
|
-
|
811
|
-
|
34,494
|
|||||||||||||||||||||||||||
Other accounts payable
|
525,195
|
12,905
|
35,997
|
6,719
|
766
|
91,976
|
40,252
|
4,596
|
718,406
|
|||||||||||||||||||||||||||
Provisions
|
8,876
|
18,943
|
1,659
|
-
|
-
|
492
|
62,787
|
-
|
92,757
|
|||||||||||||||||||||||||||
Total current liabilities
|
1,843,158
|
118,057
|
143,477
|
85,616
|
993
|
249,816
|
279,652
|
(222,797
|
)
|
2,497,972
|
||||||||||||||||||||||||||
Borrowings
|
25,273
|
103,154
|
2,291
|
59
|
-
|
11,021
|
328,753
|
(25,115
|
)
|
445,436
|
||||||||||||||||||||||||||
Long-term bonds
|
22,911
|
-
|
248,029
|
603,373
|
-
|
-
|
-
|
-
|
874,313
|
|||||||||||||||||||||||||||
Long-term trade accounts payable
|
-
|
-
|
-
|
-
|
-
|
-
|
40,502
|
-
|
40,502
|
|||||||||||||||||||||||||||
Other long-term accounts payable
|
140,605
|
-
|
11,623
|
231
|
2,762
|
23,357
|
4,654
|
-
|
183,232
|
|||||||||||||||||||||||||||
Long-term accounts payable to related parties
|
104,432
|
-
|
836
|
36,297
|
24,207
|
-
|
186,886
|
(316,361
|
)
|
36,297
|
||||||||||||||||||||||||||
Provisions
|
122,503
|
37,599
|
26,034
|
1,925
|
-
|
-
|
148,548
|
-
|
336,609
|
|||||||||||||||||||||||||||
Deferred income tax liability
|
25,576
|
36,793
|
1,518
|
39,020
|
-
|
-
|
-
|
-
|
102,907
|
|||||||||||||||||||||||||||
Total non-current liabilities
|
441,300
|
177,546
|
290,331
|
680,905
|
26,969
|
34,378
|
709,343
|
(341,476
|
)
|
2,019,296
|
||||||||||||||||||||||||||
Total liabilities
|
2,284,458
|
295,603
|
433,808
|
766,521
|
27,962
|
284,194
|
988,995
|
(564,273
|
)
|
4,517,268
|
||||||||||||||||||||||||||
Equity attributable to controlling interest in the Company
|
261,501
|
354,982
|
161,710
|
177,694
|
464
|
138,933
|
1,474,398
|
(1,302,076
|
)
|
1,267,606
|
||||||||||||||||||||||||||
Non-controlling interest
|
55,892
|
24,162
|
57,943
|
59,231
|
-
|
238,799
|
2,885
|
(111,222
|
)
|
327,690
|
||||||||||||||||||||||||||
Total liabilities and equity
|
2,601,851
|
674,747
|
653,461
|
1,003,446
|
28,426
|
661,926
|
2,466,278
|
(1,977,571
|
)
|
6,112,564
|
Operating segments financial position
|
||||||||||||||||||||||||||||||||||||
Segment reporting
|
||||||||||||||||||||||||||||||||||||
Infrastructure
|
||||||||||||||||||||||||||||||||||||
As of December 31, 2021
|
Engineering and construction
|
Energy
|
Toll roads
|
Transportation
|
Water
treatment
|
Real estate
|
Parent
Company
operations
|
Eliminations
|
Consolidated
|
|||||||||||||||||||||||||||
Assets.-
|
||||||||||||||||||||||||||||||||||||
Cash and cash equivalent
|
303,925
|
121,873
|
114,100
|
182,607
|
7,499
|
109,828
|
117,346
|
-
|
957,178
|
|||||||||||||||||||||||||||
Trade accounts receivables, net
|
366,299
|
67,662
|
38,418
|
106,856
|
1,003
|
9,958
|
84
|
-
|
590,280
|
|||||||||||||||||||||||||||
Work in progress, net
|
316,191
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
316,191
|
|||||||||||||||||||||||||||
Accounts receivable from related parties
|
96,073
|
121
|
48,012
|
4,309
|
-
|
3,166
|
52,644
|
(183,508
|
)
|
20,817
|
||||||||||||||||||||||||||
Other accounts receivable
|
390,133
|
31,092
|
30,057
|
18,734
|
960
|
3,783
|
12,297
|
2
|
487,058
|
|||||||||||||||||||||||||||
Inventories, net
|
48,192
|
35,489
|
7,662
|
31,949
|
13
|
366,650
|
-
|
(1,629
|
)
|
488,326
|
||||||||||||||||||||||||||
Prepaid expenses
|
15,838
|
3,575
|
6,531
|
344
|
52
|
-
|
5,802
|
-
|
32,142
|
|||||||||||||||||||||||||||
Total current assets
|
1,536,651
|
259,812
|
244,780
|
344,799
|
9,527
|
493,385
|
188,173
|
(185,135
|
)
|
2,891,992
|
||||||||||||||||||||||||||
Investments available for sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Total current assets
|
1,536,651
|
259,812
|
244,780
|
344,799
|
9,527
|
493,385
|
188,173
|
(185,135
|
)
|
2,891,992
|
||||||||||||||||||||||||||
Long-term trade accounts receivable, net
|
851
|
-
|
15,654
|
666,801
|
-
|
-
|
-
|
-
|
683,306
|
|||||||||||||||||||||||||||
Long-term accounts receivable from related parties
|
335,150
|
-
|
19,700
|
42
|
11,536
|
-
|
584,596
|
(307,127
|
)
|
643,897
|
||||||||||||||||||||||||||
Prepaid expenses
|
-
|
981
|
20,558
|
1,894
|
684
|
-
|
-
|
(510
|
)
|
23,607
|
||||||||||||||||||||||||||
Other long-term accounts receivable
|
10,448
|
86,815
|
-
|
-
|
7,346
|
57,243
|
39,508
|
-
|
201,360
|
|||||||||||||||||||||||||||
Investments in associates and joint ventures
|
108,258
|
8,951
|
-
|
-
|
-
|
5,443
|
1,581,030
|
(1,672,289
|
)
|
31,393
|
||||||||||||||||||||||||||
Investment property
|
-
|
-
|
-
|
-
|
-
|
22,416
|
42,558
|
-
|
64,974
|
|||||||||||||||||||||||||||
Property, plant and equipment, net
|
142,228
|
153,456
|
7,056
|
749
|
181
|
6,845
|
1,653
|
(10,961
|
)
|
301,207
|
||||||||||||||||||||||||||
Intangible assets, net
|
142,499
|
257,580
|
322,625
|
351
|
-
|
733
|
14,575
|
5,028
|
743,391
|
|||||||||||||||||||||||||||
Right-of-use assets, net
|
3,825
|
3,890
|
5,308
|
61
|
17
|
1,888
|
40,789
|
(8,061
|
)
|
47,717
|
||||||||||||||||||||||||||
Deferred income tax asset
|
173,205
|
4,717
|
21,304
|
-
|
644
|
16,960
|
47,038
|
5,094
|
268,962
|
|||||||||||||||||||||||||||
Total non-current assets
|
916,464
|
516,390
|
412,205
|
669,898
|
20,408
|
111,528
|
2,351,747
|
(1,988,826
|
)
|
3,009,814
|
||||||||||||||||||||||||||
Total assets
|
2,453,115
|
776,202
|
656,985
|
1,014,697
|
29,935
|
604,913
|
2,539,920
|
(2,173,961
|
)
|
5,901,806
|
||||||||||||||||||||||||||
Liabilities.-
|
||||||||||||||||||||||||||||||||||||
Borrowings
|
136,512
|
27,046
|
3,687
|
45
|
18
|
69,065
|
13,573
|
(8,606
|
)
|
241,340
|
||||||||||||||||||||||||||
Bonds
|
4,896
|
-
|
36,637
|
24,496
|
-
|
-
|
3,809
|
-
|
69,838
|
|||||||||||||||||||||||||||
Trade accounts payable
|
754,094
|
67,686
|
44,210
|
30,637
|
464
|
30,401
|
38,894
|
683
|
967,069
|
|||||||||||||||||||||||||||
Accounts payable to related parties
|
131,531
|
1,079
|
47,340
|
42,185
|
19
|
19,155
|
13,623
|
(203,928
|
)
|
51,004
|
||||||||||||||||||||||||||
Current income tax
|
59,698
|
15,748
|
17,920
|
-
|
347
|
1,058
|
478
|
-
|
95,249
|
|||||||||||||||||||||||||||
Other accounts payable
|
559,803
|
23,116
|
38,198
|
9,104
|
791
|
91,342
|
31,510
|
-
|
753,864
|
|||||||||||||||||||||||||||
Provisions
|
67,076
|
25,498
|
1,759
|
-
|
-
|
560
|
54,028
|
-
|
148,921
|
|||||||||||||||||||||||||||
Total current liabilities
|
1,713,610
|
160,173
|
189,751
|
106,467
|
1,639
|
211,581
|
155,915
|
(211,851
|
)
|
2,327,285
|
||||||||||||||||||||||||||
Borrowings
|
5,382
|
121,693
|
1,721
|
15
|
-
|
5,315
|
205,244
|
(810
|
)
|
338,560
|
||||||||||||||||||||||||||
Long-term bonds
|
21,386
|
-
|
215,296
|
602,201
|
-
|
-
|
352,201
|
-
|
1,191,084
|
|||||||||||||||||||||||||||
Long-term trade accounts payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Other long-term accounts payable
|
54,026
|
-
|
8,163
|
219
|
2,862
|
24,427
|
2,672
|
-
|
92,369
|
|||||||||||||||||||||||||||
Long-term accounts payable to related parties
|
25,957
|
-
|
1,006
|
88,213
|
24,671
|
-
|
197,844
|
(286,979
|
)
|
50,712
|
||||||||||||||||||||||||||
Provisions
|
56,362
|
55,279
|
33,188
|
3,039
|
-
|
-
|
181,629
|
-
|
329,497
|
|||||||||||||||||||||||||||
Deferred income tax liability
|
18,663
|
31,187
|
-
|
47,515
|
-
|
-
|
-
|
-
|
97,365
|
|||||||||||||||||||||||||||
Total non-current liabilities
|
181,776
|
208,159
|
259,374
|
741,202
|
27,533
|
29,742
|
939,590
|
(287,789
|
)
|
2,099,587
|
||||||||||||||||||||||||||
Total liabilities
|
1,895,386
|
368,332
|
449,125
|
847,669
|
29,172
|
241,323
|
1,095,505
|
(499,640
|
)
|
4,426,872
|
||||||||||||||||||||||||||
Equity attributable to controlling interest in the Company
|
543,768
|
378,653
|
152,303
|
125,271
|
763
|
139,728
|
1,441,579
|
(1,560,889
|
)
|
1,221,176
|
||||||||||||||||||||||||||
Non-controlling interest
|
13,961
|
29,217
|
55,557
|
41,757
|
-
|
223,862
|
2,836
|
(113,432
|
)
|
253,758
|
||||||||||||||||||||||||||
Total liabilities and equity
|
2,453,115
|
776,202
|
656,985
|
1,014,697
|
29,935
|
604,913
|
2,539,920
|
(2,173,961
|
)
|
5,901,806
|
Operating segment performance
|
||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||
Infrastructure
|
||||||||||||||||||||||||||||||||||||
For the period ended December 31, 2020
|
Engineering and construction
|
Energy
|
Toll roads
|
Transportation
|
Water
treatment
|
Real estate
|
Parent
Company
operations
|
Elimination
|
Consolidated
|
|||||||||||||||||||||||||||
Revenue
|
2,092,592
|
369,798
|
466,824
|
345,258
|
3,359
|
182,439
|
71,197
|
(385,062
|
)
|
3,146,405
|
||||||||||||||||||||||||||
Gross profit (loss)
|
115,995
|
53,251
|
40,858
|
107,918
|
366
|
40,345
|
(2,344
|
)
|
(46,137
|
)
|
310,252
|
|||||||||||||||||||||||||
Administrative expenses
|
(102,985
|
)
|
(16,119
|
)
|
(16,584
|
)
|
(12,738
|
)
|
(289
|
)
|
(16,462
|
)
|
(23,647
|
)
|
54,811
|
(134,013
|
)
|
|||||||||||||||||||
Other income and expenses, net
|
(43,573
|
)
|
(4,185
|
)
|
(79,576
|
)
|
72
|
42
|
1,962
|
(55,984
|
)
|
60
|
(181,182
|
)
|
||||||||||||||||||||||
Operating (loss) profit
|
(30,563
|
)
|
32,947
|
(55,302
|
)
|
95,252
|
119
|
25,845
|
(81,975
|
)
|
8,734
|
(4,943
|
)
|
|||||||||||||||||||||||
Financial expenses
|
(54,173
|
)
|
(17,525
|
)
|
(32,376
|
)
|
(9,316
|
)
|
(275
|
)
|
(12,647
|
)
|
(48,371
|
)
|
28,328
|
(146,355
|
)
|
|||||||||||||||||||
Financial income
|
8,792
|
2,239
|
4,326
|
1,586
|
897
|
4,584
|
47,402
|
(30,510
|
)
|
39,316
|
||||||||||||||||||||||||||
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
7,222
|
(7,222
|
)
|
-
|
||||||||||||||||||||||||||
Share of profit or loss in associates and joint ventures
|
-
|
2,391
|
-
|
-
|
-
|
34
|
(105,888
|
)
|
104,233
|
770
|
||||||||||||||||||||||||||
(Loss) profit before income tax
|
(75,944
|
)
|
20,052
|
(83,352
|
)
|
87,522
|
741
|
17,816
|
(181,610
|
)
|
103,563
|
(111,212
|
)
|
|||||||||||||||||||||||
Income tax
|
(3,614
|
)
|
(7,500
|
)
|
(13,477
|
)
|
(26,681
|
)
|
(277
|
)
|
(2,854
|
)
|
(7,768
|
)
|
(37
|
)
|
(62,208
|
)
|
||||||||||||||||||
(Loss) profit from continuing operations
|
(79,558
|
)
|
12,552
|
(96,829
|
)
|
60,841
|
464
|
14,962
|
(189,378
|
)
|
103,526
|
(173,420
|
)
|
|||||||||||||||||||||||
Loss from discontinuing operations
|
-
|
-
|
-
|
-
|
-
|
-
|
(16,919
|
)
|
(5
|
)
|
(16,924
|
)
|
||||||||||||||||||||||||
(Loss) profit for the year
|
(79,558
|
)
|
12,552
|
(96,829
|
)
|
60,841
|
464
|
14,962
|
(206,297
|
)
|
103,521
|
(190,344
|
)
|
|||||||||||||||||||||||
(Loss) profit from attributable to:
|
||||||||||||||||||||||||||||||||||||
Owners of the Company
|
(76,580
|
)
|
9,176
|
(88,865
|
)
|
45,631
|
464
|
1,391
|
(206,257
|
)
|
97,169
|
(217,871
|
)
|
|||||||||||||||||||||||
Non-controlling interest
|
(2,978
|
)
|
3,376
|
(7,964
|
)
|
15,210
|
-
|
13,571
|
(40
|
)
|
6,352
|
27,527
|
||||||||||||||||||||||||
(79,558
|
)
|
12,552
|
(96,829
|
)
|
60,841
|
464
|
14,962
|
(206,297
|
)
|
103,521
|
(190,344
|
)
|
Operating segment performance
|
||||||||||||||||||||||||||||||||||||
Segment Reporting
|
||||||||||||||||||||||||||||||||||||
Infrastructure
|
||||||||||||||||||||||||||||||||||||
For the Period ended December 31, 2021
|
Engineering and construction
|
Energy
|
Toll roads
|
Transportation
|
Water
treatment
|
Real estate
|
Parent
Company
operations
|
Elimination
|
Consolidated
|
|||||||||||||||||||||||||||
Revenue
|
2,560,138
|
541,859
|
515,382
|
348,915
|
3,650
|
239,391
|
67,202
|
(328,988
|
)
|
3,947,549
|
||||||||||||||||||||||||||
Gross profit (loss)
|
142,900
|
110,078
|
81,964
|
81,993
|
1,322
|
42,025
|
3,372
|
(46,674
|
)
|
416,980
|
||||||||||||||||||||||||||
Administrative expenses
|
(125,711
|
)
|
(14,575
|
)
|
(14,460
|
)
|
(14,267
|
)
|
(449
|
)
|
(14,911
|
)
|
(46,193
|
)
|
50,336
|
(180,230
|
)
|
|||||||||||||||||||
Other income and expenses, net
|
43,685
|
(4,400
|
)
|
(1,284
|
)
|
1,537
|
4
|
1,337
|
(38,705
|
)
|
(868
|
)
|
1,306
|
|||||||||||||||||||||||
Operating profit (loss)
|
60,874
|
91,103
|
66,220
|
69,263
|
877
|
28,451
|
(81,526
|
)
|
2,794
|
238,056
|
||||||||||||||||||||||||||
Financial expenses
|
(121,199
|
)
|
(14,705
|
)
|
(29,442
|
)
|
(8,298
|
)
|
(124
|
)
|
(11,947
|
)
|
(118,676
|
)
|
42,330
|
(262,061
|
)
|
|||||||||||||||||||
Financial income
|
1,870
|
1,034
|
2,544
|
520
|
510
|
2,269
|
40,740
|
(43,714
|
)
|
5,773
|
||||||||||||||||||||||||||
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
20,008
|
(20,008
|
)
|
-
|
||||||||||||||||||||||||||
Share of profit or loss in associates and joint ventures
|
(1,574
|
)
|
2,833
|
-
|
-
|
-
|
831
|
32,638
|
(35,369
|
)
|
(641
|
)
|
||||||||||||||||||||||||
(Loss) profit before income tax
|
(60,029
|
)
|
80,265
|
39,322
|
61,485
|
1,263
|
19,604
|
(106,816
|
)
|
(53,967
|
)
|
(18,873
|
)
|
|||||||||||||||||||||||
Income tax
|
(17,509
|
)
|
(22,469
|
)
|
(10,012
|
)
|
(19,382
|
)
|
(500
|
)
|
(6,644
|
)
|
26,808
|
(66
|
)
|
(49,774
|
)
|
|||||||||||||||||||
(Loss) profit from continuing operations
|
(77,538
|
)
|
57,796
|
29,310
|
42,103
|
763
|
12,960
|
(80,008
|
)
|
(54,033
|
)
|
(68,647
|
)
|
|||||||||||||||||||||||
Loss from discontinuing operations
|
-
|
-
|
-
|
-
|
-
|
-
|
(26,716
|
)
|
(58
|
)
|
(26,774
|
)
|
||||||||||||||||||||||||
(Loss) profit for the year
|
(77,538
|
)
|
57,796
|
29,310
|
42,103
|
763
|
12,960
|
(106,724
|
)
|
(54,091
|
)
|
(95,421
|
)
|
|||||||||||||||||||||||
(Loss) profit from attributable to:
|
||||||||||||||||||||||||||||||||||||
Owners of the Company
|
(74,639
|
)
|
51,294
|
18,345
|
31,577
|
763
|
794
|
(106,677
|
)
|
(53,307
|
)
|
(131,850
|
)
|
|||||||||||||||||||||||
Non-controlling interest
|
(2,899
|
)
|
6,502
|
10,965
|
10,526
|
-
|
12,166
|
(47
|
)
|
(784
|
)
|
36,429
|
||||||||||||||||||||||||
(77,538
|
)
|
57,796
|
29,310
|
42,103
|
763
|
12,960
|
(106,724
|
)
|
(54,091
|
)
|
(95,421
|
)
|
2020
|
2021
|
|||||||
Cash on hand
|
996
|
936
|
||||||
Remittances in-transit
|
2,340
|
2,222
|
||||||
Bank accounts (a)
|
274,582
|
367,240
|
Current accounts
|
161,227
|
142,029
|
||||||
Banco de la Nacion
|
20,862
|
19,847
|
||||||
Savings deposits and mutual funds
|
9,038
|
62
|
||||||
Time deposits (less than 3 months)
|
83,455
|
205,302
|
Escrow account (b)
|
622,250
|
586,780
|
Operational funds
|
298,435
|
261,001
|
||||||
Reserve funds
|
144,737
|
163,939
|
||||||
Consortium funds
|
122,088
|
78,589
|
||||||
Guarantee funds
|
56,990
|
83,251
|
900,168
|
957,178
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Receivables (net) (a)
|
759,795
|
773,575
|
260,689
|
269,427
|
499,106
|
504,148
|
||||||||||||||||||
Unbilled receivables (net) - Subsidiaries (b)
|
407,262
|
209,258
|
331,142
|
209,258
|
76,120
|
-
|
||||||||||||||||||
Unbilled receivables (net) - Concessions (c)
|
266,776
|
290,753
|
111,336
|
111,595
|
155,440
|
179,158
|
||||||||||||||||||
1,433,833
|
1,273,586
|
703,167
|
590,280
|
730,666
|
683,306
|
2020
|
2021
|
|||||||
Current
|
724,322
|
683,921
|
||||||
Past due up to 30 days
|
5,737
|
41,222
|
||||||
Past due from 31 days up to 90 days
|
6,801
|
11,668
|
||||||
Past due from 91 days up to 120 days
|
2,279
|
15,814
|
||||||
Past due from 121 days up to 360 days
|
4,185
|
7,070
|
||||||
Past due over 360 days
|
16,471
|
13,880
|
||||||
759,795
|
773,575
|
Unbilled receivables - Subsidiaries
|
||||||||
2020
|
2021
|
|||||||
Cumbra Peru S.A.
|
315,878
|
170,063
|
||||||
Cumbra Ingenieria S.A.
|
25,823
|
24,177
|
||||||
UNNA Transporte S.A.C.
|
6,298
|
10,291
|
||||||
UNNA Energia S.A.
|
1,512
|
4,718
|
||||||
Qualys S.A.
|
-
|
5
|
||||||
Aenza S.A.A
|
-
|
4
|
||||||
Adexus S.A.
|
57,751
|
-
|
||||||
407,262
|
209,258
|
2020
|
2021
|
|||||||
Tren Urbano de Lima S.A.
|
235,763
|
256,526
|
||||||
Carretera Andina del Sur S.A.C.
|
10,611
|
12,667
|
||||||
Red Vial 5 S.A.
|
15,436
|
16,451
|
||||||
Carretera Sierra Piura S.A.C.
|
4,401
|
4,489
|
||||||
Concesionaria La Chira S.A.
|
565
|
620
|
||||||
266,776
|
290,753
|
2020
|
2021
|
|||||||
Cumbra Peru S.A.
|
170,965
|
312,068
|
||||||
Cumbra Ingenieria S.A.
|
15,468
|
4,123
|
||||||
186,433
|
316,191
|
2020
|
2021
|
|||||||
Vial y Vives - DSD S.A. - Modernization and expansion of Arauco Plant
|
24,224
|
139,025
|
||||||
Vial y Vives - DSD S.A. - Quebrada Blanca Project
|
73,337
|
64,777
|
||||||
Cumbra Peru S.A. - Concentrator Plant and tunnel of Quellaveco
|
68,701
|
82,253
|
||||||
Cumbra Peru S.A. - Jorge Chavez Airport
|
-
|
16,602
|
||||||
Cumbra Peru S.A. - Talara Refinery
|
15,468
|
7,128
|
||||||
Others
|
4,703
|
6,406
|
||||||
186,433
|
316,191
|
2020
|
2021
|
|||||||
Revenue from sales of goods and services:
|
||||||||
- Joint operations
|
15,903
|
22,374
|
||||||
- Associates
|
5
|
-
|
||||||
15,907
|
22,374
|
As of December 31,
|
As of December 31,
|
|||||||||||||||
2020
|
2021
|
|||||||||||||||
Receivable
|
Payable
|
Receivable
|
Payable
|
|||||||||||||
Current portion:
|
||||||||||||||||
Joint operations
|
||||||||||||||||
Consorcio Rio Urubamba
|
9,357
|
-
|
9,792
|
-
|
||||||||||||
Consorcio Rio Mantaro
|
-
|
7,655
|
-
|
7,043
|
||||||||||||
Consorcio Constructor Chavimochic
|
-
|
6,208
|
-
|
9,301
|
||||||||||||
Consorcio Peruano de Conservacion
|
3,156
|
-
|
654
|
2,392
|
||||||||||||
Consorcio Vial Quinua
|
-
|
2,051
|
-
|
1,947
|
||||||||||||
Consorcio Chicama Ascope
|
2,922
|
-
|
-
|
-
|
||||||||||||
Consorcio Inti Punku
|
-
|
6,556
|
1,865
|
1,733
|
||||||||||||
Consorcio GyM Conciviles
|
1,341
|
1,472
|
1,479
|
1,074
|
||||||||||||
Consorcio Manperan
|
1,057
|
656
|
1,389
|
4,968
|
||||||||||||
Consorcio Italo Peruano
|
1,520
|
217
|
1,394
|
106
|
||||||||||||
Consorcio Norte Pachacutec
|
1,077
|
1,192
|
125
|
282
|
||||||||||||
Consorcio Ermitaño
|
890
|
474
|
1,028
|
515
|
||||||||||||
Terminales del Peru
|
501
|
161
|
92
|
399
|
||||||||||||
Consorcio CDEM
|
1,111
|
-
|
-
|
1,545
|
||||||||||||
Consorcio GyM-Stracon
|
-
|
644
|
-
|
143
|
||||||||||||
Consorcio TNT Vial y Vives - DSD Chile Ltda
|
-
|
1,015
|
-
|
633
|
||||||||||||
Otros menores
|
2,446
|
1,701
|
288
|
1,803
|
||||||||||||
25,378
|
30,002
|
18,106
|
33,884
|
|||||||||||||
Other related parties
|
||||||||||||||||
Ferrovias S.A.
|
-
|
11,139
|
-
|
15,513
|
||||||||||||
Peru Piping Spools S.A.C.
|
1,960
|
2,677
|
2,711
|
1,607
|
||||||||||||
1,960
|
13,816
|
2,711
|
17,120
|
|||||||||||||
Current portion
|
27,338
|
43,818
|
20,817
|
51,004
|
||||||||||||
Non-current portion
|
||||||||||||||||
Gasoducto Sur Peruano S.A.
|
620,071
|
-
|
643,897
|
-
|
||||||||||||
Ferrovias S.A.
|
-
|
12,862
|
-
|
14,690
|
||||||||||||
Ferrovias Participaciones S.A.
|
-
|
23,435
|
-
|
36,022
|
||||||||||||
Non-current
|
620,071
|
36,297
|
643,897
|
50,712
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Advances to suppliers
|
76,200
|
33,769
|
76,200
|
33,769
|
-
|
-
|
||||||||||||||||||
Income tax on-account payments
|
48,054
|
44,074
|
48,052
|
44,072
|
2
|
2
|
||||||||||||||||||
VAT credit
|
54,076
|
47,295
|
43,498
|
38,924
|
10,578
|
8,371
|
||||||||||||||||||
Guarantee deposits
|
217,441
|
199,132
|
156,123
|
185,334
|
61,318
|
13,798
|
||||||||||||||||||
Claims to third parties
|
212,565
|
215,943
|
108,748
|
186,065
|
103,817
|
29,878
|
||||||||||||||||||
Petroleos del Peru S.A.- Petroperu S.A.
|
87,826
|
106,077
|
17,132
|
19,262
|
70,694
|
86,815
|
||||||||||||||||||
ITAN and other tax receivable
|
63,003
|
48,378
|
30,468
|
17,302
|
32,535
|
31,076
|
||||||||||||||||||
Restricted funds
|
29,121
|
7,346
|
2,092
|
-
|
27,029
|
7,346
|
||||||||||||||||||
Rental and sale of equipment - Cumbra Peru S.A. projects
|
29,149
|
32,827
|
29,149
|
32,827
|
-
|
-
|
||||||||||||||||||
Accounts receivable from personneel
|
10,957
|
16,963
|
10,957
|
16,963
|
-
|
-
|
||||||||||||||||||
Consorcio Panorama
|
25,026
|
27,193
|
-
|
-
|
25,026
|
27,193
|
||||||||||||||||||
Other minors
|
10,386
|
38,991
|
9,738
|
38,854
|
648
|
137
|
||||||||||||||||||
863,804
|
817,987
|
532,157
|
613,371
|
331,647
|
204,616
|
|||||||||||||||||||
Impairment
|
(102,050
|
)
|
(129,569
|
)
|
(98,626
|
)
|
(126,313
|
)
|
(3,424
|
)
|
(3,256
|
)
|
||||||||||||
761,754
|
688,418
|
433,531
|
487,058
|
328,223
|
201,360
|
2020
|
2021
|
|||||||
Associates
|
27,246
|
22,267
|
||||||
Joint ventures
|
8,270
|
9,127
|
||||||
35,516
|
31,393
|
2020
|
2021
|
|||||||
Balance at January 1,
|
37,035
|
35,516
|
||||||
Dividends received
|
(2,318
|
)
|
(3,445
|
)
|
||||
Equity interest in results
|
770
|
(641
|
)
|
|||||
Impairment of investment
|
(38
|
)
|
-
|
|||||
Conversion adjustment
|
67
|
(37
|
)
|
|||||
Balance at December 31,
|
35,516
|
31,393
|
Property,
|
||||||||||||||||
Investment
|
plant and
|
Intangibles
|
Right-of-use
|
|||||||||||||
property
|
equipment
|
assets
|
assets
|
|||||||||||||
(a)
|
(b)
|
(a)
|
||||||||||||||
Net cost at January 1, 2020
|
28,326
|
463,990
|
854,227
|
90,581
|
||||||||||||
Additions
|
98
|
36,065
|
50,405
|
12,075
|
||||||||||||
Reclassifications and disposals
|
-
|
(17,564
|
)
|
(23,625
|
)
|
(21,541
|
)
|
|||||||||
Conversion adjustments
|
-
|
8,334
|
9,612
|
934
|
||||||||||||
Deductions for sale of assets
|
62
|
(6,796
|
)
|
(8
|
)
|
-
|
||||||||||
Depreciation, amortization
|
(2,413
|
)
|
(78,560
|
)
|
(98,621
|
)
|
(17,531
|
)
|
||||||||
Net cost at December 31, 2020
|
26,073
|
405,469
|
791,990
|
64,518
|
||||||||||||
Net cost at January 1, 2021
|
26,073
|
405,469
|
791,990
|
64,518
|
||||||||||||
Additions
|
152
|
42,374
|
68,350
|
7,988
|
||||||||||||
Reclassifications and disposals
|
43,113
|
(56,985
|
)
|
(1,815
|
)
|
5,943
|
||||||||||
Desconsolidation of subsidiary
|
-
|
(7,935
|
)
|
(751
|
)
|
(6,632
|
)
|
|||||||||
Conversion adjustments
|
(48
|
)
|
(5,252
|
)
|
(6,997
|
)
|
(401
|
)
|
||||||||
Deductions for sale of assets
|
-
|
(5,684
|
)
|
-
|
-
|
|||||||||||
Depreciation, amortization
|
(4,316
|
)
|
(70,780
|
)
|
(107,386
|
)
|
(23,699
|
)
|
||||||||
Net cost at December 31, 2021
|
64,974
|
301,207
|
743,391
|
47,717
|
2020
|
2021
|
|||||||
Cost of services and goods (Note 21)
|
79,732
|
82,063
|
||||||
Administrative expenses (Note 21)
|
6,393
|
5,425
|
||||||
Depreciation discontinued operations
|
12,379
|
5,940
|
||||||
Total depreciation
|
98,504
|
93,428
|
||||||
(-) Depreciation related to investment property
|
(2,413
|
)
|
(4,316
|
)
|
||||
(-) Depreciation related to right-of-use assets (Note 14)
|
(17,531
|
)
|
(18,332
|
)
|
||||
Total depreciation of property, plant and equipment
|
78,560
|
70,780
|
2020
|
2021
|
|||||||
Cost of sales and services (Note 21)
|
93,135
|
102,452
|
||||||
Administrative expenses (Note 21)
|
4,138
|
3,642
|
||||||
Amortization discontinued operations
|
1,348
|
1,292
|
||||||
98,621
|
107,386
|
2020
|
2021
|
|||||||
Engineering and construction
|
38,211
|
36,345
|
||||||
Electromechanical
|
20,735
|
20,735
|
||||||
58,946
|
57,080
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Bank loans (a)
|
571,659
|
343,679
|
409,272
|
217,935
|
162,387
|
125,744
|
||||||||||||||||||
Finance leases
|
52,391
|
9,836
|
13,635
|
5,118
|
38,756
|
4,718
|
||||||||||||||||||
Lease liability for right-of-use asset
|
72,726
|
60,507
|
19,950
|
14,541
|
52,776
|
45,966
|
||||||||||||||||||
Other financial entities (b)
|
201,544
|
165,878
|
10,027
|
3,746
|
191,517
|
162,132
|
||||||||||||||||||
898,320
|
579,900
|
452,884
|
241,340
|
445,436
|
338,560
|
Current
|
Non-current
|
|||||||||||||||||||||||
Interest
|
Date of
|
At December 31,
|
At December 31,
|
|||||||||||||||||||||
rate
|
maturity
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Cumbra Peru S.A. (i)
|
0.90% / 8.50
|
%
|
2025
|
222,924
|
129,905
|
19,977
|
4,526
|
|||||||||||||||||
UNNA Energia S.A. (ii)
|
6.04% / 7.68
|
%
|
2027
|
24,950
|
23,351
|
99,474
|
120,635
|
|||||||||||||||||
Viva Negocio Inmobiliario S.A.
|
7.00% / 11.00
|
%
|
2023
|
90,197
|
64,679
|
3,318
|
583
|
|||||||||||||||||
AENZA S.A.A. (iii)
|
9.10% / 10.10
|
%
|
2021
|
51,977
|
-
|
39,618
|
-
|
|||||||||||||||||
Adexus S.A.
|
0.50% / 1.15
|
%
|
2021
|
19,224
|
-
|
-
|
-
|
|||||||||||||||||
409,272
|
217,935
|
162,387
|
125,744
|
Carrying amount
|
Fair value
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
Bank loans
|
571,659
|
343,679
|
589,737
|
372,270
|
||||||||||||
Finance leases
|
52,391
|
9,836
|
54,343
|
9,097
|
||||||||||||
Lease liability for right-of-use asset
|
72,726
|
60,507
|
88,779
|
66,943
|
||||||||||||
Other financial entities
|
201,544
|
165,878
|
247,857
|
165,878
|
||||||||||||
898,320
|
579,900
|
980,716
|
614,188
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Tren Urbano de Lima S.A. (a)
|
624,454
|
626,697
|
21,081
|
24,496
|
603,373
|
602,201
|
||||||||||||||||||
Red Vial 5 S.A. (b)
|
280,848
|
251,933
|
32,819
|
36,637
|
248,029
|
215,296
|
||||||||||||||||||
AENZA S.A.A. (c)
|
-
|
356,010
|
-
|
3,809
|
-
|
352,201
|
||||||||||||||||||
Cumbra Perú S.A. (d)
|
27,457
|
26,282
|
4,546
|
4,896
|
22,911
|
21,386
|
||||||||||||||||||
932,759
|
1,260,922
|
58,446
|
69,838
|
874,313
|
1,191,084
|
2020
|
2021
|
|||||||
Balance at January, 1
|
618,497
|
624,454
|
||||||
Amortization
|
(11,582
|
)
|
(16,376
|
)
|
||||
Accrued interest
|
47,615
|
49,013
|
||||||
Interest paid
|
(30,076
|
)
|
(30,394
|
)
|
||||
Balance at December, 31
|
624,454
|
626,697
|
2020
|
2021
|
|||||||
Balance at January, 1
|
305,545
|
280,848
|
||||||
Amortization
|
(24,820
|
)
|
(28,836
|
)
|
||||
Accrued interest
|
24,619
|
22,315
|
||||||
Interest paid
|
(24,496
|
)
|
(22,394
|
)
|
||||
Balance at December, 31
|
280,848
|
251,933
|
2020
|
2021
|
|||||||
Balance at January, 1
|
-
|
27,457
|
||||||
Additions
|
25,871
|
-
|
||||||
Amortization
|
(1,579
|
)
|
(3,687
|
)
|
||||
Exchange difference
|
2,153
|
2,561
|
||||||
Accrued interest
|
2,152
|
2,219
|
||||||
Interest paid
|
(1,140
|
)
|
(2,268
|
)
|
||||
Balance at December, 31
|
27,457
|
26,282
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Invoices payable
|
470,118
|
506,798
|
470,118
|
506,798
|
-
|
-
|
||||||||||||||||||
Provision of contract costs (a)
|
618,797
|
454,662
|
618,797
|
454,662
|
-
|
-
|
||||||||||||||||||
Notes payable
|
48,754
|
5,609
|
8,252
|
5,609
|
40,502
|
-
|
||||||||||||||||||
1,137,669
|
967,069
|
1,097,167
|
967,069
|
40,502
|
-
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Advances received from customers (a)
|
309,590
|
321,613
|
278,490
|
314,577
|
31,100
|
7,036
|
||||||||||||||||||
Consorcio Ductos del Sur - payable (b)
|
88,206
|
77,665
|
28,836
|
29,242
|
59,370
|
48,423
|
||||||||||||||||||
Salaries and other payable
|
77,386
|
126,381
|
77,386
|
126,381
|
-
|
-
|
||||||||||||||||||
Put option liability on Morelco acquisition
|
118,622
|
27,986
|
79,096
|
27,986
|
39,526
|
-
|
||||||||||||||||||
Third-party loans
|
11,608
|
2,076
|
9,533
|
-
|
2,075
|
2,076
|
||||||||||||||||||
Other taxes payable
|
115,862
|
124,423
|
102,240
|
112,663
|
13,622
|
11,760
|
||||||||||||||||||
Acquisition of additional non-controlling interest
|
27,596
|
25,253
|
27,596
|
25,253
|
-
|
-
|
||||||||||||||||||
Guarantee deposits
|
23,744
|
26,017
|
23,744
|
26,017
|
-
|
-
|
||||||||||||||||||
Consorcio Rio Mantaro - payables
|
58,129
|
58,502
|
58,129
|
58,502
|
-
|
-
|
||||||||||||||||||
Provision of interest for debt with suppliers
|
16,425
|
3,056
|
-
|
285
|
16,425
|
2,771
|
||||||||||||||||||
Share purchase agreement - Inversiones Sur
|
14,496
|
15,992
|
-
|
-
|
14,496
|
15,992
|
||||||||||||||||||
Other accounts payables
|
39,974
|
37,269
|
33,356
|
32,958
|
6,618
|
4,311
|
||||||||||||||||||
901,638
|
846,233
|
718,406
|
753,864
|
183,232
|
92,369
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Customer advances from Consortiums
|
83,640
|
27,568
|
83,640
|
27,568
|
-
|
-
|
||||||||||||||||||
Customer advances for real estate projects
|
78,286
|
80,188
|
78,286
|
80,188
|
-
|
-
|
||||||||||||||||||
Quellaveco Project
|
86,415
|
10,841
|
71,571
|
10,841
|
14,844
|
-
|
||||||||||||||||||
Special National Transportation Infrastructure Project
|
24,050
|
19,582
|
13,781
|
12,765
|
10,269
|
6,817
|
||||||||||||||||||
Gasoducto Piura Construction
|
31,048
|
5,745
|
25,292
|
5,745
|
5,756
|
-
|
||||||||||||||||||
Pebbles Quebrada Blanca Phase 2 Project
|
-
|
120,642
|
-
|
120,642
|
-
|
-
|
||||||||||||||||||
Evaporadores Modernización y ampliación de la Planta Arauco Project
|
-
|
52,063
|
-
|
52,063
|
-
|
-
|
||||||||||||||||||
Others
|
6,151
|
4,984
|
5,920
|
4,765
|
231
|
219
|
||||||||||||||||||
309,590
|
321,613
|
278,490
|
314,577
|
31,100
|
7,036
|
Total
|
Current
|
Non-current
|
||||||||||||||||||||||
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
|||||||||||||||||||
Legal claims (a)
|
368,241
|
359,587
|
78,627
|
112,722
|
289,614
|
246,865
|
||||||||||||||||||
Tax claims
|
8,176
|
36,356
|
3,293
|
15,666
|
4,883
|
20,690
|
||||||||||||||||||
Provision for well closure (b)
|
52,949
|
82,475
|
10,837
|
20,533
|
42,112
|
61,942
|
||||||||||||||||||
429,366
|
478,418
|
92,757
|
148,921
|
336,609
|
329,497
|
Provision
|
||||||||||||||||
Legal
|
Tax
|
for well
|
||||||||||||||
claims
|
claims
|
closure
|
Total
|
|||||||||||||
At January 1, 2020
|
267,532
|
10,787
|
50,116
|
328,435
|
||||||||||||
Additions
|
121,404
|
3,161
|
2,450
|
127,015
|
||||||||||||
Present value
|
3,604
|
-
|
2,182
|
5,786
|
||||||||||||
Reversals of provisions
|
(30,806
|
)
|
(2,458
|
)
|
-
|
(33,264
|
)
|
|||||||||
Reclasification
|
1,079
|
-
|
-
|
1,079
|
||||||||||||
Payments
|
(3,938
|
)
|
(3,314
|
)
|
(1,799
|
)
|
(9,051
|
)
|
||||||||
Translation adjustments / Exchange difference
|
9,366
|
-
|
-
|
9,366
|
||||||||||||
At December 31, 2020
|
368,241
|
8,176
|
52,949
|
429,366
|
||||||||||||
At January 1, 2021
|
368,241
|
8,176
|
52,949
|
429,366
|
||||||||||||
Additions
|
52,654
|
29,395
|
10,815
|
92,864
|
||||||||||||
Present value
|
19,627
|
-
|
9,780
|
29,407
|
||||||||||||
Reversals of provisions
|
(13,027
|
)
|
-
|
(2,957
|
)
|
(15,984
|
)
|
|||||||||
Reclasification
|
(52,783
|
)
|
(299
|
)
|
4,051
|
(49,031
|
)
|
|||||||||
Payments
|
(26,863
|
)
|
(916
|
)
|
(185
|
)
|
(27,964
|
)
|
||||||||
Translation adjustments / Exchange difference
|
11,738
|
-
|
8,022
|
19,760
|
||||||||||||
At December 31, 2021
|
359,587
|
36,356
|
82,475
|
478,418
|
Cost
|
||||||||||||
of goods
|
Administrative
|
|||||||||||
and services
|
expenses
|
Total
|
||||||||||
2020
|
||||||||||||
Salaries, wages and fringe benefits
|
946,631
|
75,677
|
1,022,308
|
|||||||||
Services provided by third-parties
|
949,545
|
33,411
|
982,956
|
|||||||||
Purchase of goods
|
565,052
|
-
|
565,052
|
|||||||||
Other management charges
|
158,929
|
14,322
|
173,251
|
|||||||||
Depreciation (Note 14)
|
79,732
|
6,393
|
86,125
|
|||||||||
Amortization (Note 14)
|
93,135
|
4,138
|
97,273
|
|||||||||
Impairment of accounts receivable
|
32,215
|
4
|
32,219
|
|||||||||
Taxes
|
5,956
|
68
|
6,024
|
|||||||||
Recovery of property, plant and equipment
|
4,950
|
-
|
4,950
|
|||||||||
Impairment of investments
|
38
|
-
|
38
|
|||||||||
Inventory recovery
|
(30
|
)
|
-
|
(30
|
)
|
|||||||
2,836,153
|
134,013
|
2,970,166
|
||||||||||
2021
|
||||||||||||
Salaries, wages and fringe benefits
|
1,297,403
|
97,683
|
1,395,086
|
|||||||||
Services provided by third-parties
|
1,097,230
|
56,093
|
1,153,323
|
|||||||||
Purchase of goods
|
705,000
|
43
|
705,043
|
|||||||||
Other management charges
|
222,647
|
17,188
|
239,835
|
|||||||||
Depreciation (Note 14)
|
82,063
|
5,425
|
87,488
|
|||||||||
Amortization (Note 14)
|
102,452
|
3,642
|
106,094
|
|||||||||
Impairment of accounts receivable
|
9,420
|
2
|
9,422
|
|||||||||
Taxes
|
5,691
|
154
|
5,845
|
|||||||||
Impairment of property, plant and equipment
|
5,679
|
-
|
5,679
|
|||||||||
Impairment of inventory
|
2,984
|
-
|
2,984
|
|||||||||
3,530,569
|
180,230
|
3,710,799
|
2020
|
2021
|
|||||||
Other income:
|
||||||||
Change in contract of the call option (a)
|
-
|
70,322
|
||||||
Sale of assets
|
9,118
|
9,618
|
||||||
Recovery of provisions and impairments
|
6,501
|
6,070
|
||||||
Insurance compensation
|
156
|
3,728
|
||||||
Penalty income
|
1,168
|
1,883
|
||||||
Supplier debt forgiveness
|
14,545
|
-
|
||||||
Others
|
4,072
|
5,593
|
||||||
35,560
|
97,214
|
|||||||
Other expenditures:
|
||||||||
Asset impairment (b)
|
103,074
|
20,285
|
||||||
Civil repair to the Peruvian Government
|
64,571
|
25,745
|
||||||
Legal and tax litigation
|
32,186
|
27,742
|
||||||
Net cost of fixed assets disposal
|
6,478
|
7,794
|
||||||
Provision for well closure
|
112
|
7,211
|
||||||
Disposal of property, plant and equipment
|
501
|
3,764
|
||||||
Present value of the call option
|
2,326
|
-
|
||||||
Administrative fine
|
2,056
|
2,068
|
||||||
Renegotiation of contract with suppliers
|
4,889
|
176
|
||||||
Others
|
549
|
1,123
|
||||||
216,742
|
95,908
|
|||||||
(181,182
|
)
|
1,306
|
2020
|
2021
|
|||||||
Financial income:
|
||||||||
Interest on loans to third parties
|
863
|
442
|
||||||
Profit for present value of financial asset or financial liability
|
32,734
|
3,127
|
||||||
Interest on short-term bank deposits
|
2,353
|
959
|
||||||
Commissions and collaterals
|
601
|
55
|
||||||
Interest on mutual funds
|
537
|
287
|
||||||
Others
|
2,228
|
903
|
||||||
39,316
|
5,773
|
|||||||
Financial expenses:
|
||||||||
Interest expense on:
|
||||||||
- Bank loans (a)
|
63,435
|
56,534
|
||||||
- Bonds
|
26,771
|
36,830
|
||||||
- Loans from third parties
|
12,612
|
12,642
|
||||||
- Right-of-use
|
4,259
|
3,982
|
||||||
- Financial lease
|
1,187
|
862
|
||||||
Commissions and collaterals
|
28,083
|
24,263
|
||||||
Interests from Tax Administration
|
4,827
|
13,723
|
||||||
Loss for present value of financial asset or financial liability (b)
|
4,552
|
53,757
|
||||||
Update of fair value of financial asset or financial liability (c)
|
-
|
12,402
|
||||||
Exchange difference loss, net
|
3,766
|
47,211
|
||||||
Derivative financial instruments
|
64
|
-
|
||||||
Other financial expenses
|
1,686
|
1,099
|
||||||
Less capitalized interest
|
(4,887
|
)
|
(1,244
|
)
|
||||
146,355
|
262,061
|
2020
|
2021
|
|||||||
Loss attributable to owners of the Company
|
||||||||
during the period
|
(217,871
|
)
|
(131,850
|
)
|
||||
Weighted average number of shares in issue
|
||||||||
at S/1.00 each, at December 31,
|
871,917,855
|
871,917,855
|
||||||
Basic loss per share (in S/)
|
(*)
|
(0.250
|
)
|
(0.151
|
)
|
|||
2020
|
2021
|
|||||||
Loss from continuing operations attributable to owners
|
||||||||
of the Company during the period
|
(200,947
|
)
|
(105,076
|
)
|
||||
Weighted average number of shares in issue
|
||||||||
at S/1.00 each, at December 31,
|
871,917,855
|
871,917,855
|
||||||
Basic loss per share (in S/)
|
(*)
|
(0.230
|
)
|
(0.121
|
)
|
|||
(*) The Corporation does not have common shares with dilutive effects at December 31, 2020 and 2021.
|
Discontinued operations
|
||||||||
2020
|
2021
|
|||||||
Revenues
|
167,624
|
162,967
|
||||||
Operating costs
|
(157,268
|
)
|
(157,299
|
)
|
||||
Gross profit
|
10,356
|
5,668
|
||||||
Administrative expenses
|
(18,896
|
)
|
(21,698
|
)
|
||||
Other (expenses) income, net
|
(1,664
|
)
|
20
|
|||||
Operating loss
|
(10,204
|
)
|
(16,010
|
)
|
||||
Financial expenses
|
(10,588
|
)
|
121
|
|||||
Financial income
|
104
|
(15,847
|
)
|
|||||
Loss before income tax
|
(20,688
|
)
|
(31,736
|
)
|
||||
Income tax
|
3,764
|
4,962
|
||||||
Loss from discontinued operations
|
(16,924
|
)
|
(26,774
|
)
|
||||
Net effect in consolidated
|
(16,924
|
)
|
(26,774
|
)
|
||||
Cash flows relating to the discontinued operations are as follows:
|
||||||||
Net increase generated in subsidiary
|
3,577
|
5,662
|
1 Year Grana y Montero SAA Chart |
1 Month Grana y Montero SAA Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions