株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2413061d1_6k.htm FORM 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16

of the Securities Exchange Act of 1934

 

For the month of April 2024

 

Commission File Number: 001-14370

 

 

COMPANIA DE MINAS BUENAVENTURA S.A.A.

(Exact name of registrant as specified in its charter)

 

BUENAVENTURA MINING COMPANY INC.

(Translation of registrant’s name into English)

 

 

CARLOS VILLARAN 790

SANTA CATALINA, LIMA 13, PERU

(Address of principal executive office)  

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F  x            Form 40-F  ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

 

Yes  ¨            No  x

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

 

Yes  ¨            No  x

 

 

 

 


 

Buenaventura Announces

First Quarter 2024 Results 

 

Lima, Peru, April 29, 2024 – 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, today announced results for the first quarter (1Q24) ended March 31, 2024. 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$).

 

First Quarter 2024 Highlights:

 

· 1Q24 EBITDA from direct operations was US$ 94.4 million, compared to US$ 51.6 million reported in 1Q23.

· 1Q24 net income was US$ 67.1 million, compared to US$ 72.8 million net income in 1Q23.

· Buenaventura's cash position reached US$ 174.0 million, while net debt amounted to US$ 525.3 million, resulting in a Leverage Ratio of 1.87x by quarter’s end, March 31, 2024.

· On March 18, 2024, the Peruvian Ministry of Energy and Mines granted Buenaventura its final operating permit to begin production at its Yumpag mine. This milestone marks the initiation of 1,000 ton per day uninterrupted mining at Yumpag, enabling Buenaventura to achieve its 2024 production guidance of 6.5 - 7.2 million silver ounces.

· On April 26, 2024, Buenaventura received US$29.4 million in dividends related to its stake in Cerro Verde.

· 1Q24 CAPEX related to San Gabriel was US$ 38.4 million, primarily for the comprehensive installation and operation of the concrete plant, camp construction completion, underground mine rehabilitation, and civil works at the plant.

 

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

 

  1Q24 1Q23 Var %
Total Revenues 246.8 185.5 33%
Operating Income 46.9 12.6 N.A.
EBITDA Direct Operations 94.4 51.6 83%
EBITDA Including Affiliates 185.4 178.4 4%
Net Income (1) 61.4 64.4 -5%
EPS (2)  0.24 0.25 -5%

 

(1) Net Income attributable to owners of the parent

(2) As of March 31, 2024, Buenaventura had a weighted average number of shares outstanding of 253,986,867

 

CAPEX

 

1Q24 capital expenditures reached US$ 58.0 million, compared to US$ 36.2 million in 1Q23. 1Q24 CAPEX includes US$ 38.4 million related to the San Gabriel Project and US$ 12.0 million related to the Yumpag Project.

 

Operating Revenues

 

1Q24 net sales were US$ 246.8 million, compared to US$ 185.5 million in 1Q23. Increased net sales were due to increased volume of copper and silver sold, driven by El Brocal’s 11,000 tpd underground mine exploitation rate initiative and the restart of the Uchucchacua and Yumpag mines, as well as higher gold, silver and zinc prices.

 

1


 

The Company recorded a positive US$ 3.2 million provisional price adjustment for 1Q24. This is comprised of a US$ 4.0 million increase in fair value of accounts receivables and a US$ 0.7 million decrease in adjustments to prior period liquidations in 1Q24. This compares to a positive US$ 7.9 million adjustment for the 1Q23.

 

Operating Highlights 1Q24 1Q23 Var %
Net Sales (millions of US$) 246.8 185.5 33%
Average Gold Price (US$/oz.) Direct Operations (1) (2) 2,111 1,915 10%
Average Gold Price (US$/oz.) incl. Associated (2) (3) 2,108 1,916 10%
Average Silver Price (US$/oz.) (2) 23.44 22.52 4%
Average Lead Price (US$/MT) (2) 2,012 2,139 -6%
Average Zinc Price (US$/MT) (2) 2,336 2,004 17%
Average Copper Price (US$/MT) (2) 8,258 8,972 -8%

 

Volume Sold 1Q24 1Q23 Var %
Gold Oz Direct Operations (1) 33,585 35,518 -5%
Gold Oz incl. Associated (3) 42,286 38,266 11%
Silver Oz 2,968,025 1,310,630 N.A.
Lead MT 4,707 1,370 N.A.
Zinc MT 7,194 1,307 N.A.
Copper MT 14,588 11,765 24%

 

(1) Buenaventura Consolidated figure includes 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal.

(2) Realized prices include both provisional sales and final adjustments for price changes.

(3) Considers 100% of Buenaventura’s operating units, 100% of La Zanja, 100% of El Brocal and 40.094% of Coimolache.

 

Production and Operating Costs

 

Buenaventura’s 1Q24 equity gold production was 43,060 ounces, compared to 38,984 ounces produced in 1Q23, primarily due to increased production at Coimolache. 1Q24 silver production was 2,734,049 ounces, compared to 1,094,691 ounces produced in 1Q23. 1Q24 lead production was 5,187 MT, compared to 1,430 MT produced in 1Q23. 1Q24 zinc production was 8,048 MT, compared to 1,552 MT produced in 1Q23. Silver, lead, and zinc production increased primarily due to production initiation at Uchucchacua and Yumpag, as well as a year on year increase in production at El Brocal. The Company’s 1Q24 equity copper production was 29,708 MT, compared to 29,254 MT produced in 1Q23, primarily due to increased production at El Brocal, which was partially offset by decreased production at Cerro Verde.

 

2


 

Equity Production 1Q24 1Q23 Var %
Gold Oz Direct Operations(1) 33,921 36,363 -7%
Gold Oz including Associated(2) Companies 43,060 38,984 10%
Silver Oz Direct Operations(1) 2,734,049 1,094,691 N.A.
Lead MT Direct Operations(1) 5,187 1,430 N.A.
Zinc MT Direct Operations(1) 8,048 1,552 N.A.
Copper MT Direct Operations(1) 9,506 7,518 26%
Copper MT including Associated Companies(3) 29,708 29,254 2%

 

Consolidated Production 1Q24 1Q23 Var %
Gold Oz(4) 36,495 38,068 -4%
Silver Oz(4) 3,070,773 1,263,118 N.A.
Lead MT(4) 5,187 1,430 N.A.
Zinc MT(4) 8,814 1,552 N.A.
Copper MT(4) 15,462 12,238 26%

 

(1) Buenaventura’s Direct Operations includes 100% of Buenaventura’s operating units, 100% of La Zanja and 61.43% of El Brocal.

(2) Based on 100% of Buenaventura´s operating units, 100% of La Zanja, 61.43% of El Brocal and 40.094% of Coimolache.

(3) Based on 100% of Buenaventura´s operating units, 61.43% of El Brocal and 19.58% of Cerro Verde.

(4) Based on 100% of Buenaventura’s operating units, 100% of La Zanja and 100% of El Brocal

 

Tambomayo (100% owned by Buenaventura)

 

Production
    1Q24 1Q23 Var %
Gold Oz 9,124 10,600 -14%
Silver Oz 329,066 394,305 -17%
         
Cost Applicable to Sales
    1Q24 1Q23 Var %
Gold US$/Oz 1,307 1,169 12%

 

Tambomayo 1Q24 gold production decreased by 14% year on year. However, this exceeded prior estimates by 23% due to higher than expected grade within areas mined during 1Q24. 1Q24 silver production decreased by 17% year on year compared to the same period of 2023, primarily due to lower than expected grades within areas mined. Gold production exceeded 1Q24 projections due to a change in mining sequence, prioritizing higher-margin prepared areas with higher gold grades, which was partially offset by decreased silver production. Cost Applicable to Sales (CAS) increased to 1,307 US$/Oz in 1Q24 from 1,169 US$/Oz in 1Q23 due to decreased volume sold and higher exploration expenses related to infill exploration at the operation.

 

3


 

Orcopampa (100% owned by Buenaventura)

 

Production
    1Q24 1Q23 Var %
Gold Oz 19,026 19,996 -5%
Silver Oz 7,988 7,618 5%
         
Cost Applicable to Sales
    1Q24 1Q23 Var %
Gold US$/Oz 956 947 1%

 

1Q24 gold production decreased by 5% year-over-year, consistent with the 2024 planned mining sequence. CAS increased slightly, to 956 US$/Oz in 1Q24 compared to 947 US$/Oz in 1Q23 due to decreased volume sold.

 

Coimolache (40.09% owned by Buenaventura)

 

Production
    1Q24 1Q23 Var %
Gold Oz 22,795 6,536 N.A.
Silver Oz 103,958 25,485 N.A.
         
Cost Applicable to Sales
    1Q24 1Q23 Var %
Gold US$/Oz 1,057 3,640 -71%

 

Coimolache 1Q24 gold production increased by 16,259 oz year-over-year, in line with expectations. Environmental permitting delays reduced available leach pad space, adversely impacting the volume of fresh ore which could be placed on the pad, as was previously announced. Silver production exceeded that of 1Q23, as well as the Company’s prior projections, due to higher grade silver ore processed from the Tantahuatay NW-Ext, which was placed on the leach pad during 4Q23. CAS therefore decreased to 1,057 US$/Oz in 1Q24, from 3,640 US$/Oz in 1Q23.

 

Uchucchacua & Yumpag (100% owned by Buenaventura)

 

Production
    1Q24 1Q23 Var %
Silver - Uchucchacua Oz 507,052 N.A. N.A.
Silver - Yumpag Oz 964,996 N.A. N.A.
Zinc MT 5,494 N.A. N.A.
Lead MT 3,910 N.A. N.A.
         
Cost Applicable to Sales
    1Q24 1Q23 Var %
Silver US$/Oz 12.19 N.A. N.A.

 

Uchucchacua’s 1Q24 silver, lead, and zinc production was consistent with expectations for the quarter. Uchucchacua production increased sequentially, to an average of 1,000 tpd during 1Q24 from 800 tpd reported for 4Q23, aligned with the Company’s plan to reach 1,500 tpd by the end of 2024.

 

Yumpag successfully completed processing 124,600 tons of ore from its pilot stope in January 2024. Yumpag received final operating permitting approval on March 18, 2024, enabling uninterrupted mining of up to 1,000 tons per day. Yumpag’s silver production therefore exceeded 1Q24 projections as ore processing was initiated earlier than expected due to the operating permit approval. Processing had previously been expected to begin in 2Q24.

 

1Q24 Silver CAS reached 12.19 US$/Oz, which is below the average cost for Uchucchacua-Yumpag’s LOM due to the fact that costs incurred related to Yumpag pilot stope mining are considered to be CAPEX per the exploration permit. Beginning in 2Q24, mining costs will be included within the cost calculation, based on Yumpag’s definitive exploration permit.

 

4


 

Julcani (100% owned by Buenaventura)

 

Production
    1Q24 1Q23 Var %
Silver Oz 386,340 417,887 -8%
         
Cost Applicable to Sales
    1Q24 1Q23 Var %
Silver US$/Oz 26.15 19.50 34%

 

1Q24 silver production decreased by 8% year on year. 1Q24 CAS was 26.15 US$/Oz, compared to 19.50 US$/Oz in 1Q23; a 34% year on year increase due to decreased volume sold and increased exploration expenses.

 

El Brocal (61.43% owned by Buenaventura)

 

Production
    1Q24 1Q23 Var %
Copper MT 15,441 12,238 26%
Zinc MT 1,985 N.A. N.A.
Silver Oz 873,021 436,678 100%
         
Cost Applicable to Sales
    1Q24 1Q23 Var %
Copper US$/MT 5,348 6,738 -21%

 

El Brocal's 1Q24 copper production increased by 26% year on year, in line with expectations for the quarter. El Brocal's underground mine exploitation rate reached 10,500 tpd in 1Q24, consistent with the Company's target to reach 11,000 tpd by the end of 2024.

 

1Q24 silver production doubled, year on year, while 1Q24 zinc production reached 1,985 metric tons. Silver production exceeded 1Q24 projections due to higher than anticipated grades from the open pit's remaining stockpiled mined inventories, which was partially offset by lower than anticipated zinc grades during the quarter.

 

Approximately 293,000 metric tons of polymetallic ore, representing the final inventories from the open pit mine, were processed during 1Q24. The total remaining deferred stripping was therefore recognized.

 

1Q24 copper CAS decreased by 21% year-over-year, primarily due to increased volume sold and increased by-product credits.

 

Share in Associated Companies

 

Buenaventura’s share in associated companies was US$ 41.1 million in 1Q24, compared with US$ 59.4 million in 1Q23, comprised of:

 

Share in Associates’ Results (in  US$ millions) 1Q24 1Q23 Var %
Cerro Verde 35.8 66.6 -46%
Coimolache 5.5 -6.8 N.A.
Other minor investments -0.1 -0.5 -80%
Total 41.1 59.4 -31%

 

5


 

Cerro Verde (19.58% owned by Buenaventura)

 

1Q24 copper production was 103,175 MT, 20,202 MT of which is attributable to Buenaventura; a 7% decrease as compared to 111,012 MT produced in 1Q23, 21,736 MT of which was attributable to Buenaventura.

 

Cerro Verde reported US$ 182.6 million net income in 1Q24, compared to US$ 328.4 million net income in 1Q23. This decrease is primarily due to a 23% year-on-year decrease in net sales resulting from a lower average realized copper price of US$3.97 per pound in the 1Q24, compared to US$4.42 per pound in the 1Q23, as well as a 7% decrease in volume of copper sold. Further, decreased molybdenum net sales for the quarter due to lower prices and reduced volumes sold. This decrease was partially offset by lower taxes paid during the quarter.

 

1Q24 Cerro Verde capital expenditures were US$ 69.8 million.

 

Coimolache (40.09% owned by Buenaventura)

 

Coimolache reported US$ 13.3 million in 1Q24 net income, compared to US$ 16.7 million net loss in 1Q23.

 

San Gabriel Project

 

1Q24 capital expenditures were US$ 38.4 million. These expenditures were primarily related to the full installation and operation of the concrete plant and concrete for the processing plant foundations where the mill, thickeners and leaching tanks will be located. The definitive camp has been fully completed, including offices, dining areas, and sleeping rooms.

 

The initial phase of underground mine rehabilitation, focusing on the main ramp, has also concluded. Mine development tunneling will begin in 2Q24.

 

Item Description Cumulative Progress as of:
2Q23 3Q23 4Q23 1Q24
1 Engineering 81% 90% 92% 94%
2 Procurement 85% 89% 89% 94%
3 Construction 7% 14% 27% 37%
4 Commissioning 0% 0% 0% 0%
  Total 23% 28% 38% 47%

 

***

 

6


 

Company Description

 

Compañía de Minas Buenaventura S.A.A. is Peru’s largest, publicly traded precious and base metals Company and a major holder of mining rights in Peru. The Company is engaged in the exploration, mining development, processing and trade of gold, silver and other base metals via wholly-owned mines and through its participation in joint venture projects. Buenaventura currently operates several mines in Peru (Orcopampa*, Uchucchacua*, Julcani*, Tambomayo*, La Zanja*, El Brocal and Coimolache).

 

The Company owns 19.58% of Sociedad Minera Cerro Verde, an important Peruvian copper producer (a partnership with Freeport-McMorRan Inc. and Sumitomo Corporation).

 

For a printed version of the Company’s 2023 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 and related conference call contain, in addition to historical information, forward-looking statements including statements related to the Company’s ability to manage its business and liquidity during and after the COVID-19 pandemic, the impact of the COVID-19 pandemic on the Company’s results of operations, including net revenues, earnings and cash flows, the Company’s ability to reduce costs and capital spending in response to the COVID-19 pandemic if needed, the Company’s balance sheet, liquidity and inventory position throughout and following the COVID-19 pandemic, the Company’s prospects for financial performance, growth and achievement of its long-term growth algorithm following the COVID-19 pandemic, future dividends and share repurchases.
This press release may also 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, 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, Cerro Verde’s future financial performance. Actual results could differ materially from those projected in the forward-looking statements as a result of a variety of factors discussed elsewhere in this Press Release.

 

**Tables to follow**

APPENDIX 1

Equity Participation in

Subsidiaries and Associates (as of March 31, 2024)

  BVN Operating
  Equity % Mines / Business
El Molle Verde S.A.C* 100.00 Trapiche Project
Minera La Zanja S.A* 100.00 La Zanja
Sociedad Minera El Brocal S.A.A* 61.43 Colquijirca and Marcapunta
Compañía Minera Coimolache S.A** 40.09 Tantahuatay
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

 

(*) Consolidated

(**) Equity Accounting

 

7


 

APPENDIX 2

 

Gold Production   13    
Mining Unit Operating Results Unit 1Q24 1Q23 △%
Underground          
Tambomayo Ore Milled DMT 133,677 140,194 -5%
Ore Grade Gr/MT 2.46 2.79 -12%
Recovery Rate % 86.29 84.40 2%
Ounces Produced* Oz 9,124 10,600 -14%
Orcopampa Ore Milled DMT 75,000 69,171 8%
Ore Grade Gr/MT 8.30 9.39 -12%
Recovery Rate % 95.08 95.73 -1%
Ounces Produced* Oz 19,026 19,996 -5%
Marcapunta Ore Milled DMT 958,210 841,663 14%
Ore Grade Gr/MT 0.85 0.52 64%
Recovery Rate % 24.79 31.30 -21%
Ounces Produced* Oz 6,511 4,402 48%
Julcani
Cu - Au
Ounces Produced Oz 281 - N.A.
Open Pit          
La Zanja Ounces Produced Oz 1,390 3,051 -54%
Tajo Norte
Cu - Ag
Ounces Produced Oz 164 19 N.A.
Coimolache Ounces Produced Oz 22,795 6,536 N.A.
           
Silver Production        
Mining Unit Operating Results Unit 1Q24 1Q23 △%
Underground          
Tambomayo Ore Milled DMT 133,677 140,194 -5%
Ore Grade Oz/MT 2.79 3.18 -12%
Recovery Rate % 88.17 88.58 0%
Ounces Produced Oz 329,066 394,305 -17%
Orcopampa Ore Milled DMT 75,000 69,171 8%
Ore Grade Oz/MT 0.15 0.15 4%
Recovery Rate % 69.38 74.28 -7%
Ounces Produced Oz 7,988 7,618 5%
Uchucchacua Ore Milled DMT 112,301 - N.A.
Ore Grade Oz/MT 5.40 - N.A.
Recovery Rate % 83.57 - N.A.
Ounces Produced Oz 507,052 - N.A.
Yumpag Ore Milled DMT 32,542 - N.A.
Ore Grade Oz/MT 31.45 - N.A.
Recovery Rate % 94.28 - N.A.
Ounces Produced Oz 964,996 - N.A.
Julcani
Pb - Ag
Ore Milled DMT 19,131 25,432 -25%
Ore Grade Oz/MT 18.61 16.93 10%
Recovery Rate % 97.50 97.05 0%
Ounces Produced Oz 347,049 417,887 -17%
Julcani
Cu - Au
Ore Milled DMT 3,913 - N.A.
Ore Grade Oz/MT 10.53 - N.A.
Recovery Rate % 95.35 - N.A.
Ounces Produced Oz 39,291 - N.A.
Marcapunta Ore Milled DMT 958,210 841,663 14%
Ore Grade Oz/MT 0.82 0.89 -8%
Recovery Rate % 51.50 56.56 -9%
Ounces Produced Oz 402,498 424,102 -5%
Open Pit          
Tajo Norte
Cu - Ag
Ore Milled DMT 209,668 14,856 N.A.
Ore Grade Oz/MT 3.47 1.53 N.A.
Recovery Rate % 52.19 55.32 -6%
Ounces Produced Oz 379,333 12,576 N.A.
Tajo Norte
Pb - Zn
Ore Milled DMT 84,369 - N.A.
Ore Grade Oz/MT 3.15 - N.A.
Recovery Rate % 34.30 - N.A.
Ounces Produced Oz 91,190 - N.A.
La Zanja Ounces Produced Oz 2,311 6,630 -65%
Coimolache Ounces Produced Oz 103,958 25,485 N.A.

 

8


 

Lead Production        
Mining Unit Operating Results Unit 1Q24 1Q23 △%
Underground          
Tambomayo Ore Milled DMT 133,677 140,194 -5%
Ore Grade % 0.92 1.05 -13%
Recovery Rate % 84.03 90.14 -7%
MT Produced MT 1,028 1,324 -22%
Uchucchacua Ore Milled DMT 112,301 - N.A.
Ore Grade % 3.84 - N.A.
Recovery Rate % 90.70 - N.A.
MT Produced MT 3,910 - N.A.
Julcani
Pb - Ag
Ore Milled DMT 19,131 25,432 -25%
Ore Grade % 1.35 0.47 N.A.
Recovery Rate % 96.30 89.58 8%
Ounces Produced* MT 249 106 N.A.
Open Pit          
Tajo Norte
Pb - Zn 
Ore Milled DMT - - N.A.
Ore Grade % - - N.A.
Recovery Rate % - - N.A.
MT Produced MT - - N.A.
           
Zinc Production        
Mining Unit Operating Results Unit 1Q24 1Q23 △%
Underground          
Tambomayo Ore Milled DMT 133,677 140,194 -5%
Ore Grade % 1.28 1.35 -5%
Recovery Rate % 78.10 81.91 -5%
MT Produced MT 1,335 1,552 -14%
Uchucchacua Ore Milled DMT 112,301 - N.A.
Ore Grade % 5.76 - N.A.
Recovery Rate % 84.95 - N.A.
MT Produced MT 5,494 - N.A.
Open Pit          
Tajo Norte
Pb - Zn 
Ore Milled DMT 84,369 - N.A.
Ore Grade % 4.95 - N.A.
Recovery Rate % 47.52 - N.A.
MT Produced MT 1,985 - N.A.
           
Copper Production        
Mining Unit Operating Results Unit 1Q24 1Q23 △%
Underground          
Marcapunta Ore Milled DMT 958,210 841,663 14%
Ore Grade % 1.52 1.64 -8%
Recovery Rate % 85.30 87.86 -3%
MT Produced MT 12,435 12,163 2%
Tajo Norte
Cu - Ag
Ore Milled DMT 209,668 14,856 N.A.
Ore Grade % 2.52 0.85 N.A.
Recovery Rate % 56.79 59.29 -4%
MT Produced MT 3,006 75 N.A.
Julcani
Cu - Au
MT Produced MT 20 - N.A.

 

9


 

APPENDIX 3: Adjusted EBITDA Reconciliation (in thousand US$)

 

  1Q24 1Q23
Net Income 67,053 72,812
Add / Substract: 27,397 -21,218
Depreciation and amortization in costs of sales 41,503 31,438
Provision (credit) for income tax, net 7,085 -2,955
Interest expense 13,977 13,884
Loss (gain) on currency exchange difference 1,655 -9,407
Provision of bonuses and compensations 3,746 5,162
Loss (gain) from discontinued operations -41 -582
Workers´ participation provision 1,371 1,407
Depreciation and amortization in administration expenses 365 646
Depreciation and amortization in other, net -8 24
Provision (reversal) for contingencies 1,476 -7,038
Share in associated companies by the equity method, net -41,133 -59,363
Impairment (reversal) of inventories -2,705 7,390
Interest income -1,724 -1,824
Changes in provision of exploration activities 106 0
Changes in environmental liabilities provisions 1,725 0
EBITDA Buenaventura Direct Operations 94,450 51,594
EBITDA Cerro Verde (19.58%) 81,461 129,012
EBITDA Coimolache (40.095%) 9,539 -2,249
EBITDA Buenaventura + All Associates 185,450 178,356

 

*Cerro Verde’s EBITDA accounts for D&A related to the capitalization of the stripping.

 

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 (Cerro Verde), plus (2) 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.

 

10


 

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.

 

Operations’ Cost applicable to sales does not include operating cost for those months during which Buenaventura’s operations were suspended due to COVID-19, as these have been classified as “Unabsorbed costs due to production stoppage” within the financial statements.

 

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 twelve months ended December 31, 2022 and 2021 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 twelve months ended December 31, 2021 and 2022 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.

 

11


 

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 March 31
    2024   2023
    (in thousands of US$)
Consolidated Cost of sales excluding depreciation and amortization   118,130   100,148
Add:        
Consolidated Exploration in units in operation   10,784   12,533
Consolidated Commercial deductions   45,166   40,468
Consolidated Selling expenses   5,350   3,428
Consolidated Cost applicable to sales   179,431   156,577
         
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 March 31
    2024   2023
Cost of sales by mine and mineral   (in thousands of US$)
Julcani, Gold    560   32
Julcani, Silver    7,377   6,308
Julcani, Lead    370   131
Julcani, Copper    141   93
Orcopampa, Gold    16,306   17,088
Orcopampa, Silver    73   59
Orcopampa, Copper   0   0
Uchucchacua, Gold   0   0
Uchucchacua, Silver    12,754   0
Uchucchacua, Lead    2,536   0
Uchucchacua, Zinc    3,902   0
Tambomayo, Gold   8,594   8,967
Tambomayo, Silver   3,465   4,260
Tambomayo, Zinc   935   1,371
Tambomayo, Lead   832   1,615
La Zanja, Gold    319   5,580
La Zanja, Silver    15   229
El Brocal, Gold    3,736   2,144
El Brocal, Silver    6,380   3,351
El Brocal, Lead    0   43
El Brocal, Zinc    1,526   0
El Brocal, Copper    45,451   44,346
Non Mining Units    2,859   4,529
Consolidated Cost of sales, excluding depreciation and amortization    118,130   100,148
         
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 March 31
    2024   2023
Exploration expenses in units in operation by mine and mineral   (in thousands of US$)
Julcani, Gold    160   7
Julcani, Silver    2,107   1,363
Julcani, Lead    106   28
Julcani, Copper    40   20
Orcopampa, Gold    1,391   1,652
Orcopampa, Silver    6   6
Orcopampa, Copper   0   0
Uchucchacua, Gold   0   0
Uchucchacua, Silver    1,998   6,518
Uchucchacua, Lead    397   0
Uchucchacua, Zinc    611   0
Tambomayo, Gold   1,140   332
Tambomayo, Silver   460   158
Tambomayo, Lead   124   51
Tambomayo, Zinc   110   60
La Zanja, Gold    9   188
La Zanja, Silver    0   8
El Brocal, Gold    139   92
El Brocal, Silver    237   144
El Brocal, Lead    0   2
El Brocal, Zinc    57   0
El Brocal, Copper    1,692   1,904
Non Mining Units    0   0
Consolidated Exploration expenses in units in operation   10,784   12,533

 

12


 

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 March 31
    2024   2023
Commercial Deductions in units in operation by mine and mineral (in thousands of US$)
Julcani, Gold    47   2
Julcani, Silver    428   321
Julcani, Lead    18   6
Julcani, Copper    10   4
Orcopampa, Gold    157   345
Orcopampa, Silver    0   -1
Orcopampa, Copper   0   0
Uchucchacua, Gold   0   0
Uchucchacua, Silver    3,319   1,298
Uchucchacua, Lead    877   0
Uchucchacua, Zinc    2,984   0
Tambomayo, Gold   845   1,362
Tambomayo, Silver   495   742
Tambomayo, Lead   92   213
Tambomayo, Zinc   494   931
La Zanja, Gold    21   66
La Zanja, Silver    1   6
El Brocal, Gold    2,433   1,502
El Brocal, Silver    3,719   2,436
El Brocal, Lead    -52   18
El Brocal, Zinc    837   -88
El Brocal, Copper    28,443   31,303
Non Mining Units    0   0
Consolidated Commercial deductions in units in operation   45,166   40,468
         
Set forth below is a reconciliation of Selling expenses (by mine and mineral) to consolidated Selling expenses:
         
    For the 3 months ended March 31
    2024   2023
Selling expenses by mine and mineral   (in thousands of US$)
Julcani, Gold    9   0
Julcani, Silver    115   61
Julcani, Lead    6   1
Julcani, Copper    2   1
Orcopampa, Gold    156   164
Orcopampa, Silver    1   1
Orcopampa, Copper   0   0
Uchucchacua, Gold   0   0
Uchucchacua, Silver    704   653
Uchucchacua, Lead    140   0
Uchucchacua, Zinc    215   0
Tambomayo, Gold   456   283
Tambomayo, Silver   184   135
Tambomayo, Lead   50   43
Tambomayo, Zinc   44   51
La Zanja, Gold    6   26
La Zanja, Silver    0   1
El Brocal, Gold    190   77
El Brocal, Silver    324   121
El Brocal, Lead    0   2
El Brocal, Zinc    78   0
El Brocal, Copper    2,309   1,602
Non Mining Units    361   206
Consolidated Selling expenses   5,350   3,428

 

13


 

   JULCANI 
   1Q 2024   1Q 2023 
   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)                    560             7,377                 370                  -                      141                      8,449                32              6,308              131                 -                         93                      6,565
Add:                         
Exploration Expenses (US$000)                    160             2,107                 106                  -                         40                      2,413                   7              1,363                28                 -                         20                      1,418
Commercial Deductions (US$000)                       47                 428                   18                  -                         10                         501                   2                 321                   6                 -                           4                          333
Selling Expenses (US$000)                         9           115.25                5.78                  -                           2                         132             0.31              60.54             1.26                 -                     0.89                            63
Cost Applicable to Sales (US$000)                    776           10,027                 499                  -                      193                   11,495                41              8,052              167                 -                      119                      8,379
Divide:                         
Volume Sold                    325         383,373                 230                  -                         22  Not Applicable                 25         412,890                94                 -                         16  Not Applicable 
 CAS                 2,386             26.15             2,172                 -                   8,793  Not Applicable           1,643             19.50          1,782                 -                   7,244  Not Applicable 
                         
   ORCOPAMPA 
   1Q 2024   1Q 2023 
   GOLD (OZ)    SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL   GOLD (OZ)    SILVER (OZ)   LEAD (MT)   ZINC (MT)   COPPER (MT)   TOTAL 
Cost of Sales (without D&A) (US$000)               16,306                   73                    -                     -                          -                      16,379        17,088                   59                  -                    -                          -                       17,147
Add:                                -                 
Exploration Expenses (US$000)                 1,391                     6                    -                     -                          -                         1,397           1,652                      6                  -                    -                          -                         1,658
Commercial Deductions (US$000)                    157                    -0                    -                     -                          -                            157              345                    -1                  -                    -                          -                             345
Selling Expenses (US$000)                    156                     1                    -                     -                          -                            157              164                      1                  -                    -                          -                             165
Cost Applicable to Sales (US$000)               18,010                   80                    -                     -                          -                      18,090        19,250                   65                  -                    -                          -                       19,315
Divide:                         
Volume Sold               18,831             7,912                    -                     -                          -     Not Applicable         20,326              6,699                  -                    -                          -     Not Applicable 
 CAS                    956             10.15                    -                    -                          -     Not Applicable               947                9.73                 -                    -                          -     Not Applicable 
                         
   UCHUCCHACUA 
   1Q 2024   1Q 2023 
   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)                        -              12,754             2,536           3,902                       -                      19,191                  -                        -                     -                    -                          -                                -   
Add:                         
Exploration Expenses (US$000)                        -                1,998                 397              611                       -                         3,006                  -                 6,518                  -                    -                          -                         6,518
Commercial Deductions (US$000)                3,319                 877           2,984                        7,180                1,298                  -                             1,298
Selling Expenses (US$000)                        -                    704                 140              215                       -                         1,060                  -                    653                  -                    -                          -                             653
Cost Applicable to Sales (US$000)                        -              18,775             3,949           7,713                       -                      30,437                  -                 8,469                  -                    -                          -                         8,469
Divide:                         
Volume Sold                        -        1,540,441             3,489           4,535                       -     Not Applicable                   -            130,642                  -                    -                          -     Not Applicable 
 CAS                        -                12.19             1,132          1,701                       -     No Applicable                  -                64.82                 -                    -                          -     No Applicable 
                         
   TAMBOMAYO 
   1Q 2024   1Q 2023 
   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)                 8,594             3,465                 935              832                       -                      13,827           8,967              4,260           1,371    1,615.38                       -                       16,213
Add:                         
Exploration Expenses (US$000)                 1,140                 460                 124              110                       -                         1,834              332                 158                51                60                       -                             601
Commercial Deductions (US$000)                    845                 495                   92              494                       -                         1,926           1,362                 742              213             931                       -                         3,249
Selling Expenses (US$000)                    456                 184                   50                44                       -                            733              283                 135                43                51                       -                             512
Cost Applicable to Sales (US$000)               11,035             4,604             1,201           1,480                       -                      18,320        10,945              5,295           1,678          2,657                       -                       20,575
Divide:                         
Volume Sold                 8,444         289,380                 916           1,067                       -     Not Applicable            9,360         370,299           1,189          1,269                       -     Not Applicable 
 CAS                 1,307             15.91             1,311          1,388                       -     No Applicable           1,169             14.30          1,412          2,094                       -     No Applicable 

 

14


 

   LA ZANJA 
   1Q 2024   1Q 2023 
   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)                    319                   15                    -                     -                          -                            334           5,580                 229                  -                    -                          -                         5,809
Add:                         
Exploration Expenses (US$000)                         9                     0                    -                     -                          -                                 9              188                      8                  -                    -                          -                             196
Commercial Deductions (US$000)                       21                     1                    -                     -                          -                              21                66                      6                  -                    -                          -                               72
Selling Expenses (US$000)                         6                     0                    -                     -                          -                                 6                26                      1                  -                    -                          -                               27
Cost Applicable to Sales (US$000)                    354                   17                    -                     -                          -                            370           5,861                 243                  -                    -                          -                         6,104
Divide:                         
Volume Sold                 1,413             6,052                    -                     -                          -     Not Applicable            3,211           10,942                  -                    -                          -     Not Applicable 
 CAS                    250               2.79                    -                    -                          -     Not Applicable           1,825             22.23                 -                    -                          -     Not Applicable 
                         
   BROCAL 
   1Q 2024   1Q 2023 
   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)                 3,736             6,380                    -              1,526              45,451                   57,092           2,144              3,351                43                 -                 44,346                    49,885
Add:                         
Exploration Expenses (US$000)                    139                 237                    -                   57                1,692                      2,125                92                 144                   2                 -                   1,904                      2,142
Commercial Deductions (US$000)                 2,433             3,719                  -52              837              28,443                   35,380           1,502              2,436                18              -88              31,303                    35,172
Selling Expenses (US$000)                    190                 324                    -                   78                2,309                      2,901                77                 121                   2                 -                   1,602                      1,802
Cost Applicable to Sales (US$000)                 6,498           10,660                  -52           2,497              77,895                   97,498           3,815              6,052                65              -88              79,155                    89,001
Divide:                         
Volume Sold                 4,572         740,867                   72           1,592              14,566  Not Applicable            2,595         379,158                88                38              11,748  Not Applicable 
 CAS                 1,421             14.39                    -             1,568                5,348  Not Applicable           1,470             15.96              744                 -                   6,738  Not Applicable 
                         
   NON MINING COMPANIES 
   1Q 2024   1Q 2023 
   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)                        -                       -                       -                     -                          -                         2,859                  -                        -                     -                    -                          -                         4,529
Add:                                        -                                          -   
Selling Expenses (US$000)                        -                       -                       -                     -                          -                            361                  -                        -                     -                    -                          -                             206
Total (US$000)                        -                       -                       -                     -                          -                         3,220                  -                        -                     -                    -                          -                         4,735
                         
   BUENAVENTURA CONSOLIDATED 
   1Q 2024   1Q 2023 
   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)               29,515           30,064             3,841           6,259              45,593                 118,130        33,811           14,208           1,545          1,615              44,440                  100,148
Add:                         
Exploration Expenses (US$000)                 2,838             4,808                 627              778                1,732                   10,784           2,272              8,196                81                60                1,924                    12,533
Commercial Deductions (US$000)                 3,503             7,961                 935           4,315              28,453                   45,166           3,278              4,802              238             843              31,308                    40,468
Selling Expenses (US$000)                    816             1,329                 195              337                2,312                      5,350              551                 971                46                51                1,603                      3,428
Cost Applicable to Sales (US$000)               36,672           44,163             5,598        11,690              78,089                 179,431        39,912           28,177           1,910          2,569              79,274                  156,577
Divide:                         
Volume Sold               33,585     2,968,025             4,707           7,194              14,588  Not Applicable         35,518      1,310,630           1,370          1,307              11,765  Not Applicable 
 CAS                 1,092             14.88             1,189          1,625                5,353  Not Applicable           1,124             21.50          1,394          1,966                6,738  Not Applicable 
                         
   COIMOLACHE 
   1Q 2024   1Q 2023 
   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)               22,078             1,135                    -                     -                          -                      23,213        21,432                 956                  -                    -                          -                       22,388
Add:                         
Exploration Expenses (US$000)                    430                   22                    -                     -                          -                            452           3,364                 150                  -                    -                          -                         3,514
Commercial Deductions (US$000)                    189                     9                    -                     -                          -                            197                39                      3                  -                    -                          -                               42
Selling Expenses (US$000)                    249                   13                    -                     -                          -                            262              117                      5                  -                    -                          -                             122
 Cost Applicable to Sales (US$000)               22,946             1,179                    -                     -                          -                      24,124        24,952              1,115                  -                    -                          -                       26,066
Divide:                         
Volume Sold               21,701           97,891                    -                     -                          -     Not Applicable            6,854           24,909                  -                    -                          -     Not Applicable 
 CAS                 1,057             12.04                    -                    -                          -     Not Applicable           3,640             44.75                 -                    -                          -     Not Applicable 

 

15


 

APPENDIX 5: All-in Sustaining Cost

 

All-in Sustaining Cost for 1Q24 - Gold                            
                             
  Buenaventura1   La Zanja   El Brocal   Consolidated 2   Tantahuatay
  1Q24   1Q24   1Q24   1Q24   1Q24
Au Ounces Sold Net   27,600     1,413     4,572     33,585     21,701
                   
Income Statement & Cash Flow US$ 000' US$/Oz Au   US$ 000' US$/Oz Au   US$ 000' US$/Oz Au   US$ 000' US$/Oz Au   US$ 000' US$/Oz Au
                             
Cost of Sales 65,155 2,361   3,219 2,279   61,894 13,536   130,268 3,879   23,213 1,070
Exploration in Operating Units 8,650 313   9 6   1,832 401   10,491 312   452 21
Royalties 3,336 121   0 0   0 0   3,336 99   0 0
Comercial Deductions3 9,765 354   21 15   35,380 7,738   45,166 1,345   197 9
Selling Expenses 2,082 75   6 4   2,901 634   4,989 149   262 12
Administrative Expenses 9,241 335   449 318   2,408 527   12,098 360   1,061 49
Other, net -802 -29   305 216   502 110   5 0   44 2
Sustaining Capex4 2,095 76   367 260   3,557 778   6,018 179   1,454 67
                             
By-product Credit -75,012 -2,718   -287 -203   -141,144 -30,868   -216,442 -6,445   -2,342 -108
                             
All-in Sustaining Cost 24,510 888   4,090 2,896   -32,670 -7,145   -4,070 -121   24,341 1,122
                             
All-in Sustaining Cost for 1Q24 - Copper                          
                             
  Buenaventura1   La Zanja   El Brocal   Consolidated 2      
  1Q24   1Q24   1Q24   1Q24      
Cu MT Sold Net   22     0     14,566     14,588      
                             
Income Statement & Cash Flow US$ 000' US$/TM Cu   US$ 000' US$/TM Cu   US$ 000' US$/TM Cu   US$ 000' US$/TM Cu      
                             
Cost of Sales 65,155 2,962,938   3,219 -   61,894 4,249   130,268 8,930      
Exploration in Operating Units 8,650 393,361   9 -   1,832 126   10,491 719      
Royalties 3,336 151,705   0 -   0 0   3,336 229      
Comercial Deductions3 9,765 444,048   21 -   35,380 2,429   45,166 3,096      
Selling Expenses 2,082 94,679   6 -   2,901 199   4,989 342      
Administrative Expenses 9,241 420,236   449 -   2,408 165   12,098 829      
Other, net -802 -36,471   305 -   502 34   5 0      
Sustaining Capex4 2,095 95,256   367 -   3,557 244   6,018 413      
                             
By-product Credit -132,853 -6,041,499   -3,282 -   -30,738 -2,110   -166,872 -11,439      
                             
All-in Sustaining Cost -33,331 -1,515,747   1,095 -   77,736 5,337   45,500 3,119      

 

*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., 100% from La Zanja and 100% from El Brocal.
3. For all metals produced.
4. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.

 

16


 

All-in Sustaining Cost for 1Q23 - Gold                            
                             
  Buenaventura1   La Zanja   El Brocal   Consolidated 2   Tantahuatay
  1Q23   1Q23   1Q23   1Q23   1Q23
Au Ounces Sold Net   29,712     3,211     2,595     35,518     6,854
                             
                   
Income Statement & Cash Flow US$ 000' US$/Oz Au   US$ 000' US$/Oz Au   US$ 000' US$/Oz Au   US$ 000' US$/Oz Au   US$ 000' US$/Oz Au
                             
Cost of Sales 41,696 1,403   9,151 2,850   52,026 20,051   102,873 2,896   22,388 3,266
Exploration in Operating Units 10,195 343   197 61   2,142 826   12,534 353   3,513 513
Royalties 3,038 102   0 0   0 0   3,038 86   0 0
Comercial Deductions3 5,225 176   72 22   35,172 13,555   40,468 1,139   42 6
Selling Expenses 1,393 47   27 8   1,802 694   3,222 91   122 18
Administrative Expenses 11,097 373   595 185   2,384 919   14,076 396   1,025 150
Other, net 1,230 41   517 161   545 210   2,292 65   -154 -22
Sustaining Capex4 583 20   39 12   10,642 4,101   11,263 317   2,509 366
                             
By-product Credit -27,350 -921   -264 -82   -113,010 -43,554   -140,624 -3,959   -590 -86
                             
All-in Sustaining Cost 47,106 1,585   10,334 3,218   -8,297 -3,198   49,143 1,384   28,855 4,210
                             
All-in Sustaining Cost for 1Q23 - Copper                          
                             
  Buenaventura1   La Zanja   El Brocal   Consolidated 2      
  1Q23   1Q23   1Q23   1Q23      
Cu MT Sold Net   16     0     11,748     11,765      
                             
Income Statement & Cash Flow US$ 000' US$/TM Cu   US$ 000' US$/TM Cu   US$ 000' US$/TM Cu   US$ 000' US$/TM Cu      
                             
Cost of Sales 41,696 2,543,990   9,151 -   52,026 4,428   102,873 8,744      
Exploration in Operating Units 10,195 622,026   197 -   2,142 182   12,534 1,065      
Royalties 3,038 185,357   0 -   0 0   3,038 258      
Comercial Deductions3 5,225 318,766   72 -   35,172 2,994   40,468 3,440      
Selling Expenses 1,393 84,991   27 -   1,802 153   3,222 274      
Administrative Expenses 11,097 677,059   595 -   2,384 203   14,076 1,196      
Other, net 1,230 75,046   517 -   545 46   2,292 195      
Sustaining Capex4 583 35,542   39 -   10,642 906   11,263 957      
                             
By-product Credit -83,717 -5,107,803   -6,667 -   -12,694 -1,080   -103,078 -8,762      
                             
All-in Sustaining Cost -9,261 -565,026   3,931 -   92,019 7,833   86,689 7,369      

 

*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., 100% from La Zanja and 100% from El Brocal.
3. For all metals produced.
4. Sustaining Capex + Growth Capex equals Acquisitions of mining concessions, development costs, property, plant and equipment.

 

17


 

APPENDIX 6

 

Compañía de Minas Buenaventura S.A.A. and Subsidiaries
Interim condensed consolidated statements of financial position
As of March 31, 2024 (unaudited) and December 31, 2023 (audited)

 

    2024     2023  
Assets   US$(000)     US$(000)  
Current assets                
Cash and cash equivalents     173,962       219,790  
Trade and other receivables     247,223       240,319  
Inventories     69,922       76,527  
Income tax credit     14,896       15,150  
Prepaid expenses     22,599       25,976  
      528,602 #     577,762  
Non-current assets                
Trade and other receivables     609,954       612,880  
Investments in associates and joint venture     1,538,067       1,527,123  
Property, plant, equipment and development cost     1,630,666       1,600,295  
Deferred income tax asset     134,760       131,863  
Prepaid expenses     23,805       22,148  
Assets for current income taxes     1,909       1,909  
Other non-financial assets     60,527       59,819  
      3,999,688       3,956,037  
Total assets     4,528,290       4,533,799  
                 
Liabilities and equity                
Current liabilities                
Trade and other payables     243,642       293,621  
Financial obligations     31,181       34,219  
Provisions     117,464       107,491  
Income tax payable     9,136       6,274  
      401,423       441,605  
Non-current liabilities                
Trade and other payables     4,962       5,385  
Financial obligations     668,120       672,361  
Provisions     186,941       193,209  
Contingent consideration liability     21,762       21,614  
Deferred income tax liabilities     31,241       30,414  
      913,026       922,983  
Total liabilities     1,314,449       1,364,588  
                 
Equity                
Capital stock     750,497       750,497  
Investment shares     791       791  
Additional paid-in capital     218,450       218,450  
Legal reserve     163,372       163,372  
Other reserves     31,897       31,897  
Other reserves of equity     (96 )     (96 )
Retained earnings     1,884,411       1,841,549  
Shareholders’ equity attributable to owners of the parent     3,049,322       3,006,460  
Non-controlling interest     164,519       162,751  
Total equity     3,213,841       3,169,211  
Total liabilities and equity     4,528,290       4,533,799  
      -       -  

 

18


 

Compañía de Minas Buenaventura S.A.A. and Subsidiaries
Interim consolidated statements of profit or loss (unaudited)
For the three-month periods ended March 31, 2024 and 2023

 

    2024     2023  
Continuing operations      US$(000)         US$(000)   
Operating income                
Sales of goods     245,421       182,123  
Sales of services     1,380       3,375  
Total operating income     246,801       185,498  
                 
Cost of sales                
Cost of sales of goods, excluding depreciation and amortization     (117,749 )     (99,171 )
Unabsorbed cost due to production stoppage     (1,571 )     (5,001 )
Cost of sales of services, excluding depreciation and amortization     (381 )     (977 )
Depreciation and amortization     (41,503 )     (31,438 )
Exploration in operating units     (10,784 )     (12,533 )
Mining royalties     (4,906 )     (4,220 )
Total costs of sales     (176,894 )     (153,340 )
Gross profit     69,907       32,158  
                 
Operating income (expenses)                
Administrative expenses     (10,202 )     (18,090 )
Selling expenses     (5,350 )     (3,428 )
Exploration in non-operating areas     (4,092 )     (1,815 )
Reversal (provision) of contingencies     (1,476 )     7,038  
Other, net     (1,915 )     (3,298 )
Total operating income (expenses)     (23,035 )     (19,593 )
                 
Operating profit     46,872       12,565  
                 
Share in the results of associates and joint venture     41,133       59,363  
Foreign currency exchange difference     (1,655 )     9,407  
Finance income     1,724       1,824  
Finance costs     (13,977 )     (13,884 )
Profit before income tax     74,097       69,275  
                 
Current income tax     (8,942 )     (7,066 )
Deferred income tax     1,857       10,021  
      (7,085 )     2,955  
                 
Profit from continuing operations     67,012       72,230  
                 
Profit from discontinued operations     41       582  
Net profit     67,053       72,812  
                 
Profit attributable to:                
Owners of the parent     61,428       64,404  
Non-controlling interest     5,625       8,408  
      67,053       72,812  
                 
Basic and diluted profit per share, stated in U.S. dollars     0.24       0.25  

 

19


 

Compañía de Minas Buenaventura S.A.A. and Subsidiaries
Interim condensed consolidated statements of cash flows (unaudited)
For the three-month periods ended March 31, 2024 and 2023

 

    2024     2023  
    US$(000)     US$(000)  
Cash flows of operating activities                
Proceeds from sales of goods and services     280,248       183,472  
Recovery from value added tax     7,297       8,361  
Interest received     487       1,471  
Dividends received from associates     838       401  
Dividends received from investments     -       150  
Payments to suppliers and third-parties, and other net     (209,447 )     (165,528 )
Payments to employees     (33,447 )     (32,092 )
Interest paid     (17,036 )     (17,507 )
Short-term and low value lease payments     -       (8,459 )
Income tax and royalties paid to the Peruvian State     (8,541 )     (4,494 )
Payment of royalties     (3,336 )     (3,038 )
                 
Net cash and cash equivalents used in operating activities     17,063       (37,263 )
                 
Cash flows of investing activities                
Payments for acquisition of property, plant and equipment     (57,750 )     (36,185 )
Payments for acquisitions of other assets     -       (248 )
Proceeds from sale of property, plant and equipment     2,575       2,139  
                 
Net cash flows from (used in) investing activities     (55,175 )     (34,294 )
                 
Cash flows of financing activities                
Payments of financial obligations     (7,759 )     (7,759 )
Lease payments     (829 )     (1,122 )
Decrease of bank accounts in trust     872       13  
Dividends paid to non-controlling interest     -       -  
Net cash and cash equivalents used in financing activities     (7,716 )     (8,868 )
                 
Decrease in cash and cash equivalents     (45,828 )     (80,425 )
Cash and cash equivalents at beginning of the period     219,790       253,918  
                 
Cash and cash equivalents at the end of the period     173,962       173,493  

 

20


 

    2024     2023  
    US$(000)     US$(000)  
             
Reconciliation of net profit to cash and cash equivalents provided by operating activities                
                 
Net profit     67,053       72,812  
                 
Plus (less):                
Share in the results of associates and joint venture     (41,133 )     (59,363 )
Deferred income tax (continuing operations)     (1,857 )     (10,021 )
Exchange difference     1,655       (9,407 )
Reversal (provision) of contingencies     1,476       (7,038 )
Depreciation and amortization in cost of sales     41,503       31,438  
                 
Non - cash discontinued operations     -       (1,423 )
Reversal (provision) for estimated fair value of sales     709       2,179  
Workers´ participation provision     1,337       1,407  
Bonus provision - executives & employes     4,295       5,162  
Other minor     1,035       1,635  
                 
Net changes in operating assets and liabilities:                
Decrease (increase) in operating assets -                
Trade and other accounts receivable     3,978       20,222  
Inventories     3,910       (7,309 )
Income tax credit     254       1,530  
Prepaid expenses     3,377       (1,139 )
                 
Increase (decrease) in operating liabilities -                
Trade and other accounts payable     (67,030 )     (77,964 )
Provisions     (1,475 )     (872 )
Income tax payable     (2,862 )     487  
                 
Proceeds from dividends in associates     838       401  
                 
Net cash and cash equivalents used in operating activities     17,063       (37,263 )

 

21


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  COMPAÑÍA DE MINAS BUENAVENTURA S.A.A.
     
Date: April 29, 2024 By: /s/ DANIEL DOMÍNGUEZ VERA  
  Name: Daniel Domínguez Vera
  Title: Market Relations Officer