v3.25.1
Provisions
12 Months Ended
Dec. 31, 2024
Provisions [Abstract]  
Provisions
12.Provisions

 

(a)This balance is made up as follows:

 

   Workers’
profit-sharing (b)
   Long-term incentive
plan (c)
   Quarry
Rehabilitation
provision (d)
   Provision of legal
contingencies
   Total 
   S/(000)   S/(000)   S/(000)   S/(000)   S/(000) 
                     
At January 1, 2023   31,333    31,985    13,377    2,276    78,971 
Additions (b), note 20   35,258    7,632    
-
    
-
    42,890 
 Exchange difference   
-
    
-
    (292)   
-
    (292)
Unwinding of discounts, note 21   
-
    1,691    133    
-
    1,824 
Change in estimate   
-
    
-
    4,458    
-
    4,458 
Payments and advances   (32,263)   (11,625)   
-
    
-
    (43,888)
At December 31, 2023   34,328    29,683    17,676    2,276    83,963 
                          
Current portion   34,328    22,182    
-
    
-
    56,510 
Non-current portion   
-
    7,501    17,676    2,276    27,453 
    34,328    29,683    17,676    2,276    83,963 
                          
At January 1, 2024   34,328    29,683    17,676    2,276    83,963 
Additions (b), note 20   39,223    7,167    
-
    
-
    46,390 
Exchange difference   
-
    
-
    234    
-
    234 
Unwinding of discounts, note 21   
-
    431    125    
-
    556 
Change in estimate   
-
    
-
    1,250    
-
    1,250 
Payments and advances   (35,288)   (23,343)   (280)   (1,073)   (59,984)
At December 31, 2024   38,263    13,938    19,005    1,203    72,409 
                          
Current portion   38,263    6,000    
-
    
-
    44,263 
Non-current portion   
-
    7,938    19,005    1,203    28,146 
    38,263    13,938    19,005    1,203    72,409 
(b)Workers’ profit sharing -

 

In accordance with Peruvian legislation, the Group is obliged to pay its employees profit sharing of between 8% and 10% of annual taxable income. Distributions to employees under the plan are based 50% on the number of days that each employee worked during the preceding year and 50% on proportionate annual salary levels.

 

The workers’ profit sharing is recognized in the following line items:

 

   2024   2023   2022 
   S/(000)   S/(000)   S/(000) 
             
Cost of sales, note 20   19,334    15,244    15,165 
Administrative expenses, note 20   15,669    15,210    12,520 
Selling and distribution expenses, note 20   4,139    3,804    3,287 
Investment   81    1,000    1,189 
                
    39,223    35,258    32,161 

 

(c)Long-term incentive plan -

 

In 2011, the Group implemented a compensation plan for its key management. This long-term benefit is payable in cash, based on the salary of each officer and depends on the years of service of each officer in the Group. According to the latest plan update, the executive would receive the equivalent of an annual salary for each year of service beginning to accrue from 2019. This benefit accrues and accumulates for each officer and is payable in two installments: the first payment will be made on the sixth year after the creation of this bonus plan, and the last payment at the end of the ninth year from the creation of the plan. If the executive decides to voluntarily leave the Group before a scheduled distribution, they will not receive this compensation. The Group used the Projected Unit Credit Method to determine the present value of this deferred obligation and the related current deferred cost, considering the expected increases in salary base and the corresponding current government bond discount rate (risk-free rate).

 

(d)Quarry Rehabilitation provision -

 

As of December 31, 2024 and 2023, it corresponds to the provision for the future costs of rehabilitating the quarries exploited in Company’s operations. The provision has been created based on studies made by internal specialists. Management believes that the assumptions used, based on current economic environment, are a reasonable basis upon which to estimate the future liability. These estimates are reviewed regularly to consider any material change to the assumptions. However, actual quarry rehabilitation costs will ultimately depend upon future market prices for the necessary decommissioning works required to reflect future economic conditions.

 

Future cash flows have been estimated based on financial budgets approved by Management. The range of the risk-free discount rate in dollars used in the calculation of the provision as of December 31, 2024 was from 0.53 to 4.86 percent and the risk-free discount rate in dollars used in the calculation of the provision as of December 31, 2023 was from 0.52 to 4.20 percent.

 

Management expects to incur a significant part of this obligation in the medium and long-term. The Group estimates that this liability is sufficient according to the current environmental protection laws approved by the Ministry of Energy and Mines of Peru.