UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15b-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
 
For the month of October 2019
 
 Commission File Number 001-35991

GRAÑA Y MONTERO S.A.A.
(Exact name of registrant as specified in its charter)
 
GRAÑA Y MONTERO GROUP
(Translation of registrant’s name into English)
 
Republic of Peru
(Jurisdiction of incorporation or organization)
 
Avenida Paseo de la República 4667, Lima 34,
Surquillo, Lima
Peru
(Address of principal executive offices)
 


Indicate by check mark whether the registrant files or will file annual reports under cover 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): [ ]
 
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): [ ]
 
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
 
Yes _______ No ___X____
 
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.



Sincerely yours,

 
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.
 
 
GRAÑA Y MONTERO S.A.A.
 
By: /s/ LUIS FRANCISCO DIAZ OLIVERO
Name: Luis Francisco Diaz Olivero
Title: Chief Executive Officer
Date: October 31, 2019



GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES



CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE-MONTH PERIOD ENDED AT SEPTEMBER 30, 2018 AND 2019 (UNAUDITED); AND CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT DECEMBER 31, 2018 (AUDITED) AND SEPTEMBER 30, 2019 (UNAUDITED)



GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE-MONTH PERIOD ENDED AT SEPTEMBER 30, 2018 AND 2019 (UNAUDITED); AND CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT DECEMBER 31, 2018 (AUDITED) AND SEPTEMBER 30, 2019 (UNAUDITED)



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 - 27



S/   =   Peruvian Sol
US$   =  United States dollar



GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                           
                                       
                                       
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
                     
(All amounts are expressed in thousands of S/ unless otherwise stated)
                     
                                       
ASSETS
                 
LIABILITIES AND EQUITY
                 
         
As at
   
As at
           
As at
   
As at
 
         
December 31,
   
September 30,
           
December 31,
   
September 30,
 
   
Note
   
2018
   
2019
     
Note
   
2018
   
2019
 
                                       
Current assets
                 
Current liabilities
                 
Cash and cash equivalents
 
8
     
801,140
     
800,692
 
Borrowings
 
12
     
826,474
     
348,455
 
Trade accounts receivables, net
         
1,007,828
     
1,140,966
 
Bonds
 
13
     
39,167
     
43,097
 
Work in progress, net
         
28,538
     
40,601
 
Trade accounts payable
         
1,079,531
     
1,206,207
 
Accounts receivable from related parties
 
9
     
34,903
     
37,824
 
Accounts payable to related parties
 
9
     
55,941
     
51,452
 
Other accounts receivable
         
588,451
     
582,395
 
Current income tax
         
25,807
     
68,159
 
Inventories, net
         
514,047
     
585,109
 
Other accounts payable
         
632,669
     
649,969
 
Prepaid expenses
         
10,549
     
15,549
 
Provisions
 
14
     
6,197
     
8,114
 
           
2,985,456
     
3,203,136
 
Total current liabilities
         
2,665,786
     
2,375,453
 
                                               
Non-current assets classified as held for sale
         
247,798
     
227,608
 
Non-current liabilities classified as held for sale
         
225,828
     
210,778
 
                                               
Total current assets
         
3,233,254
     
3,430,744
 
Total current liabilities
         
2,891,614
     
2,586,231
 
                                               
Non-current assets
                     
Non-current liabilities
                     
Long-term trade accounts receivable, net
         
1,020,067
     
696,568
 
Borrowings
 
12
     
376,198
     
413,462
 
Long-term work in progress, net
         
32,212
     
-
 
Long-term bonds
 
13
     
897,875
     
884,481
 
Long-term accounts receivable from related parties
 
9
     
778,226
     
809,193
 
Other long-term accounts payable
         
574,110
     
421,943
 
Prepaid expenses
         
33,697
     
33,772
 
Long-term accounts payable to related parties
 
9
     
21,849
     
23,132
 
Other long-term accounts receivable
         
302,957
     
267,345
 
Provisions
 
14
     
103,411
     
127,541
 
Investments in associates and joint ventures
 
10
     
257,765
     
255,887
 
Derivative financial instruments
         
61
     
79
 
Investment property
         
29,133
     
27,434
 
Deferred income tax liability
         
75,347
     
82,057
 
Property, plant and equipment, net
 
11
     
470,554
     
432,594
 
Total non-current liabilities
         
2,048,851
     
1,952,695
 
Intangible assets, net
 
11
     
847,095
     
864,479
 
Total liabilities
         
4,940,465
     
4,538,926
 
Right-of-use assets, net
  11
     
-
     
80,425
                         
Deferred income tax asset
         
425,436
     
435,216
 
Equity
                     
Total non-current assets
         
4,197,142
     
3,902,913
 
Capital
 
15
     
729,434
     
871,918
 
                       
Legal reserve
         
132,011
     
132,011
 
                       
Voluntary reserve
         
29,974
     
29,974
 
                       
Share Premium
         
992,144
     
1,131,051
 
                       
Other reserves
         
(170,620
)
   
(184,406
)
                       
Retained earnings
         
375,417
     
410,361
 
                       
Equity attributable to controlling interest in the Company
     
2,088,360
     
2,390,909
 
                       
Non-controlling interest
         
401,571
     
403,822
 
                       
Total equity
         
2,489,931
     
2,794,731
 
Total assets
         
7,430,396
     
7,333,657
 
Total liabilities and equity
         
7,430,396
     
7,333,657
 
                                               
                                               
                                               
The accompanying notes on pages 6 to 27 are an integral part of the consolidated financial statements.
                     

- 1 -


GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                 
                   
                   
CONSOLIDATED STATEMENT OF INCOME
                 
(All amounts are expressed in thousands of S/ unless otherwise stated)
             
                   
         
For the period
 
         
ended September 30,
 
   
Note
   
2018
   
2019
 
                   
                   
Revenues from construction activities
         
1,476,733
     
1,621,429
 
Revenues from services provided
         
688,686
     
803,999
 
Revenue from real estate and sale of goods
         
747,571
     
407,691
 
           
2,912,990
     
2,833,119
 
                       
Cost of construction activities
         
(1,460,933
)
   
(1,537,103
)
Cost of services provided
         
(497,738
)
   
(632,162
)
Cost of real estate and  sale of goods
         
(404,089
)
   
(295,986
)
   
16
     
(2,362,760
)
   
(2,465,251
)
Gross profit
         
550,230
     
367,868
 
                       
Administrative expenses
 
16
     
(188,918
)
   
(143,735
)
Other income and expenses
         
12,639
     
40,866
 
Operating profit
         
373,951
     
264,999
 
                       
Financial expenses
         
(163,432
)
   
(144,182
)
Financial income
         
24,254
     
52,903
 
Share of the profit or loss in associates and joint ventures
         
(3,522
)
   
(1,387
)
Profit before income tax
         
231,251
     
172,333
 
Income tax
 
17
     
(106,825
)
   
(88,170
)
Profit from continuing operations
         
124,426
     
84,163
 
                       
Profit (loss) from discontinued operations
 
20
     
11,937
     
(15,043
)
Profit for the period
         
136,363
     
69,120
 
                       
Profit attributable to:
                     
Owners of the Company
         
15,712
     
34,944
 
Non-controlling interest
         
120,651
     
34,176
 
           
136,363
     
69,120
 
                       
                       
Earnings per share attributable to owners of the
                     
Company during the period
         
0.024
     
0.043
 
Earnings per share from continuing operations
                     
attributable to owners of the Company during the period
         
0.058
     
0.080
 
                       
                       
The accompanying notes on pages 6 to 27 are an integral part of the consolidated financial statements.
 

- 2 -


GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
               
                 
                 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
               
(All amounts are expressed in thousands of S/ unless otherwise stated)
               
                 
       
For the period
 
       
ended September 30,
 
 
Note    
2018
   
2019
 
                 
                 
Profit for the period
       
136,363
     
69,120
 
Other comprehensive income:
                   
Items that will not be reclassified to profit or loss
                   
Remeasurement of actuarial gains and losses, net of tax
       
2,041
     
-
 
                     
Items that may be subsequently  reclassified to profit or loss
                   
Cash flow hedge, net of tax
       
221
     
(13
)
Foreign currency translation adjustment, net of tax
       
9,721
     
(16,624
)
Exchange difference from net investment in a foreign operation, net of tax
       
(5,866
)
   
(223
)
         
4,076
     
(16,860
)
Other comprehensive income for the period, net of tax
       
6,117
     
(16,860
)
Total comprehensive income for the period
       
142,480
     
52,260
 
                     
Comprehensive income attributable to:
                   
Owners of  the Company
       
19,258
     
21,158
 
Non-controlling interest
       
123,222
     
31,102
 
         
142,480
     
52,260
 
                     
Comprehensive income attributable to owners of the Company:
                   
Continuing operations
       
5,103
     
37,083
 
Discontinued operations
       
14,155
     
(15,925
)
         
19,258
     
21,158
 
                     
                     
The accompanying notes on pages 6 to 27 are an integral part of the consolidated financial statements.
 

- 3 -


GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                                                 
                                                           
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
                                                       
FOR THE PERIOD ENDED SEPTEMBER 30, 2018 AND 2019
                                                       
(All amounts are expressed in thousands of S/ unless otherwise stated)
                                           
 
Attributable to the controlling interests of the Company
             
 
Number
                                                       
 
of shares
         
Legal
   
Voluntary
   
Share
   
Other
   
Retained
         
Non-controlling
       
 
In thousands
   
Capital
   
reserve
   
reserve
   
premium
   
reserves
   
earnings
   
Total
   
interest
   
Total
 
                                                           
                                                           
Balances as of January 1, 2018
 
660,054
     
660,054
     
132,011
     
29,974
     
881,795
     
(169,671
)
   
589,167
     
2,123,330
     
465,748
     
2,589,078
 
- IFRS adoption
 
-
     
-
     
-
     
-
     
-
     
-
     
(52,564
)
   
(52,564
)
   
(979
)
   
(53,543
)
Initial balances restated
 
660,054
     
660,054
     
132,011
     
29,974
     
881,795
     
(169,671
)
   
536,603
     
2,070,766
     
464,769
     
2,535,535
 
(Loss) profit for the period
 
-
     
-
     
-
     
-
     
-
     
-
     
15,712
     
15,712
     
120,651
     
136,363
 
Cash flow hedge
 
-
     
-
     
-
     
-
     
-
     
210
     
-
     
210
     
11
     
221
 
Adjustment for actuarial gains and losses
 
-
     
-
     
-
     
-
     
-
     
-
     
1,495
     
1,495
     
546
     
2,041
 
Foreign currency translation adjustment
 
-
     
-
     
-
     
-
     
-
     
7,604
     
-
     
7,604
     
2,117
     
9,721
 
Exchange difference from net investment in a foreign operation
 
-
     
-
     
-
     
-
     
-
     
(5,763
)
   
-
     
(5,763
)
   
(103
)
   
(5,866
)
Comprehensive income of the period
 
-
     
-
     
-
     
-
     
-
     
2,051
     
17,207
     
19,258
     
123,222
     
142,480
 
Transactions with shareholders:
                                                                             
- Dividend distribution
 
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(98,621
)
   
(98,621
)
- Contributions (devolution) of non-controlling shareholders, net
 
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(51,805
)
   
(51,805
)
- Additional acquisition of non-controlling
 
-
     
-
     
-
     
-
     
(9,583
)
   
-
     
-
     
(9,583
)
   
(4,050
)
   
(13,633
)
- Deconsolidation of former subsidiary
 
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(29,412
)
   
(29,412
)
Total transactions with shareholders
 
-
     
-
     
-
     
-
     
(9,583
)
   
-
     
-
     
(9,583
)
   
(183,888
)
   
(193,471
)
Balances as of September 30, 2018
 
660,054
     
660,054
     
132,011
     
29,974
     
872,212
     
(167,620
)
   
553,810
     
2,080,441
     
404,103
     
2,484,544
 
                                                                               
Balances as of January 1, 2019
 
729,434
     
729,434
     
132,011
     
29,974
     
992,144
     
(170,620
)
   
375,417
     
2,088,360
     
401,571
     
2,489,931
 
Profit for the period
 
-
     
-
     
-
     
-
     
-
     
-
     
34,944
     
34,944
     
34,176
     
69,120
 
Cash flow hedge
 
-
     
-
     
-
     
-
     
-
     
(12
)
   
-
     
(12
)
   
(1
)
   
(13
)
Foreign currency translation adjustment
 
-
     
-
     
-
     
-
     
-
     
(13,555
)
   
-
     
(13,555
)
   
(3,069
)
   
(16,624
)
Exchange difference from net investment in a foreign operation
 
-
     
-
     
-
     
-
     
-
     
(219
)
   
-
     
(219
)
   
(4
)
   
(223
)
Comprehensive income of the period
 
-
     
-
     
-
     
-
     
-
     
(13,786
)
   
34,944
     
21,158
     
31,102
     
52,260
 
Transactions with shareholders:
                                                                             
- Dividend distribution
 
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(7,975
)
   
(7,975
)
- Contributions (devolution) of non-controlling shareholders, net
 
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
(20,876
)
   
(20,876
)
- Capital increase
 
142,484
     
142,484
     
-
     
-
     
138,907
     
-
     
-
     
281,391
     
-
     
281,391
 
Total transactions with shareholders
 
142,484
     
142,484
     
-
     
-
     
138,907
     
-
     
-
     
281,391
     
(28,851
)
   
252,540
 
Balances as of September 30, 2019
 
871,918
     
871,918
     
132,011
     
29,974
     
1,131,051
     
(184,406
)
   
410,361
     
2,390,909
     
403,822
     
2,794,731
 
                                                                               
                                                                               
The accompanying notes on pages 6 to 27 are an integral part of the consolidated financial statements.
                                         

- 4 -


GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES
                 
                   
                   
CONSOLIDATED STATEMENT OF CASH FLOWS
                 
(All amounts are expressed in thousands of S/ unless otherwise stated)
                 
                   
         
For the period
 
         
ended September 30,
 
   
Note
   
2018
   
2019
 
                   
OPERATING ACTIVITIES
                 
Profit before income tax
   
     
243,188
     
157,290
 
Adjustments to  profit not affecting cash flows from
   
                 
operating activities:
   
                 
Depreciation
           
100,007
     
74,100
 
Amortization
           
83,582
     
78,730
 
Impairment of inventories
           
(21,614
)
   
-
 
Impairment of accounts receivable and other accounts receivable
           
11,936
     
(1,519
)
Reversal of impairment of inventories
           
-
     
(305
)
Impairment (reversal) of property, plant and equipment
           
4,993
     
15,120
 
Impairment of intangible assets
           
-
     
3,257
 
Tax provisions
           
(35
)
   
-
 
Other provisions
           
2,790
     
6,704
 
Financial expense,net
           
126,943
     
131,580
 
Foreign exchange loss (gain) on loans
           
19,215
     
(7,696
)
Share of the profit and loss in associates and joint ventures
           
3,522
     
1,387
 
Reversal of provisions
           
(5,042
)
   
(2,063
)
Disposal of assets
           
4,004
     
1,576
 
Loss (profit) on sale of property, plant and equipment
           
5,235
     
(687
)
Loss on sale from available-for-sale financial assets
           
1,529
     
-
 
Profit on sale of investments in subsidiaries
           
(41,895
)
   
-
 
Loss (gain) on remeasurement of accounts receivable
           
16,447
     
(12,963
)
Net variations in assets and liabilities:
                       
Trade accounts receivable and unbilled working in progress
           
(357,444
)
   
228,184
 
Other accounts receivable
           
(9,609
)
   
69,935
 
Other accounts receivable from related parties
           
34,290
     
(13,720
)
Inventories
           
105,804
     
(67,772
)
Pre-paid expenses and other assets
           
(7,931
)
   
(5,075
)
Trade accounts payable
           
13,402
     
111,626
 
Other accounts payable
           
(23,897
)
   
(136,038
)
Other accounts payable to related parties
           
94,982
     
(913
)
Other provisions
           
(6,626
)
   
(567
)
Interest payment
           
(135,211
)
   
(106,145
)
Payments for purchases of intangibles - Concessions
           
(8,864
)
   
(15,871
)
Payment of income tax
           
(159,926
)
   
(80,059
)
Net cash provided by operating activities
           
93,775
     
428,096
 
                         
INVESTING ACTIVITIES
                       
Sale of available-for-sale investment
           
197,230
     
-
 
Sale of property, plant and equipment
           
24,337
     
6,932
 
Sale of non-current assets held for sale
           
16,244
     
-
 
Interest received
           
23,637
     
4,108
 
Dividends received
           
653
     
332
 
Payment for purchase of investments properties
           
(115
)
   
(57
)
Payments for intangible purchase
           
(84,735
)
   
(76,396
)
Payments for purchase and contributions on investment in associate and joint ventures
     
(3,771
)
   
-
 
Payments for property, plant and equipment purchase
           
(48,626
)
   
(42,446
)
Net cash provided by (applied to) investing activities
           
124,854
     
(107,527
)
                         
FINANCING ACTIVITIES
                       
Loans received
           
858,121
     
447,534
 
Amortization of loans received
           
(1,018,569
)
   
(983,434
)
Amortization of bonds issued
           
(21,952
)
   
(23,088
)
Payment for transaction costs for debt
           
-
     
(4,007
)
Dividends paid to non-controlling interest
           
(98,621
)
   
(7,975
)
Cash received (return of contributions) from non-controlling shareholders
           
(26,416
)
   
260,515
 
Acquisition or sale of interest in a subsidiary of non-controlling shareholders
           
(1,192
)
   
-
 
Net cash applied to financing activities
           
(308,629
)
   
(310,455
)
Net increase (net decrease) in cash
           
(90,000
)
   
10,114
 
Exchange difference
           
(5,968
)
   
(10,451
)
Cash and cash equivalents at the beginning of the period
           
626,180
     
801,037
 
Cash and cash equivalents at the end of the period
   
8
     
530,212
     
800,700
 
                         
NON-CASH TRANSACTIONS:
                       
Capitalization of interests
           
-
     
5,088
 
Acquisition of assets through finance leases
           
2,240
     
1,696
 
Acquisition of right-of-use assets
           
-
     
97,706
 
Accounts payable to the non-controlling interest for purchase of investments
           
12,441
     
-
 
Contribution in inventories
           
25,389
     
-
 
                         
The accompanying notes on pages 6 to 27 are an integral part of the consolidated financial statements.
         

- 5 -


GRAÑA Y MONTERO S.A.A. AND SUBSIDIARIES


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE-MONTH PERIOD ENDED AT SEPTEMBER 30, 2018 AND 2019 (UNAUDITED); AND CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT DECEMBER 31, 2018 (AUDITED) AND AT SEPTEMBER 30, 2019 (UNAUDITED)


1.    GENERAL INFORMATION

Graña y Montero S.A.A. (hereinafter the Company) was incorporated in Peru on August 12, 1996, as a result of the equity spin-off of Inversiones GyM S.A. (formerly Graña y Montero S.A.). The Company’s legal address is Av. Paseo de la Republica 4675, Surquillo Lima, Peru and is listed on the Lima Stock Exchange and the New York Stock Exchange (NYSE).

The Company is the parent of the Graña y Montero Group that includes the Company and its subsidiaries (hereinafter, the “Group”) and is mainly engaged in holding investments in different Group companies. Additionally, the Company provides services of strategic advisory and leases office space to the Group companies.

The Group is a conglomerate of companies with operations including different business activities, the most significant are engineering and construction, infrastructure (public concession ownership and operation) and real estate businesses. See details of operations segments in Note 7.

These condensed interim consolidated financial statements as of September 30, 2019 were prepared and authorized for issuance by the Chief Financial Officer on October 31, 2019.

2.    BASIS OF PREPARATION

These condensed interim consolidated financial statements for the period ended September 30, 2019 have been prepared in accordance with IAS 34 "Interim financial reports". The condensed interim consolidated financial statements provide comparative information regarding prior periods; however, they do not include all the information and disclosures required in the annual consolidated financial statements, so they must be read together with the audited consolidated financial statements for the year ended December 31, 2018, which have been prepared in accordance with International Standards. of Financial Information (hereinafter "IFRS").

The condensed interim consolidated financial statements are presented in thousands of Peruvian Soles, unless otherwise stated.

3.    SIGNIFICANT ACCOUNTING POLICIES

The accounting policies used in the preparation of these condensed interim consolidated financial statements are consistent with those applied in the preparation of the consolidated financial statements at December 31, 2018, except for the new international financial information regulations (IFRS) effective as of January 1, 2019, explained as follows.

3.1                Change in accounting policies

The Group has adopted IFRS 16 Leases (hereinafter “IFRS 16”) from January 1, 2019. Other effective mandatory modifications becoming effective as of that date, do not had significant impact on the Group's unaudited consolidated financial statements as of September 30, 2019. The Group has decided not to adopt any standard, interpretation or modification issued in advance, that is not yet effective.

- 6 -


In the adoption of IFRS 16, the Group recognized liabilities related to leases that have been previously classified as operating leases under IAS 17. These liabilities have been measured based on the present value of the remaining future payments, discounted using a rate of incremental interest as of January 1, 2019 (7.3% average interest rate).

As a result of the effect of the transition of IFRS 16, right-of-use assets and liabilities for S/ 97.7 million were recognized as of January 1, 2019 (representing 1.33% and 2.15% of total assets and liabilities, respectively). As part of the initial application of IFRS 16, the Company used the modified retrospective method, therefore, the finantial statements for previous years were not modified.

3.2 Disclosures related to the implementation of IFRS 16 (Note 11 and Note 12).

Below, we present the impact of the implementation of IFRS 16 in the Group's financial statements:

Impact of application of IFRS 16
     
   
At
 
   
September 30,
 
Impact on assets
 
2019
 
       
Right-of-use
     
Right-of-use buildings
   
59,599
 
Right-of-use vehicles
   
20,211
 
Right-of-use machinery
   
17,896
 
Total right-of-use assets
   
97,706
 
         
Cumulative depreciation
   
(17,216
)
Foreign currency translation effect
   
(65
)
         
Impact on assets (Note 11)
   
80,425
 
         
         
   
At
 
   
September 30,
 
Impact on liabilities
   
2019
 
         
Addition of liabilities for right-of-use
   
97,706
 
Accrued interest
   
3,965
 
Amortization
   
(15,397
)
Interest paid
   
(3,815
)
Foreign currency translation effect
   
(65
)
Exchange difference
   
(62
)
Impact on liabilities
   
82,332
 
         
Short-term liabilities for right-of-use
   
19,257
 
Long-term liabilities for right-of-use
   
63,075
 
Impact on liabilities (Note 12)
   
82,332
 

- 7 -


4.    FINANCIAL RISK MANAGEMENT

Financial risk management is carried out by the Group’s Management. Management oversees the general management of risks in specific areas, such as foreign exchange rate risk, price risk, cash flow and fair value interest rate risk, credit risk, the use of derivative and non-derivative financial instruments and the investment of excess liquidity as well as financial risks and carries out periodic supervision and monitoring.

4.1  Financial risk factors

The Group’s activities expose it to a variety of financial risks: market risk (including foreign exchange risk, price risk, fair value interest rate risk and cash flow interest rate risk), credit risk and liquidity risk. The Group’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the Group’s financial performance. The Group uses derivative financial instruments to hedge certain risk exposures in one of its subsidiaries and considers the use of other derivatives in the event that it identifies risks that may generate an adverse effect for the Group in the short and medium-term.

a) Market risks

i. Foreign Exchange risk

The Group is exposed to exchange rate risk as a result of the transactions carried out locally in foreign currency and due to its operations abroad. As of December 31, 2018 and September 30, 2019, and, this exposure is mainly concentrated in fluctuations of U.S. dollar, the Chilean and Colombian Pesos.

ii. Price risk

Management considers that the exposure of the Group to the price risk of its investments in mutual funds, bonds and equity securities is low, since the invested amounts are not significant. Any fluctuation in their fair value will not have any significant impact on the balances reported in the condensed interim consolidated financial statements.

iii. Cash flow and fair value interest rate risk

The Group’s interest rate risk mainly arises from its long-term borrowings. Borrowings issued at variable rates expose the Group to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk.

b) Credit risk

Credit risk arises from cash and cash equivalent and deposits with banks and financial institutions, as well as customer credit counterparties, including the outstanding balance of accounts receivable and committed transactions. For banks and financial institutions, only independently rated parties with a minimum rating of ‘A’ are accepted.

With respect to loans to related parties, the Group has measures in place to ensure the recovery of these loans through the controls maintained by the Corporate Finance Management and the performance evaluation conducted by the Board.

c) Liquidity risk

Prudent liquidity risk management implies maintaining sufficient cash and cash equivalents, the availability of funding through an adequate number of sources of committed credit facilities and the capacity to close out positions in the market. Historically, the Group cash flows enabled it to maintain sufficient cash to meet its obligations. However, as of December 31, 2016, the Group started to experienced liquidity risk due to the early termination of the GSP concession agreement and the obligations assumed. As a consequence, the Group started a disinvestment plan to be able to meet the obligations resulting from this scenario. That has been fulfilled, managing to reduce these obligations in an important way.

- 8 -


Group Corporate Finance monitors rolling forecasts of the Group’s liquidity requirements to ensure it has sufficient cash to meet operational needs, so that the Group does not breach borrowing limits or covenants, where applicable, on any of its borrowing facilities. Less significant financing transactions are controlled by the Finance Management of each subsidiary.

Such forecasting takes into consideration the Group’s debt financing plans, covenant compliance, compliance with internal statement of financial position ratio targets and, if applicable, external regulatory or legal requirements; for example, foreign currency restrictions.

Surplus cash held by the operating entities over the balance required for working capital management are invested in interest-bearing checking accounts or time deposits, selecting instruments with appropriate maturities and sufficient liquidity.

The table below analyzes the Group’s financial liabilities into relevant maturity groupings based on the remaining period from the date of the statement of financial position to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows.

   
Less than
     
1-2
     
2-5
   
More than
       
At December 31, 2018
 
1 year
   
years
   
years
   
5 years
   
Total
 
                                   
Other financial liabilities (except
                                 
for finance leases)
   
816,122
     
273,079
     
129,233
     
41,577
     
1,260,011
 
Finance leases
   
15,151
     
7,489
     
14,094
     
-
     
36,734
 
Bonds
   
111,080
     
153,287
     
355,667
     
1,174,404
     
1,794,438
 
Trade accounts payables
   
1,079,531
     
-
     
-
     
-
     
1,079,531
 
Accounts payables to related
                                       
parties
   
55,941
     
21,849
     
-
     
-
     
77,790
 
Other accounts payables
   
116,806
     
17,777
     
338,627
     
-
     
473,210
 
Other non-financial liabilities
   
-
     
61
     
-
     
-
     
61
 
     
2,194,631
     
473,542
     
837,621
     
1,215,981
     
4,721,775
 
                                         
                                         
                                         
   
Less than
     
1-2
     
2-5
   
More than
         
At September 30, 2019
 
1 year
   
years
   
years
   
5 years
   
Total
 
                                         
Other financial liabilities (except
                                       
for finance leases)
   
338,192
     
314,991
     
82,179
     
1
     
735,363
 
Finance leases
   
11,944
     
3,962
     
10,449
     
-
     
26,355
 
Lease liability for right-of-use asset
   
22,690
     
40,236
     
31,631
     
9,929
     
104,486
 
Bonds
   
114,294
     
157,728
     
357,960
     
1,101,094
     
1,731,076
 
Trade accounts payables
   
1,206,207
     
-
     
-
     
-
     
1,206,207
 
Accounts payables to related
                                       
parties
   
51,452
     
22,296
     
-
     
836
     
74,584
 
Other accounts payables
   
137,833
     
2,698
     
327,989
     
-
     
468,520
 
Other non-financial liabilities
   
-
     
79
     
-
     
-
     
79
 
     
1,882,612
     
541,990
     
810,208
     
1,111,860
     
4,346,670
 

- 9 -


4.2  Capital management

The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for shareholders, benefits for other stakeholders and tomaintain an optimal capital structure to reduce the cost of capital. From 2017 the situation of the Group, has lead Management to monitor deviations that might cause the non-compliance of covenants and may hinder renegotiation of liabilities (Note12).

In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.

The Group monitors capital on the basis of the gearing ratio. This ratio is calculated as net debt divided by total capital. Net debt is calculated as total borrowings (including current and non-current borrowings), less cash and cash equivalents. Total capital is calculated as ‘equity’ as shown in the consolidated statement of financial position plus net debt.

As of December 31, 2018 and September 30, 2019, the gearing ratio is presented below indicating the Company’s strategy to keep it in a range from 0.10 to 0.70.
 
   
At
   
At
 
   
December 31,
   
September 30,
 
   
2018
   
2019
 
Total financial liabilities and bonds (Note 12 and Note 13)
   
2,139,714
     
1,689,495
 
Less: Cash and cash equivalents (Note 8)
   
(801,140
)
   
(800,692
)
Net debt
   
1,338,574
     
888,803
 
Total equity
   
2,489,931
     
2,794,731
 
Total capital
   
3,828,505
     
3,683,534
 
                 
Gearing ratio
   
0.35
     
0.24
 

4.3  Fair value estimation

For the classification of the type of valuation used by the Group for its financial instruments at fair value, the following levels of measurement have been established.

- Level 1: Measurement based on quoted prices in active markets for identical assets or liabilities.
- Level 2: Measurement based on inputs other than quoted prices included within (Level 1) that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices).
- Level 3: Measurement based on inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs, generally based on internal estimates and assumptions of the Group).

The fair value of the financial assets classified as at fair value through profit or loss has been determined with observable information of Level 1.

Other financial instruments measured at fair value correspond to the interest rate swaps signed by subsidiary GMP S.A., by which a variable-interest instrument is changed to a fixed interest rate (cash flow hedge). The information used for determining the fair value of these instruments are Level 2 and has been determined based on the present value of discounted future cash flows applied to the interest-rate change projections of Citibank N.A.

- 10 -


The carrying amounts of cash and cash equivalents correspond to their fair values. The Company considers that the carrying amount of trade accounts receivable and payable is similar to their fair values. The fair value of financial liabilities, disclosed in Note 12, has been estimated by discounting the future contractual cash flows at the interest rate currently prevailing in the market and which is available to the Company for similar financial instruments (Level 2).

5.    CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS

Estimates and judgments used are continuously evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

In preparing these condensed interim consolidated financial statements, the significant judgements made by management in applying the Group’s accounting policies and the key sources of uncertainty were the same as those that applied to the consolidated financial statements for the year ended  December 31, 2018.

6.    SEASONALITY OF OPERATIONS

The Group shows no seasonality in the operations of any of its subsidiaries; operations are carried out regularly during the course of the period.

7.    SEGMENT INFORMATION

Operating segments are reported consistently with the internal reports that are reviewed by the Group’ chief decision-maker; that is, the Executive Committee, which is led by the Chief Executive Officer. This Committee is responsible for allocating resources and evaluating the performance of each operating segment.

The Group's operating segments are assessed by the activities of the following business units: (i) engineering and construction, (ii) infrastructure, and (iii) real estate.

As set forth under IFRS 8, reportable segments by significance of income are: ‘engineering and construction’ and ‘infraestructure’. However, the Group has voluntarily decided to report on all its operating segments as detailed in this Note.

Inter-segmental sales transactions are entered into at prices that are similar to those that would have been agreed to with unrelated third parties. Revenues from external customers reported are measured in a manner consistent with the basis of preparation of the financial statements.

Group sales and receivables are not concentrated on a few customers. There is no external customer that represents 10% or more of the Goup’s revenue.

As of December 31, 2018 management considered not presenting the segment "IT services", due to the sale of the CAM Group in November 2018, which includes the companies CAM Chile S.A., Cam Servicios del Peru S.A. (CAM Group). In addition, Adexus S.A. was reclassified to non-current assets held for sale.

The table below shows the Group’s financial statements by operating segments:

- 11 -

 

Operating segments financial position
                                           
Segment reporting
                                                     
         
Infrastructure
                         
As of December 31, 2018
 
Engineering and construction
   
Energy
   
Toll roads
   
Transportation
   
Water
treatment
   
Real estate
   
Parent
Company
operations
   
Eliminations
   
Consolidated
 
                                                       
Assets.-
                                                     
Cash and cash equivalent
   
177,455
     
34,816
     
168,460
     
191,178
     
6,700
     
93,262
     
129,269
     
-
     
801,140
 
Trade accounts receivables, net
   
583,842
     
54,350
     
78,013
     
226,919
     
598
     
63,038
     
1,068
     
-
     
1,007,828
 
Work in progress, net
   
24,962
     
-
     
-
     
-
     
-
     
-
     
3,576
     
-
     
28,538
 
Accounts receivable from related parties
   
203,583
     
492
     
40,820
     
758
     
9,930
     
60,759
     
98,308
     
(379,747
)
   
34,903
 
Other accounts receivable
   
386,467
     
37,611
     
28,492
     
31,012
     
199
     
55,508
     
49,160
     
2
     
588,451
 
Inventories, net
   
27,852
     
18,823
     
9,206
     
25,282
     
-
     
448,328
     
-
     
(15,444
)
   
514,047
 
Prepaid expenses
   
3,825
     
1,345
     
3,068
     
874
     
135
     
81
     
1,221
     
-
     
10,549
 
     
1,407,986
     
147,437
     
328,059
     
476,023
     
17,562
     
720,976
     
282,602
     
(395,189
)
   
2,985,456
 
Non-current assets classified as held for sale
   
-
     
-
     
-
     
-
     
-
     
-
     
247,798
     
-
     
247,798
 
Total current assets
   
1,407,986
     
147,437
     
328,059
     
476,023
     
17,562
     
720,976
     
530,400
     
(395,189
)
   
3,233,254
 
                                                                         
Long-term trade accounts receivable, net
   
14,455
     
-
     
33,380
     
966,202
     
-
     
6,030
     
-
     
-
     
1,020,067
 
Long-term work in progress, net
   
-
     
-
     
32,212
     
-
     
-
     
-
     
-
     
-
     
32,212
 
Long-term accounts receivable from related parties
   
254,660
     
-
     
39,341
     
-
     
-
     
-
     
744,655
     
(260,430
)
   
778,226
 
Prepaid expenses
   
-
     
-
     
28,214
     
5,152
     
840
     
-
     
-
     
(509
)
   
33,697
 
Other long-term accounts receivable
   
77,028
     
63,797
     
7,058
     
64,817
     
7,346
     
30,268
     
52,645
     
(2
)
   
302,957
 
Investments in associates and joint ventures
   
114,676
     
7,230
     
-
     
-
     
-
     
5,604
     
2,213,023
     
(2,082,768
)
   
257,765
 
Investment property
   
-
     
-
     
-
     
-
     
-
     
29,133
     
-
     
-
     
29,133
 
Property, plant and equipment, net
   
205,678
     
171,430
     
14,585
     
1,586
     
109
     
9,237
     
69,088
     
(1,159
)
   
470,554
 
Intangible assets, net
   
160,088
     
183,614
     
466,153
     
749
     
-
     
1,105
     
23,514
     
11,872
     
847,095
 
Deferred income tax asset
   
166,624
     
5,025
     
11,876
     
-
     
620
     
17,127
     
218,201
     
5,963
     
425,436
 
Total non-current assets
   
993,209
     
431,096
     
632,819
     
1,038,506
     
8,915
     
98,504
     
3,321,126
     
(2,327,033
)
   
4,197,142
 
Total assets
   
2,401,195
     
578,533
     
960,878
     
1,514,529
     
26,477
     
819,480
     
3,851,526
     
(2,722,222
)
   
7,430,396
 
                                                                         
Liabilities.-
                                                                       
Borrowings
   
232,409
     
26,621
     
15,384
     
209,463
     
-
     
133,105
     
209,492
     
-
     
826,474
 
Bonds
   
-
     
-
     
25,745
     
13,422
     
-
     
-
     
-
     
-
     
39,167
 
Trade accounts payable
   
777,130
     
49,254
     
61,233
     
104,652
     
121
     
31,173
     
55,968
     
-
     
1,079,531
 
Accounts payable to related parties
   
179,351
     
1,933
     
46,099
     
65,256
     
58
     
35,085
     
91,754
     
(363,595
)
   
55,941
 
Current income tax
   
5,898
     
2,797
     
1,398
     
9,888
     
226
     
4,219
     
1,381
     
-
     
25,807
 
Other accounts payable
   
389,896
     
13,147
     
72,823
     
11,677
     
631
     
106,286
     
38,209
     
-
     
632,669
 
Provisions
   
521
     
5,412
     
-
     
-
     
-
     
264
     
-
     
-
     
6,197
 
Non-current liabilities classified as held for sale
   
-
     
-
     
-
     
-
     
-
     
-
     
225,828
     
-
     
225,828
 
Total current liabilities
   
1,585,205
     
99,164
     
222,682
     
414,358
     
1,036
     
310,132
     
622,632
     
(363,595
)
   
2,891,614
 
                                                                         
Borrowings
   
9,314
     
87,166
     
556
     
-
     
-
     
10,684
     
268,478
     
-
     
376,198
 
Long-term bonds
   
-
     
-
     
299,637
     
598,238
     
-
     
-
     
-
     
-
     
897,875
 
Other long-term accounts payable
   
357,146
     
-
     
31,477
     
154,756
     
1,656
     
26,470
     
2,605
     
-
     
574,110
 
Long-term accounts payable to related parties
   
8,880
     
-
     
1,167
     
81,207
     
23,445
     
-
     
183,826
     
(276,676
)
   
21,849
 
Provisions
   
32,122
     
20,234
     
-
     
-
     
-
     
-
     
51,055
     
-
     
103,411
 
Derivative financial instruments
   
-
     
61
     
-
     
-
     
-
     
-
     
-
     
-
     
61
 
Deferred income tax liability
   
5,564
     
24,541
     
7,010
     
37,178
     
-
     
-
     
1,054
     
-
     
75,347
 
Total non-current liabilities
   
413,026
     
132,002
     
339,847
     
871,379
     
25,101
     
37,154
     
507,018
     
(276,676
)
   
2,048,851
 
Total liabilities
   
1,998,231
     
231,166
     
562,529
     
1,285,737
     
26,137
     
347,286
     
1,129,650
     
(640,271
)
   
4,940,465
 
Equity attributable to controlling interest in the Company
   
331,178
     
323,943
     
332,406
     
171,594
     
340
     
193,483
     
2,708,803
     
(1,973,387
)
   
2,088,360
 
Non-controlling interest
   
71,786
     
23,424
     
65,943
     
57,198
     
-
     
278,711
     
13,073
     
(108,564
)
   
401,571
 
Total liabilities and equity
   
2,401,195
     
578,533
     
960,878
     
1,514,529
     
26,477
     
819,480
     
3,851,526
     
(2,722,222
)
   
7,430,396
 

- 12 -


Operating segments financial position
                                                     
Segment reporting
                                                     
         
Infrastructure
                         
As of September 30, 2019
 
Engineering and construction
   
Energy
   
Toll roads
   
Transportation
   
Water
treatment
   
Real estate
   
Parent
Company
operations
   
Eliminations
   
Consolidated
 
                                                       
Assets.-
                                                     
Cash and cash equivalent
   
297,824
     
25,554
     
101,086
     
263,304
     
6,402
     
82,254
     
24,268
     
-
     
800,692
 
Financial asset at fair value through profit or loss
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Trade accounts receivables, net
   
737,986
     
63,618
     
93,809
     
160,362
     
1,169
     
82,956
     
1,066
     
-
     
1,140,966
 
Work in progress, net
   
37,614
     
-
     
-
     
-
     
-
     
-
     
2,987
     
-
     
40,601
 
Accounts receivable from related parties
   
199,460
     
429
     
49,028
     
1,584
     
-
     
64,576
     
315,722
     
(592,975
)
   
37,824
 
Other accounts receivable
   
429,725
     
37,092
     
32,261
     
35,043
     
109
     
13,269
     
34,894
     
2
     
582,395
 
Inventories, net
   
71,374
     
27,823
     
9,446
     
31,098
     
-
     
460,915
     
-
     
(15,547
)
   
585,109
 
Prepaid expenses
   
7,258
     
1,755
     
2,973
     
3,215
     
207
     
-
     
141
     
-
     
15,549
 
     
1,781,241
     
156,271
     
288,603
     
494,606
     
7,887
     
703,970
     
379,078
     
(608,520
)
   
3,203,136
 
Non-current assets classified as held for sale
   
2,516
     
-
     
-
     
-
     
-
     
-
     
225,092
     
-
     
227,608
 
Total current assets
   
1,783,757
     
156,271
     
288,603
     
494,606
     
7,887
     
703,970
     
604,170
     
(608,520
)
   
3,430,744
 
                                                                         
Long-term trade accounts receivable, net
   
13,467
     
-
     
59,757
     
622,989
     
-
     
355
     
-
     
-
     
696,568
 
Long-term accounts receivable from related parties
   
257,384
     
-
     
40,564
     
-
     
10,178
     
-
     
731,747
     
(230,680
)
   
809,193
 
Prepaid expenses
   
-
     
251
     
30,967
     
2,263
     
801
     
-
     
-
     
(510
)
   
33,772
 
Other long-term accounts receivable
   
83,697
     
65,407
     
6,637
     
-
     
7,346
     
46,565
     
57,693
     
-
     
267,345
 
Investments in associates and joint ventures
   
110,767
     
8,498
     
-
     
-
     
-
     
5,890
     
2,167,261
     
(2,036,529
)
   
255,887
 
Investment property
   
-
     
-
     
-
     
-
     
-
     
27,434
     
-
     
-
     
27,434
 
Property, plant and equipment, net
   
188,419
     
173,159
     
11,754
     
865
     
158
     
8,801
     
50,597
     
(1,159
)
   
432,594
 
Intangible assets, net
   
149,478
     
233,573
     
447,125
     
818
     
-
     
1,058
     
24,100
     
8,327
     
864,479
 
Right-of-use assets, net
   
6,159
     
27,569
     
4,650
     
17
     
-
     
6,609
     
54,204
     
(18,783
)
   
80,425
 
Deferred income tax asset
   
187,687
     
5,669
     
9,704
     
-
     
700
     
22,273
     
202,864
     
6,319
     
435,216
 
Total non-current assets
   
997,058
     
514,126
     
611,158
     
626,952
     
19,183
     
118,985
     
3,288,466
     
(2,273,015
)
   
3,902,913
 
Total assets
   
2,780,815
     
670,397
     
899,761
     
1,121,558
     
27,070
     
822,955
     
3,892,636
     
(2,881,535
)
   
7,333,657
 
                                                                         
Liabilities.-
                                                                       
Borrowings
   
191,669
     
32,147
     
8,481
     
17
     
-
     
115,836
     
8,727
     
(8,422
)
   
348,455
 
Bonds
   
-
     
-
     
27,533
     
15,564
     
-
     
-
     
-
     
-
     
43,097
 
Trade accounts payable
   
935,643
     
73,944
     
50,181
     
83,221
     
167
     
37,250
     
25,801
     
-
     
1,206,207
 
Accounts payable to related parties
   
422,296
     
1,110
     
65,110
     
26,035
     
33
     
34,733
     
91,072
     
(588,937
)
   
51,452
 
Current income tax
   
35,864
     
2,136
     
4,199
     
16,896
     
136
     
8,299
     
629
     
-
     
68,159
 
Other accounts payable
   
411,572
     
17,634
     
50,679
     
9,742
     
841
     
122,101
     
37,400
     
-
     
649,969
 
Provisions
   
521
     
7,350
     
-
     
-
     
-
     
243
     
-
     
-
     
8,114
 
Non-current liabilities classified as held for sale
   
-
     
-
     
-
     
-
     
-
     
-
     
210,778
     
-
     
210,778
 
Total current liabilities
   
1,997,565
     
134,321
     
206,183
     
151,475
     
1,177
     
318,462
     
374,407
     
(597,359
)
   
2,586,231
 
                                                                         
Borrowings
   
14,947
     
89,443
     
2,668
     
-
     
-
     
11,338
     
307,192
     
(12,126
)
   
413,462
 
Long-term bonds
   
-
     
-
     
283,325
     
601,156
     
-
     
-
     
-
     
-
     
884,481
 
Other long-term accounts payable
   
370,218
     
-
     
19,177
     
297
     
1,761
     
27,194
     
3,296
     
-
     
421,943
 
Long-term accounts payable to related parties
   
15,699
     
-
     
836
     
32,149
     
23,784
     
-
     
183,997
     
(233,333
)
   
23,132
 
Provisions
   
37,605
     
34,745
     
-
     
-
     
-
     
-
     
55,191
     
-
     
127,541
 
Derivative financial instruments
   
-
     
79
     
-
     
-
     
-
     
-
     
-
     
-
     
79
 
Deferred income tax liability
   
7,020
     
33,204
     
537
     
40,308
     
-
     
-
     
988
     
-
     
82,057
 
Total non-current liabilities
   
445,489
     
157,471
     
306,543
     
673,910
     
25,545
     
38,532
     
550,664
     
(245,459
)
   
1,952,695
 
Total liabilities
   
2,443,054
     
291,792
     
512,726
     
825,385
     
26,722
     
356,994
     
925,071
     
(842,818
)
   
4,538,926
 
Equity attributable to controlling interest in the Company
   
271,932
     
353,707
     
321,993
     
222,130
     
348
     
188,190
     
2,963,195
     
(1,930,586
)
   
2,390,909
 
Non-controlling interest
   
65,829
     
24,898
     
65,042
     
74,043
     
-
     
277,771
     
4,370
     
(108,131
)
   
403,822
 
Total liabilities and equity
   
2,780,815
     
670,397
     
899,761
     
1,121,558
     
27,070
     
822,955
     
3,892,636
     
(2,881,535
)
   
7,333,657
 

- 13 -


Operating segment performance
                                                 
Segment Reporting
                                                     
         
Infrastructure
                         
For the nine-month period ended September 30, 2018 -
 
Engineering and construction
   
Energy
   
Toll roads
   
Transportation
   
Water
treatment
   
Real estate
   
Parent
Company
operations
   
Eliminations
   
Consolidated
 
                                                       
Revenue
   
1,360,604
     
421,351
     
536,497
     
468,015
     
2,411
     
517,876
     
54,003
     
(447,767
)
   
2,912,990
 
Gross profit (loss)
   
34,839
     
97,909
     
84,087
     
95,275
     
361
     
275,897
     
(21,705
)
   
(16,433
)
   
550,230
 
Administrative expenses
   
(99,251
)
   
(14,808
)
   
(25,945
)
   
(7,871
)
   
(187
)
   
(27,104
)
   
(44,633
)
   
30,881
     
(188,918
)
Other income and expenses, net
   
6,518
     
1,193
     
17
     
-
     
-
     
(1,318
)
   
8,749
     
(2,520
)
   
12,639
 
Operating (loss) profit
   
(57,894
)
   
84,294
     
58,159
     
87,404
     
174
     
247,475
     
(57,589
)
   
11,928
     
373,951
 
Financial expenses
   
(54,364
)
   
(11,086
)
   
(20,175
)
   
(5,050
)
   
4
     
(11,393
)
   
(80,690
)
   
19,322
     
(163,432
)
Financial income
   
8,199
     
501
     
1,944
     
19,814
     
42
     
2,701
     
21,964
     
(30,911
)
   
24,254
 
Share of profit or loss in associates
                                                                       
and joint ventures
   
21,983
     
1,156
     
-
     
-
     
-
     
-
     
115,607
     
(142,268
)
   
(3,522
)
(Loss) profit before income tax
   
(82,076
)
   
74,865
     
39,928
     
102,168
     
220
     
238,783
     
(708
)
   
(141,929
)
   
231,251
 
Income tax
   
17,813
     
(22,423
)
   
(18,303
)
   
(30,925
)
   
(252
)
   
(68,721
)
   
16,403
     
(417
)
   
(106,825
)
(Loss) profit from continuing operations
   
(64,263
)
   
52,442
     
21,625
     
71,243
     
(32
)
   
170,062
     
15,695
     
(142,346
)
   
124,426
 
 Profit (Loss) from discontinuing operations
   
44,096
     
-
     
-
     
-
     
-
     
-
     
(33,457
)
   
1,298
     
11,937
 
(Loss) profit for the period
   
(20,167
)
   
52,442
     
21,625
     
71,243
     
(32
)
   
170,062
     
(17,762
)
   
(141,048
)
   
136,363
 
                                                                         
(Loss) profit from attributable to:
                                                                       
Owners of the Company
   
(20,094
)
   
48,364
     
17,487
     
53,432
     
(32
)
   
44,243
     
(11,752
)
   
(115,936
)
   
15,712
 
Non-controlling interest
   
(73
)
   
4,078
     
4,138
     
17,811
     
-
     
125,819
     
(6,010
)
   
(25,112
)
   
120,651
 
     
(20,167
)
   
52,442
     
21,625
     
71,243
     
(32
)
   
170,062
     
(17,762
)
   
(141,048
)
   
136,363
 

- 14 -


Operating segment performance
                                                 
Segment Reporting
                                                     
         
Infrastructure
                         
For the nine-month period ended September 30, 2019 -
 
Engineering and construction
   
Energy
   
Toll roads
   
Transportation
   
Water
treatment
   
Real estate
   
Parent
Company
operations
   
Eliminations
   
Consolidated
 
                                                       
Revenue
   
1,866,047
     
420,606
     
491,955
     
307,564
     
2,680
     
168,578
     
66,643
     
(490,954
)
   
2,833,119
 
Gross profit (loss)
   
108,408
     
87,279
     
72,766
     
92,496
     
646
     
48,637
     
436
     
(42,800
)
   
367,868
 
Administrative expenses
   
(103,993
)
   
(17,840
)
   
(21,572
)
   
(10,560
)
   
(377
)
   
(15,912
)
   
(23,564
)
   
50,083
     
(143,735
)
Other income and expenses, net
   
15,349
     
(1,439
)
   
(16,856
)
   
402
     
12
     
(6,940
)
   
51,974
     
(1,636
)
   
40,866
 
Operating profit (loss)
   
19,764
     
68,000
     
34,338
     
82,338
     
281
     
25,785
     
28,846
     
5,647
     
264,999
 
Financial expenses
   
(59,942
)
   
(10,917
)
   
(19,687
)
   
(8,236
)
   
(6
)
   
(10,952
)
   
(48,633
)
   
14,191
     
(144,182
)
Financial income
   
4,939
     
1,165
     
2,106
     
22,096
     
464
     
3,203
     
41,469
     
(22,539
)
   
52,903
 
Dividends
   
-
     
-
     
-
     
-
     
-
     
-
     
7,808
     
(7,808
)
   
-
 
Share of profit or loss in associates
                                                                       
and joint ventures
   
(3,748
)
   
1,600
     
-
     
-
     
-
     
286
     
4,701
     
(4,226
)
   
(1,387
)
(Loss) profit before income tax
   
(38,987
)
   
59,848
     
16,757
     
96,198
     
739
     
18,322
     
34,191
     
(14,735
)
   
172,333
 
Income tax
   
(7,441
)
   
(17,508
)
   
(13,859
)
   
(28,835
)
   
(391
)
   
(3,679
)
   
(16,482
)
   
25
     
(88,170
)
(Loss) profit from continuing operations
   
(46,428
)
   
42,340
     
2,898
     
67,363
     
348
     
14,643
     
17,709
     
(14,710
)
   
84,163
 
Loss from discontinuing operations
   
-
     
-
     
-
     
-
     
-
     
-
     
(14,934
)
   
(109
)
   
(15,043
)
(Loss) profit for the period
   
(46,428
)
   
42,340
     
2,898
     
67,363
     
348
     
14,643
     
2,775
     
(14,819
)
   
69,120
 
                                                                         
(Loss) profit from attributable to:
                                                                       
Owners of the Company
   
(43,951
)
   
38,578
     
(1,442
)
   
50,522
     
348
     
(5,292
)
   
11,406
     
(15,225
)
   
34,944
 
Non-controlling interest
   
(2,477
)
   
3,762
     
4,340
     
16,841
     
-
     
19,935
     
(8,631
)
   
406
     
34,176
 
     
(46,428
)
   
42,340
     
2,898
     
67,363
     
348
     
14,643
     
2,775
     
(14,819
)
   
69,120
 

- 15 -


No major changes occurred in total assets as compared to the amount stated in previous year-end financial statements.

There are no differences as compared to previous year-end financial statements based on segmentation or measurement of financial performance by segment.

8.
CASH AND CASH EQUIVALENTS

This account comprises:
   
At
   
At
 
   
December 31,
   
September 30,
 
   
2018
   
2019
 
Cash on hand
   
1,377
     
1,483
 
Cash in-transit


3,566



3,395
 
Bank accounts
   
647,832
     
675,165
 
Time deposits
   
148,365
     
120,649
 
     
801,140
     
800,692
 

Reconciliation to the consolidated statement of cash flow:

The above figures reconcile to the amount of cash shown in the statement of cash flows as follows:

   
At
   
At
 
   
December 31,
   
September 30,
 
   
2018
   
2019
 
             
Cash and cash equivalent on Consolidated statement of
           
financial position
   
801,140
     
800,692
 
Bank overdrafts (Note 12)
   
(119
)
   
(8
)
Balances per Consolidated statement of cash flows
   
801,021
     
800,684
 

9.
TRANSACTIONS WITH RELATED PARTIES

a) Transactions with related parties

Major transactions between the Company and its related parties are summarized as follows:

       
At September 30,
 
   
2018
   
2019
 
Revenue from sales of goods and services:
           
- Associates
   
196
     
108
 
- Joint operations
   
29,323
     
31,158
 
     
29,519
     
31,266
 

Inter-company services were agreed based on market terms as if they had been agreed to third parties.
- 16 -

b) Balances of transactions with related parties

      At December 31,
     At September 30,     
         
2018
         
2019
 
   
Receivable
   
Payable
   
Receivable
   
Payable
 
Current portion:
                       
Joint operations
                       
Consorcio Rio Urubamba
   
9,122
     
-
     
9,130
     
-
 
Consorcio Peruano de Conservacion
   
6,417
     
-
     
3,112
     
-
 
Consorcio Italo Peruano
   
3,322
     
4,996
     
73
     
1,600
 
Consorcio Constructor Chavimochic
   
2,138
     
6,199
     
-
     
6,581
 
Consorcio GyM Conciviles
   
1,855
     
-
     
1,252
     
143
 
Consorcio La Gloria
   
1,369
     
1,006
     
1,385
     
1,004
 
Consorcio Ermitaño
   
781
     
624
     
1,052
     
448
 
Terminales del Peru
   
459
     
-
     
2,471
     
109
 
Consorcio TNT Vial y Vives - DSD Chile Ltda
   
-
     
11,804
     
-
     
3,712
 
Consorcio Rio Mantaro
   
-
     
6,655
     
-
     
5,324
 
Consorcio Vial Quinua
   
-
     
1,970
     
-
     
2,048
 
Consorcio Huacho Pativilca
   
-
     
475
     
7,623
     
16,051
 
Consorcio CDEM
   
-
     
-
     
22
     
437
 
Consorcio GyM-Stracon
   
-
     
-
     
3,222
     
1
 
Other minors
   
9,215
     
11,323
     
6,814
     
3,632
 
     
34,678
     
45,052
     
36,156
     
41,090
 
                                 
Other related parties
                               
Ferrovias Argentina
   
-
     
10,242
     
-
     
9,052
 
Peru Piping Spools S.A.C.
   
225
     
-
     
1,668
     
1,049
 
Other minors
   
-
     
647
     
-
     
261
 
     
225
     
10,889
     
1,668
     
10,362
 
Current portion
   
34,903
     
55,941
     
37,824
     
51,452
 
                                 
Non-current portion:
                               
Gasoducto Sur Peruano S.A
   
773,927
     
-
     
804,654
     
-
 
Ferrovias Participaciones
   
-
     
21,849
     
-
     
23,132
 
Consorcio Constructor Chavimochic
   
-
     
-
     
2,144
     
-
 
Other minors
   
4,299
     
-
     
2,395
     
-
 
Non-current
   
778,226
     
21,849
     
809,193
     
23,132
 

Receivables and payables are mainly current and do not have specific guarantees, except for the receivable account from GSP. Accounts receivable from related parties have maturity periods of 60 days and are related to sales of goods and services. These balances are non-interest-bearing, and during 2019 do not require a provision for impairment.

Accounts payable to related parties mainly related to services of engineering, construction, maintenance and others and have a maturity period of 60 days. Such accounts are not interest bearing because they are short-term.
- 17 -

10.
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES

The movement of our investments in associates for the period ended September 30, 2018 and 2019 is as follows:

     At September 30,
 
   
2018
   
2019
 
             
Beginning balance
   
268,671
     
257,765
 
Contributions received
   
3,770
     
-
 
Dividends received
   
(653
)
   
(332
)
Share of the profit or loss in associates and joint ventures
   
(3,522
)
   
(1,387
)
Write-off of investment
   
-
     
(140
)
Translation adjustments
   
(3,448
)
   
(19
)
Discontinued operations
   
1,234
     
-
 
Ending balance
   
266,052
     
255,887
 

11.
PROPERTY, PLANT AND EQUIPMENT, INTANGIBLE ASSETS AND RIGHT-OF-USE ASSETS

For the period ended September 30, 2018 and 2019, the movement in property, plant and equipment,  intangible assets and right-of-use assets accounts was as follows:

   
Property,
             
   
plant and
   
Intangibles
   
Right-of-use
 
   
equipment
   
assets
   
assets
 
                   
Net cost at January 1, 2018
   
865,735
     
940,070
     
-
 
                         
Additions
   
50,866
     
96,245
     
-
 
Subsidiary deconsolidation
   
(207,243
)
   
(16,510
)
   
-
 
Transfers, disposals and adjustments
   
(14,263
)
   
(18,858
)
   
-
 
Deductions for sale of assets
   
(29,572
)
   
-
     
-
 
Depreciation, amortization
   
(98,269
)
   
(84,329
)
   
-
 
                         
Net cost at September 30, 2018
   
567,254
     
916,618
     
-
 
                         
Net cost at January 1, 2019
   
470,554
     
847,095
     
-
 
                         
Additions
   
44,142
     
108,195
     
97,706
 
Transfers, disposals and adjustments (*)
   
(21,420
)
   
(12,081
)
   
(65
)
Deductions for sale of assets
   
(5,553
)
   
-
     
-
 
Depreciation, amortization
   
(55,129
)
   
(78,730
)
   
(17,216
)
                         
Net cost at September 30, 2019
   
432,594
     
864,479
     
80,425
 

(*) Includes impairment of property, plant and equipment amounted to S/15.8 million and intangible assets amounted to S/3.3 million, recorded in other income and expenses.

- 18 -

 
a)
Property, plant and equipment and right-of-use assets

As of December 31, 2018 and September 30, 2019, additions to property, plant and equipment comprise acquisition of machinery and equipment required for Group’s operations, and the adoption of IFRS 16 explained in Note 3.1.

Depreciation of fixed assets, investment properties and right-of-use assets for the period is broken down in the statement of income as follows:

     At September 30,
 
   
2018
   
2019
 
             
Cost of services and goods (Note 16)
   
63,012
     
70,560
 
Administrative expenses (Note 16)
   
3,983
     
3,540
 
(+) Depreciation discontinued operation
   
33,015
     
-
 
Total depreciation related to property, plant and equipment and investment property
   
100,010
     
74,100
 
(-) Depreciation of investment property
   
(1,741
)
   
(1,755
)
(-) Depreciation of right-of-use asset
   
-
     
(17,216
)
Total depreciation of property, plant and equipment
   
98,269
     
55,129
 

 
b)
Intangible assets

As of December 31, 2018 and September 30, 2019, additions registered in intangible assets mainly comprise of investments in preparation of wells located in Lots I, III, IV and V to provide oil and hydrocarbon explotation services and in building  the second Ancón-Huacho-Pativilca road section of the Panamericana Norte highway (concession under intangible model).

Amortization of intangibles is broken down in the statement of income as follows:

     At September 30,
 
   
2018
   
2019
 
             
Cost of services and goods (Note 16)
   
73,676
     
75,041
 
Administrative expenses (Note 16)
   
3,458
     
3,689
 
(+) Amortization discontinued operations
   
7,195
     
-
 
     
84,329
     
78,730
 


-     Goodwill

Management reviews the results of its businesses based on the type of economic activity carried out.
Goodwill allocated to cash-generating units are:

   
At
   
At
 
   
December 31,
   
September 30,
 
   
2018
   
2019
 
             
Engineering and construction
   
71,621
     
67,351
 
Electromechanical
   
20,737
     
20,735
 
IT services
   
930
     
930
 
     
93,288
     
89,016
 

- 19 -


As a result of the impairment testing on goodwill performed by Management on an annual basis the recoverable amount of the related cash-generating unit (CGU) is determined based on the higher of its value in use and fair value less cost of disposal.  Value in use is determined based on the future cash flows expected to be generated by the assessed CGU.

12.
BORROWINGS

This item comprises:

         
Total
         
Current
         
Non-current
 
   
At
   
At
   
At
   
At
   
At
   
At
 
   
December 31,
   
September 30,
   
December 31,
   
September 30,
   
December 31,
   
September 30,
 
   
2018
   
2019
   
2018
   
2019
   
2018
   
2019
 
                                     
Bank overdrafts (Note 8)
   
119
     
8
     
119
     
8
     
-
     
-
 
Bank loans (a)
   
1,023,481
     
509,800
     
810,188
     
316,269
     
213,293
     
193,531
 
Finance leases
   
33,488
     
24,307
     
13,514
     
10,637
     
19,974
     
13,670
 
Lease liability for right-of-use asset (Note 3.2)
   
-
     
82,332
     
-
     
19,257
     
-
     
63,075
 
Other financial entities (b)
   
145,584
     
145,470
     
2,653
     
2,284
     
142,931
     
143,186
 
     
1,202,672
     
761,917
     
826,474
     
348,455
     
376,198
     
413,462
 

 
a)
Bank loans

As of December 31, 2018 and September 30, 2019, this item comprises bank loans in local and foreign currencies for working capital purposes. These obligations bear interest at fixed rates which fluctuated between 1.6% and 15.8% in 2018 and between 1% and 12% in 2019.

                   
Current
         
Non-current
         
At
   
At
   
At
   
At
   
 
Interest
 
Maturity
 
December 31,
   
September 30,
   
December 31,
   
September 30,
   
      rate
      date
      2018
        2019
        2018
        2019
   
                                                         
GyM S.A.
   
1.00% / 8.91
%
   
2022
     
227,770
       
183,272
 
(iii)
   
-
       
5,452
   
Graña y Montero S.A.A.
   
9.10
%
   
2021
     
206,836
   (ii)    
-
       
125,547
   (i)    
115,098
  (iv)
Viva GyM S.A.
   
7.00% / 12.00
%
   
2019 / 2020
     
129,617
       
109,848
       
2,102
       
-
   
GMP S.A.
   
5.05% / 6.04
%
   
2020
     
22,587
       
17,904
       
85,644
       
72,981
   
GyM Ferrovías
Libor USD 1M
+ 2%
     
2019
     
209,463
       
-
       
-
       
-
   
Other minors
   
6.85
%
   
2019
     
13,915
       
5,245
       
-
       
-
   
                     
810,188
       
316,269
       
213,293
       
193,531
   
 

 
i)
Credit Suisse Syndicated Loan

In December 2015, the Group entered into a US$200 million (equivalent to S/672 million) medium-term agreement with Credit Suisse AG, Cayman Islands Branch and Credit Suisse Securities (USA) LLC.  The loan term was five years, with quarterly installments starting on the 18th month. The loan accrued interest at a rate of three months Libor plus 4.9% per year. The funds were used to finance the equity participation in GSP. On June 27, 2017, the Company renegotiated the terms of this loan to correct defaults related to the cancellation of the GSP concession.

On June 26, 2019, the outstanding balance of the loan capital was fully paid.

 
ii)
GSP Bridge Loan

At December 31, 2016, the current balance of bank loans included US$129 million (equivalent to S/433.3 million) of the corporate guarantee issued by the Company to guarantee the bridge loan granted to GSP. On June, 2017, the Company reached a refinancing agreement with Natixis, BBVA, SMBC and MUFJ for US$78.7 million (equivalent to S/256.3 million), this amount was used to repay the GSP bridge loan.  The new loan would remain until June, 2020.

On June 28, 2019, the principal of the loan was fully paid.
- 20 -

 
iii)
Financial Stability Framework Agreement

In July 2017, the Company and its subsidiaries, GyM S.A., Construyendo Pais S.A., Vial y Vives-DSD S.A. and Concesionaria Vía Expresa Sur S.A., entered into a Financial Stability Framework Agreement (together with certain complementary contracts, the “Framework Agreement”) with the following financial entities: Scotiabank Perú S.A., Banco Internacional del Perú S.A.A., BBVA Banco Continental, Banco de Crédito del Perú, Citibank del Peru SA and Citibank N.A. The Framework Agreement aims to: (i) grant GyM a syndicated revolving line of credit for working capital for up to US$1.6 million and S/143.9 million, which may be increased by an additional US$14 million subject to certain conditions; (ii) grant GyM S.A. a line of credit of up to US$51.6 million and S/33.6 million; (iii) grant the Company, GyM S.A., Construyendo Pais S.A., Vial y Vives - DSD S.A. and Concesionaria Vía Expresa Sur S.A. a non-revolving line of credit to finance reimbursement obligations under performance bonds; (iv) grant a syndicated line of credit in favor of Graña y Montero S.A.A. and GyM S.A. for the issuance of performance bonds up to an amount of US$100 million (which may be increased by an additional US$50 million subject to compliance with certain conditions); and (v) to commit to maintain existing standby letters of credit issued at the request of GyM S.A. and the Company, as well as the request of Construyendo Pais S.A., Vial y Vives – DSD and Concesionaria Vía Expresa Sur S.A. In April of 2018, the Group repaid US$72.7 million (equivalent to S/245.8 million) of the facility with the proceeds of the sale of Stracon GyM S.A., and in July of 2018, an additional of US$15.4 million (equivalent to S/52.1 million). In August 2019, Tranche B was fully paid for the Group, equivalent to S/9.7 million and US$9.2 million. In September 2019, Tranche A was partially paid, for S/0.4 million and US$0.1 million.

As of September 30, 2019, and the date of this report, there was US$43.5 million (equivalent to S/147.2 million) outstanding under this agreement.

GyM S.A. requested a waiver for a change in the Financial Stability Framework Agreement, in which at least 50% of the amount of Tranche A (client invoices (facturas)) and up to 50% of the amount of Tranche A (project valuations (valorizaciones) should be presented;  the request was accepted by the lenders. As of September 30, 2019 and the date of this report, the value of client invoices and the value of project valuations is 97% and 105%, respectively, both percentages comply with the provisions of the approved dispensation.

As of September 30, 2019 and the date of this report, GyM is in compliance with the ratios established under the Financial Stability Framework Agreement.

 
iv)
CS Peru Infrastructure Holdings LLC Loan

In July 2019, Graña y Montero S.A.A. entered into a medium term loan credit agreement for up to US$35 million with CS Peru Infrastructure Holdings LLC. The term of the loan is three years, with quarterly installments of principal starting on the 18th month. The loan accrued interest at the following rates per annum: (i) for the period from and including the July 31, 2019 (“Closing Date”) to but excluding the date that is 6 months after the Closing Date, 9.10%; (ii) for the period from and including the date that is 6 months after the Closing Date to but excluding the date that is 1 year after the Closing Date, 9.35%; (iii) for the period from and including the date that is 1 year after the Closing Date to but excluding the date that is 30 months after the Closing Date, 9.60%; and (iv) for the period from and including the date that is 30 months after the Closing Date to the third anniversary of the Loan, 10.10%.

The proceeds were used for working capital in Graña y Montero S.A.A, GyM S.A. and Adexus S.A. As of the date of this report, the principal amount outstanding under this loan is still US$35 million.

 
 b)
 Other financial entities

Securitization of Norvial flows
- 21 -


At May 29, 2018 the Company subscribes an agreement between the Company and Inversiones Concesiones Vial S.A.C. ("BCI Peru") -whith the intervention of Fondo de Inversiones BCI NV (“Fondo BCI”) and BCI Management Administradora General de Fondos S.A. (“BCI” Asset Management”) -  to monetize future dividends from Norvial S.A. to the Company. This operation has as a finality to reduce the indebtness of the Company.The amount of the transaction was US$42.3 millions and ended on June 11, 2018.

Likewise, it has been agreed that our company will have purchase options on 48.8% of Norvial's economic rights that BCI Peru will maintain through its participation in Inversiones en Autopistas S.A.. These options will be subject to certain conditions such as the expiration of different terms, recovery of the investment made with the funds of the BCI Fund (according to different economic calculations) and/or that a change of control occurs.

 
c)
Fair value of borrowings

The carrying amount and fair value of borrowings are broken down as follows:

     Carrying amount
     Fair value
 
   
At
   
At
   
At
   
At
 
   
December 31,
   
September 30,
   
December 31,
   
September 30,
 
   
2018
   
2019
   
2018
   
2019
 
                         
Bank overdrafts (Note 8)
   
119
     
8
     
119
     
8
 
Bank loans
   
1,023,481
     
509,800
     
1,152,885
     
522,680
 
Finance leases
   
33,488
     
24,307
     
38,399
     
24,107
 
Lease liability for right-of-use asset
   
-
     
82,332
     
-
     
102,817
 
Other financial entities
   
145,584
     
145,470
     
145,584
     
143,186
 
     
1,202,672
     
761,917
     
1,336,987
     
792,798
 

As of September 30, 2019, the fair value is based on cash flows discounted using a rate based on the borrowing rate of 3.1% and 11.0% (2.4% and 8.9%  in 2018) and are included as Level 2 in the level of measurement.

13.
BONDS

This item is broken down as follows:

         
Total
         
Current
         
Non-current
 
   
At
   
At
   
At
   
At
   
At
   
At
 
    December 31,     September 30,     December 31,     September 30,     December 31,     September 30,  
   
2018
   
2019
   
2018
   
2019
   
2018
   
2019
 
                                     
GyM Ferrovías S.A.
   
611,660
     
616,720
     
13,422
     
15,564
     
598,238
     
601,156
 
Norvial S.A.
   
325,382
     
310,858
     
25,745
     
27,533
     
299,637
     
283,325
 
     
937,042
     
927,578
     
39,167
     
43,097
     
897,875
     
884,481
 

 
a)
GyM Ferrovías S.A.

In February 2015, the subsidiary GyM Ferrovías S.A. made an international issue of corporate bonds under Regulation S. The issue was made in soles VAC (adjusted for the Constant Update Value) for an amount of S/629 million. The bonds mature in November 2039 and earn interest at a rate of 4.75% (plus the VAC adjustment), present a risk rating of AA + (local scale) granted by Apoyo & Asociados Internacionales Clasico de Riesgo. As of September 30, 2019, an amortization has been made up to S/76.1 million (S/67.7 million as of December 31, 2018).

- 22 -

As of September 30, 2019, the balance includes accrued interest payable and VAC adjustments for S/82.4 million (S/72.0 million as of December 31, 2018).



At September 30, 2018 and 2019 the account movement  was as follows:

   
2018
   
2019
 
             
Balance at January, 1
   
603,657
     
611,660
 
Amortization
   
(5,064
)
   
(8,481
)
Accrued interest
   
23,814
     
36,111
 
Interest paid
   
(14,960
)
   
(22,570
)
Balance at September, 30
   
607,447
     
616,720
 

As part of the structuring process of the bond, GyM Ferrovías S.A. committed to report and verify compliance with the following, measured based on their individual financial statements (covenants):

-

Debt service coverage ratio not less than 1.2 times.
-

Maintain a constant balance in the minimum trust equal to one quarter of operation and maintenance costs (including the IGV).
-

Maintain a constant balance in the minimum trust equal to the following two coupons according to the bond schedule.

On August 23, 2017, GyM Ferrovías S.A. and Line One CPAO Purchaser LLC subscribed the contract for the sale and assignment of collection rights of the "Annual Payment for Complementary Investment (Complementary PAO)" derived from the Concession Contract up to an amount equivalent to US$316 million.

On August 23, 2017, GyM Ferrovías S.A. as Borrower, Mizuho Bank, Ltd. and Sumitomo Mitsui Banking Corporation as Lenders and Mizuho Bank, Ltd. as Administrative Agent signed a loan contract for Working Capital for an amount equivalent to US$80 million to partially finance the Expansion Project of the Line 1 of the Lima Metro. As of September 30, 2019, the Working Capital loan was fully paid.

As of December 31, 2018 and September 30, 2019, the Company is in compliance with covenants agreement.

 
b)
Norvial S.A.

Between 2015 and 2016, the subsidiary Norvial S.A. issued the First Corporate Bond Program on the Lima Stock Exchange for a total S/365 million. Risk rating agencies Equilibrium y Apoyo & Asociados Internacionales graded this debt instrument AA.

The capital raised was used to finance the construction of the Second Phase of Red Vial No.5 and the financing of VAT arising from a project-related expenses.

At September 30, 2018 and 2019 the account movement  was as follows:

   
2018
   
2019
 
             
Balance at January, 1
   
343,910
     
325,382
 
Amortization
   
(9,937
)
   
(14,607
)
Accrued interest
   
11,886
     
17,637
 
Capitalized interest
   
1,927
     
2,103
 
Interest paid
   
(13,822
)
   
(19,657
)
Balance at September, 30
   
333,964
     
310,858
 

As part of the process of bond structuring, Norvial S.A. engaged to adhere to the following covenants: 
- 23 -



-
Debt service coverage ratio of not less than 1.3 times.

-
Proforma gearing ratio lower than 4 times.

The fair value of both obligations as of September 30, 2019 amounts to S/1,029 million (as of December 31, 2018 amounts to S/1,037 million), is based on discounted cash flows using rates between 4.37% and 6.93% (between 4.09% and 5.45% as of December 31, 2018) and is within level 2 of the fair value hierarchy.

As of December 31, 2018 and September 30, 2019, the Company has complied with the covenants of both types of bonds.

14.
PROVISIONS

The movement of this item is as follows:

         
Contingent
             
         
liabilities
   
Provision
       
   
Legal
   
resulting from
   
for well
       
   
contingencies
   
acquisitions
   
closure
   
Total
 
                         
At January 1, 2018
   
23,364
     
7,249
     
16,804
     
47,417
 
Additions
   
2,790
     
-
     
1,442
     
4,232
 
Reversals of provisions
   
(4,744
)
   
(298
)
   
-
     
(5,042
)
Payments
   
(6,626
)
   
-
     
-
     
(6,626
)
Translation adjustments
   
53
     
2
     
-
     
55
 
At september 30, 2018
   
14,838
     
6,953
     
18,246
     
40,037
 
                                 
At January 1, 2019
   
84,728
     
4,498
     
20,382
     
109,608
 
Additions
   
13,138
     
-
     
15,928
     
29,066
 
Reversals of provisions
   
(1,625
)
   
(438
)
   
-
     
(2,063
)
Payments
   
(567
)
   
-
     
-
     
(567
)
Translation adjustments
   
(127
)
   
(262
)
   
-
     
(389
)
At september 30, 2019
   
95,547
     
3,798
     
36,310
     
135,655
 

As of September 30, 2019, the Group registered the present value of the estimated provision of S/79.9 million (S/73.5 million as of December 31, 2018), corresponding to the legal contingency estimated by management for the Company's and Subsidiaries exposure to a possible compensation in relation to their participation as minority partner in certain entities that developed infrastructure projects in Peru with companies belonging to the Odebrecht group.

15.
CAPITAL

As of September 30, 2019, the capital of the Company is represented by 871,917,855 shares of a nominal value of S/1.00 each, all registered in the Public Registries.

As of December 31, 2018, the capital of the Company were represented by 729,434,192 shares of a nominal value of S/1.00 each, of which 660,053,790 were registered in the Public Registries and 69,380,402 were in process of registration formalization.

At September 30, 2019, a total of 231,205,735 shares were represented in ADS, equivalent to 46,241,147 ADSs at a rate of 5 shares per ADS. As of December 31, 2018, a total of 207,931,660 shares were represented by ADS equivalent to 41,586,332 ADSs.
- 24 -

16.
EXPENSES BY NATURE

For the period ended September 30, 2018 and 2019, this item comprises:

   
Cost of
             
   
goods and
   
Administrative
       
   
services
   
expenses
   
Total
 
At September 30, 2018
                 
Salaries, wages and fringe benefits
   
625,748
     
78,402
     
704,150
 
Services provided by third-parties
   
763,032
     
69,770
     
832,802
 
Purchase of goods
   
583,173
     
-
     
583,173
 
Other management charges
   
249,996
     
32,676
     
282,672
 
Depreciation (Note 11 a)
   
63,012
     
3,983
     
66,995
 
Amortization (Note 11 b)
   
73,676
     
3,458
     
77,134
 
Taxes
   
8,814
     
623
     
9,437
 
Impairment of accounts receivable
   
240
     
6
     
246
 
Impairment of other accounts receivable
   
11,690
     
-
     
11,690
 
Inventory recovery
   
(21,614
)
   
-
     
(21,614
)
Inventory recovery
   
4,993
     
-
     
4,993
 
Total report reclassified (Note 20 C)
   
2,362,760
     
188,918
     
2,551,678
 
                         
                         
At September 30, 2019
                       
Salaries, wages and fringe benefits
   
631,197
     
88,174
     
719,371
 
Services provided by third-parties
   
888,985
     
29,568
     
918,553
 
Purchase of goods
   
451,051
     
-
     
451,051
 
Other management charges
   
344,066
     
17,843
     
361,909
 
Depreciation (Note 11 a)
   
70,560
     
3,540
     
74,100
 
Amortization (Note 11 b)
   
75,041
     
3,689
     
78,730
 
Taxes
   
5,444
     
921
     
6,365
 
Impairment of accounts receivable
   
731
     
-
     
731
 
Inventory recovery
   
(1,519
)
   
-
     
(1,519
)
property, plant and equipment recovery
   
(305
)
   
-
     
(305
)
Total report
   
2,465,251
     
143,735
     
2,608,986
 

As of September 30, 2019, the subsidiary Viva GyM S.A. reverse the excess of provision for impairment in inventories  for S/1.5 million (S/21.6 million as of September 30, 2018).

17.
INCOME TAX

These condensed interim consolidated financial statements for the period ended September 30, 2019, income tax expense is recognized based on management’s estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the year to September 30, 2019 is 51.16% (104.06% for the period ended September 30, 2018 reclassified). The variation of the effective rate as compared to the previous year is due to the effect of the permanent differences in the income tax calculation.

18.
CONTINGENCIES, COMMITTMENTS AND GUARANTEES

As of September 30, 2019, contingencies held by the Group are substantially the same as those existing as of December 31, 2018.
- 25 -


In addition the Group had performace bonds and guarantees commitments with different financial institutions securing to secure transactions for US$417.4 million and US$13.9 million, respectively (US$471.6 million and US$13.9 million, respectively, as of December 31, 2018).

19.
DIVIDENDS

As part of the covenants at the refinancing agreements mentioned in Note 12, the Company is unable to pay dividends as established in the Financial Stability Framework Agreement.

For the period ended September 30, 2019, the Group has paid dividends to its non-controlling subsidiaries in the amount of S/8.0 million  (S/98.6 million for the same period in 2018).

20.
DISCONTINUED OPERATIONS AND NON-CURRENT ASSET CLASSIFIED AS HELD FOR SALE

As part of the process of divestments of non-strategic assets initiated by the Company; CAM Servicios del Peru S.A., CAM Chile S.A. and Stracon GyM SA were sold, during the year 2018 (completed).

Additionally, at December 31, 2018, the subsidiary Adexus S.A. has been reclassified as non-current assets available for sale (planned) at December 31, 2018 and September 30, 2019.

A.
Discontinued operations

i) CAM Servicios del Peru S.A. and CAM Chile S.A.

On December 4, 2018, the Company entered into a purchase and sale agreement for all of its shares (representing 73.16%) of CAM Servicios del Peru S.A. and CAM Chile S.A. The Group received for its participation in CAM Chile S.A. and CAM Servicios del Peru S.A. the sum of (i) US$15.78 million (equivalent to S/51.7 million) for the shares of CAM Chile S.A. and (ii) US$3.0 million (equivalent to S/10.4 million) for the shares of CAM Servicios del Peru S.A.  The net gain on the sale of both subsidiaries amounted to S/31.7 million.

ii) Stracon GyM S.A.

On March 28, 2018, the Company entered into a purchase and sale agreement for all of its shares (representing 87.59%) in Stracon GyM S.A. The sale price was agreed in US$76.8 million (equivalent to S/248.8 million), which is fully paid. The net gain on the sale amounted to S/41.9 million.


B.
Non-current asset classified as held for sale

At December 31, 2018 and at September 30, 2019, non-current assets and liabilities held for sale correspond to investments in the company Adexus S.A., whose main activity is to provide information technology solutions mainly in Chile and Peru.  Account balances are classified as assets held for sale taking into account that the Group has a sales plan defined within the next 12 months.
- 26 -


   
At
   
At
 
   
December 31,
   
September 30,
 
   
2018
   
2019
 
             
ASSETS
           
Cash and cash equivalets
   
6,074
     
3,520
 
Accounts receivables, net
   
157,351
     
125,202
 
Inventories, net
   
3,999
     
3,835
 
Other assets, net
   
80,374
     
92,534
 
Total assets
   
247,798
     
225,091
 
                 
LIABILITIES
               
Borrowings
   
71,810
     
94,514
 
Accounts payable
   
148,817
     
111,351
 
Deferred income tax liabilities
   
5,201
     
4,913
 
Total liabilities
   
225,828
     
210,778
 
Total net assets
   
21,970
     
14,313
 


C.
Consolidated statement of income

The Company reclassified financial results of discontinued operations, Stracon GyM S.A., CAM Servicios del Peru S.A., CAM Chile S.A. (completed) and Adexus S.A. (planned) for the period ended September 30, 2018 as follows:

    At September 30,
    Reclassification
    At September 30,
 
     2018      discontinued operations     2018
 
   
Reported
   
Completed
   
Planned
   
Reclassified
 
                         
                         
Revenues
   
3,741,578
     
(628,435
)
   
(200,153
)
   
2,912,990
 
Operating costs
   
(3,148,128
)
   
606,843
     
178,525
     
(2,362,760
)
Gross profit (loss)
   
593,450
     
(21,592
)
   
(21,628
)
   
550,230
 
                                 
Administrative expenses
   
(252,404
)
   
38,496
     
24,990
     
(188,918
)
Other (expenses) income, net
   
9,390
     
(932
)
   
4,181
     
12,639
 
Gain from the sale of investments
   
41,895
     
(41,895
)
   
-
     
-
 
Operating profit (loss)
   
392,331
     
(25,923
)
   
7,543
     
373,951
 
                                 
Financial expenses
   
(187,091
)
   
14,366
     
9,293
     
(163,432
)
Financial income
   
24,763
     
(257
)
   
(252
)
   
24,254
 
Share of the profit or loss in associates and joint ventures
   
(2,288
)
   
(1,234
)
   
-
     
(3,522
)
Profit (loss) before income tax
   
227,715
     
(13,048
)
   
16,584
     
231,251
 
Income tax
   
(99,943
)
   
(2,313
)
   
(4,569
)
   
(106,825
)
Profit (loss) from continuing operations
   
127,772
     
(15,361
)
   
12,015
     
124,426
 
Profit (loss) from discontinued operations
   
8,591
     
15,361
     
(12,015
)
   
11,937
 
Profit of the period
   
136,363
                     
136,363
 

21.
EVENTS AFTER THE DATE OF THE STATEMENT OF FINANCIAL POSITION

Between September 30, 2019 and the date of approval of the condensed interim consolidated financial statements, there have been no subsequent events that may affect the reasonableness of the financial statements issued.


- 27 -
Grana y Montero SAA (NYSE:GRAM)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Grana y Montero SAA Charts.
Grana y Montero SAA (NYSE:GRAM)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Grana y Montero SAA Charts.