Disclosure of entity's operating segments [text block] | 30. Disclosure of information on segments Management has determined its operating segments based on reports that the Group’s Chief Operating Decision Maker (CODM) uses for making decisions. The Group is organized into business units based on its products and services, activities and geographic locations. The broad categories of the Group’s business units are - Production and sale of minerals - Exploration and development activities - Construction and engineering services - Energy generation and transmission services - Insurance brokerage - Rental of mining concessions - Holding of investment in shares (mainly in the associate company Minera Yanacocha S.R.L. and the Group’s subsidiary S.M.R.L. Chaupiloma Dos de Cajamarca) - Industrial activities. The CODM monitors the operating results of the business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss and is measured consistently with operating profit or loss in the Group’s consolidated financial statements. Also, the Group’s financing and income taxes are managed at the corporate level and are not allocated to the operating segments, except for those entities which are managed independently. Corporate information mainly includes the following: In segment information of profit and loss - - Sales to third parties of gold purchased by the Parent company from La Zanja mining unit and the corresponding cost of sale as well as other intercompany sales. - Administrative expenses, other income (expenses), exchange gain (loss), finance costs and income and income tax that cannot be directly allocated to the operational mining units owned by the Parent company (Uchucchacua, Orcopampa, Julcani, Mallay and Tambomayo). - Exploration activities in non-operating areas, carried out directly by the Parent company and not by the consolidated separate legal entities. - Participation in subsidiaries and associate companies of the Parent company, which are accounted for using the equity method. In the segment information of assets and liabilities - - Investments in Sociedad Minera Cerro Verde S.A.A. and Compañía Minera Coimolache S.A., associate companies which are directly owned by the Parent company and are accounted for using the equity method; see note 10 to the consolidated financial statements. - Assets and liabilities of the operational mining units owned directly by the Parent company since this is the way the CODM analyzes the business. Assets and liabilities of other operating segments are allocated based on the assets and liabilities of the legal entities included in those segments. Adjustments and eliminations mainly include the following: In segment information of consolidated statements of profit and loss - The elimination of any profit or loss of investments accounted for under the equity method and not consolidated by the Group corresponding to the associate companies: Minera Yanacocha S.R.L., Sociedad Minera Cerro Verde S.A.A. and Compañía Minera Coimolache S.A. - The elimination of intercompany sales and cost of sales. - The elimination of any equity pickup profit or loss of the subsidiaries of the Parent company. In the segment information of assets and liabilities - The elimination of the assets and liabilities of the investments accounted for under the equity method and not consolidated, corresponding to the associate companies: Minera Yanacocha S.R.L., Sociedad Minera Cerro Verde S.A.A. and Compañía Minera Coimolache S.A. - The elimination of any equity pickup investments of the subsidiaries of the Parent company. - The elimination of intercompany receivables and payables. Refer to Note 20(a) to the consolidated financial statements where the Group reports revenues from external customers for each product and service, and revenues from external customers attributed to Peru and foreign countries. The revenue information is based on the locations of customers. Refer to Note 20(b) to the consolidated financial statements for information about major customers (clients representing more than 10 percent of the Group’s revenues). All non-current assets are located in Peru. Equity accounted investees Ucchuchacua Orcopampa Julcani Mallay Tambomayo Colquijirca La Zanja Exploration Construction Energy Insurance Rental of Holding of Industrial Corporate Minera Sociedad Compañía Total Adjustments Total US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) Year 2017 Results: Continuing operations Operating income Net sale of goods 272,334 256,960 42,785 36,736 118,966 322,653 165,319 - - - - - - 6,317 34,650 645,176 3,202,931 203,790 5,308,617 (4,084,675) 1,223,942 Net sale of services - - - - - - - - 10,603 60,639 14,377 - 615 19,658 - 21,870 - - 127,762 (98,065) 29,697 Royalty income - - - - - - - - - - - 20,739 - - - - - - 20,739 - 20,739 Total operating income 272,334 256,960 42,785 36,736 118,966 322,653 165,319 - 10,603 60,639 14,377 20,739 615 25,975 34,650 667,046 3,202,931 203,790 5,457,118 (4,182,740) 1,274,378 Operating costs Cost of sales of goods (143,288) (115,574) (31,190) (22,783) (53,555) (193,874) (102,474) - - - - - - (6,043) (34,029) (746,918) (1,768,238) (121,021) (3,338,987) 2,711,554 (627,433) Cost of services - - - - - - - - (9,393) (25,556) - - - (9,354) - (2,062) - - (46,365) 33,411 (12,954) Exploration in operating units (27,068) (38,820) (13,009) (5,617) (9,543) - (871) - - - - - - - - - - - (94,928) - (94,928) Depreciation and amortization (23,899) (8,846) (8,122) (3,568) (42,789) (57,199) (48,385) - (129) (9,651) - - - (11,134) - - - - (213,722) - (213,722) Mining royalties (2,280) (22,436) (354) (333) (998) (3,317) (1,499) - - - - - - - - - - - (31,217) - (31,217) Total operating costs (196,535) (185,676) (52,675) (32,301) (106,885) (254,390) (153,229) - (9,522) (35,207) - - - (26,531) (34,029) (748,980) (1,768,238) (121,021) (3,725,219) 2,744,965 (980,254) Gross profit (loss) 75,799 71,284 (9,890) 4,435 12,081 68,263 12,090 - 1,081 25,432 14,377 20,739 615 (556) 621 (81,934) 1,434,693 82,769 1,731,899 (1,437,775) 294,124 Operating expenses, net Administrative expenses (19,473) (18,281) (2,878) (2,931) (9,139) (13,061) (2,814) (1,604) (3,606) (2,423) (12,288) (90) (413) (1,203) 443 (4,760) - (3,829) (98,350) 14,753 (83,597) Exploration in non-operating areas (2,676) - - - (3,214) (1,976) (2,870) (2,771) - - - - - - (5,052) - - - (18,559) 297 (18,262) Selling expenses (6,078) (1,016) (605) (1,045) (1,387) (10,914) (881) - - (1,264) - - - (775) (167) (3,922) (141,669) (946) (170,669) 146,581 (24,088) Impairment loss of long-lived assets - - - - - - (21,620) - - - - - - - - - - - (21,620) - (21,620) Provision for contingences and others (7,040) (1) (460) (139) (1,002) - (1,370) (4,657) 100 312 - - - - 378 - - - (13,879) - (13,879) Write off of stripping activity asset - - - - - (13,573) - - - - - - - - - - - - (13,573) - (13,573) Other, net (1,799) (715) (1,403) (359) (175) (2,922) (970) (94) 1,129 (94) (4) (1) - 216 (2,012) (63,512) (258,826) (587) (332,128) 318,539 (13,589) Total operating expenses, net (37,066) (20,013) (5,346) (4,474) (14,917) (42,446) (30,525) (9,126) (2,377) (3,469) (12,292) (91) (413) (1,762) (6,410) (72,194) (400,495) (5,362) (668,778) 480,170 (188,608) Operating profit (loss) 38,733 51,271 (15,236) (39) (2,836) 25,817 (18,435) (9,126) (1,296) 21,963 2,085 20,648 202 (2,318) (5,789) (154,128) 1,034,198 77,407 1,063,121 (957,605) 105,516 Other income (expense),net Share in the results of associates under equity method - - - - - - - - - 8,573 - - (66,187) - 21,194 - - - (36,420) 49,627 13,207 Finance income - - - - - 179 670 - - 139 1 7 1 79 5,614 5,831 5,350 220 18,091 (12,574) 5,517 Net gain (loss) from currency exchange difference 31 (63) (75) (11) 10 310 48 537 105 294 (75) (41) (4) 497 1,365 3,636 13,288 (174) 19,678 (16,750) 2,928 Finance costs (285) (354) (106) (72) (372) (12,017) (1,919) (131) (370) (10,354) (6) (2) (2) (941) (8,980) (23,766) (216,912) (3,304) (279,893) 245,270 (34,623) Total other income (expense), net (254) (417) (181) (83) (362) (11,528) (1,201) 406 (265) (1,348) (80) (36) (66,192) (365) 19,193 (14,299) (198,274) (3,258) (278,544) 265,573 (12,971) Profit (loss) before income tax 38,479 50,854 (15,417) (122) (3,198) 14,289 (19,636) (8,720) (1,561) 20,615 2,005 20,612 (65,990) (2,683) 13,404 (168,427) 835,924 74,149 784,577 (692,032) 92,545 Income tax (1,101) (1,085) (153) (124) (538) (3,903) 6,841 - (400) (3,491) (742) (6,044) (38) 1,818 (9,052) (7,026) (486,043) (23,362) (534,443) 516,431 (18,012) Profit (loss) from continued operations 37,378 49,769 (15,570) (246) (3,736) 10,386 (12,795) (8,720) (1,961) 17,124 1,263 14,568 (66,028) (865) 4,352 (175,453) 349,881 50,787 250,134 (175,601) 74,533 Loss from discontinued operations, see note 1(e) (10,098) Net profit 64,435 Total assets 146,464 54,114 20,922 18,923 538,057 792,594 190,310 342,759 14,004 360,610 9,004 6,611 988,841 109,669 1,931,224 2,019,332 7,691,007 380,534 15,614,979 (11,282,166) 4,332,813 Total liabilities 49,723 42,242 18,099 6,092 32,501 388,899 87,008 14,527 5,153 205,247 4,616 2,378 414 20,245 425,413 1,360,217 2,501,845 150,743 5,315,362 (4,046,176) 1,269,186 Other segment information Investment in associates - - - - - - - - - - - - - - 1,536,887 - - - 1,536,887 - 1,536,887 Additions to mining concessions, development costs, property, plant and equipment 18,127 12,674 1,951 1,796 131,119 61,060 17,326 13,733 3 852 14 - - 459 393 - - - 259,507 - 259,507 Equity accounted investees Ucchuchacua Orcopampa Julcani Mallay Tambomayo Colquijirca La Zanja Exploration Construction Energy Insurance Rental of Holding of Industrial Corporate Minera Sociedad Compañía Total Adjustments Total US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) Year 2016 Results: Continuing operations Operating income Net sale of goods 240,470 244,745 54,666 46,741 - 230,611 178,922 - - - - - - 5,982 191,075 761,193 2,384,154 198,873 4,537,432 (3,521,762) 1,015,670 Net sale of services - - - - - - - - 12,633 57,312 12,675 - 615 19,507 - 17,713 - - 120,455 (91,673) 28,782 Royalty income - - - - - - - - - - - 24,339 - - - - - - 24,339 - 24,339 Total operating income 240,470 244,745 54,666 46,741 - 230,611 178,922 12,633 57,312 12,675 24,339 615 25,489 191,075 778,906 2,384,154 198,873 4,682,226 (3,613,435) 1,068,791 Operating costs Cost of sales of goods (118,561) (97,325) (23,633) (23,392) - (178,231) (80,873) - - - - - - (2,962) (190,041) (725,740) (1,553,040) (107,913) (3,101,711) 2,603,899 (497,812) Cost of services - - - - - - - - (9,732) (25,250) - - - (8,723) - (2,951) - - (46,656) 35,902 (10,754) Exploration in operating units (31,406) (45,111) (11,069) (7,960) - - (603) - - - - - - - - - - - (96,149) - (96,149) Depreciation and amortization (18,541) (11,403) (6,756) (11,393) - (53,637) (67,542) (27) (253) (10,904) - (16) (221) (10,968) (986) - - - (192,647) - (192,647) Mining royalties (1,687) (21,482) (381) (314) - (2,726) (1,021) - - - - - - - - - - - (27,611) - (27,611) Total operating costs (170,195) (175,321) (41,839) (43,059) - (234,594) (150,039) (27) (9,985) (36,154) - (16) (221) (22,653) (191,027) (728,691) (1,553,040) (107,913) (3,464,774) 2,639,801 (824,973) Gross profit (loss) 70,275 69,424 12,827 3,682 - (3,983) 28,883 (27) 2,648 21,158 12,675 24,323 394 2,836 48 50,215 831,114 90,960 1,217,452 (973,634) 243,818 Operating expenses Administrative expenses (13,265) (13,810) (4,582) (2,708) (3,274) (11,802) (1,980) (3,750) (4,492) (2,450) (12,245) (112) (227) (635) (12,083) (8,780) - (4,144) (100,339) 18,647 (81,692) Exploration in non-operating areas - - - - (7,517) (1,939) (4,619) (9,585) - - - - - - (4,129) - - - (27,789) 1,200 (26,589) Selling expenses (4,632) (1,075) (845) (1,549) - (10,650) (938) - - (1,124) - - - (1,154) (115) (3,695) (131,391) (1,128) (158,296) 136,563 (21,733) Impairment loss of long-lived assets - - - - - - - - - - - - - - - (889,499) - - (889,499) 889,499 - Provision for contingencies 1,121 (110) (630) 49 69 - - (1,399) (286) (467) - - - - 1,088 - - - (565) - (565) Other, net 1,144 874 74 (372) 421 276 4,237 2,180 2,198 10,994 - 11 (16) 546 8,081 (122,151) (24,107) 755 (114,855) 133,812 18,957 Total operating expenses, net (15,632) (14,121) (5,983) (4,580) (10,301) (24,115) (3,300) (12,554) (2,580) 6,953 (12,245) (101) (243) (1,243) (7,158) (1,024,125) (155,498) (4,517) (1,291,343) 1,179,721 (111,622) Operating profit (loss) 54,643 55,303 6,844 (898) (10,301) (28,098) 25,583 (12,581) 68 28,111 430 24,222 151 1,593 (7,110) (973,910) 675,616 86,443 (73,891) 206,087 132,196 Other income (expense),net Share in the results of associates under equity method - - - - - - - - - 4,579 (9) - (448,017) - (370,381) - - - (813,828) 448,507 (365,321) Finance income 3 3 1 - - 256 87 - 8 820 12 - 4 1 7,480 2,132 954 38 11,799 (4,969) 6,830 Net gain (loss) from currency exchange difference (203) (59) (61) (46) 57 (270) 65 505 5 (138) 426 (93) 5 222 2,223 (13,741) 7,857 (117) (3,363) 6,001 2,638 Finance costs (379) (197) (87) (41) (137) (12,554) (2,614) (163) (545) (10,564) (10) (2) (14) (962) (5,156) (15,107) (80,438) (1,614) (130,584) 99,004 (31,580) Total other income (expense), net (579) (253) (147) (87) (80) (12,568) (2,462) 342 (532) (5,303) 419 (95) (448,022) (739) (365,834) (26,716) (71,627) (1,693) (935,976) 548,543 (387,433) Profit (loss) before income tax 54,064 55,050 6,697 (985) (10,381) (40,666) 23,121 (12,239) (464) 22,808 849 24,127 (447,871) 854 (372,944) (1,000,626) 603,989 84,750 (1,009,867) 754,630 (255,237) Income tax (1,814) (1,895) (424) (365) - 7,851 (18,256) (245) (178) (9,224) (245) (6,761) - 461 (22,409) (43,126) (263,082) (27,894) (387,606) 334,102 (53,504) Profit (loss) from continued operations 52,250 53,155 6,273 (1,350) (10,381) (32,815) 4,865 (12,484) (642) 13,584 604 17,366 (447,871) 1,315 (395,353) (1,043,752) 340,907 56,856 (1,397,473) 1,088,732 (308,741) Loss from discontinued operations, see note 1(e) (19,073) Net loss (327,814) Total assets 105,950 46,085 25,118 16,958 415,341 763,092 246,106 330,169 22,481 379,964 6,226 7,439 427,439 120,038 2,593,838 2,045,825 7,635,623 334,555 15,522,247 (11,255,832) 4,266,415 Total liability 35,148 26,536 19,733 7,302 582 353,184 129,689 14,831 11,647 222,324 3,102 2,684 148 29,751 556,172 1,160,102 2,796,342 131,051 5,500,328 (4,281,126) 1,219,202 Other segment information Investment in associates - - - - - - - - - - - - - - 1,536,607 - - - 1,536,607 - 1,536,607 Additions to mining concessions, development costs, property, plant and equipment 28,899 3,451 759 2,729 230,223 51,289 14,995 25,450 27 4,236 39 - - 3,719 1,018 - - - 366,834 - 366,834 Ucchuchacua Orcopampa Julcani Mallay Tambomayo Colquijirca La Zanja Exploration Construction Energy Insurance Rental of Holding of Industrial Corporate Minera Sociedad Compañía Total Adjustments Total US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) US$(000) Year 2015 Results: Continuing operations Operating income Net sale of goods 166,055 254,118 50,254 32,018 - 171,294 161,007 - - - - - - 3,649 168,667 1,031,174 1,115,617 177,347 3,331,200 (2,484,931) 846,269 Net sale of services - - - - - - - - 48,758 48,339 11,929 - - 13,399 - 10,625 - - 133,050 (82,211) 50,839 Royalty income - - - - - - - - - - - 32,414 - - - - - - 32,414 - 32,414 Total operating income 166,055 254,118 50,254 32,018 - 171,294 161,007 - 48,758 48,339 11,929 32,414 - 17,048 168,667 1,041,799 1,115,617 177,347 3,496,664 (2,567,142) 929,522 Operating costs Cost of sales of goods (126,728) (112,707) (26,725) (20,709) - (158,804) (106,750) - - - - - - - (169,236) (751,736) (862,004) (104,549) (2,439,948) 1,926,458 (513,490) Cost of services - - - - - - - - (48,544) (20,767) - - - (16,820) - (2,524) - - (88,655) 29,043 (59,612) Exploration in operating units (27,784) (41,705) (12,699) (7,539) - - (41) - - - - - - - - - - - (89,768) 69 (89,699) Depreciation and amortization (15,767) (17,313) (11,349) (15,439) - (45,752) (104,984) (17) (850) (10,260) - (54) (226) (9,545) (1,027) - - - (232,583) - (232,583) Mining royalties (1,142) (23,877) (337) (234) - - (1,597) - - - - - - - (1) - - - (27,188) - (27,188) Total operating costs (171,421) (195,602) (51,110) (43,921) - (204,556) (213,372) (17) (49,394) (31,027) - (54) (226) (26,365) (170,264) (754,260) (862,004) (104,549) (2,878,142) 1,955,570 (922,572) Gross profit (loss) (5,366) 58,516 (856) (11,903) - (33,262) (52,365) (17) (636) 17,312 11,929 32,360 (226) (9,317) (1,597) 287,539 253,613 72,798 618,522 (611,572) 6,950 Operating expenses Administrative expenses (10,739) (16,698) (3,623) (2,080) (169) (19,181) (2,251) (1,275) (7,859) (3,422) (11,296) (106) (209) (654) (11,370) (26,325) - (2,185) (119,442) 35,070 (84,372) Exploration in non-operating areas - - - - (12,651) (2,366) (8,954) (3,241) - - - - - - (5,685) - - - (32,897) 2,287 (30,610) Selling expenses (3,552) (851) (1,055) (1,424) - (9,056) (1,207) - - (806) - - - (1,411) (3) (3,534) (56,215) (1,111) (80,225) 60,860 (19,365) Impairment loss of long-lived assets - - - - - - (3,803) - - - - - - - - - - (672) (4,475) 672 (3,803) Provision for contingencies - - - - - - - - - (472) - - - - 77 - - (395) - (395) Other, net 1,836 (1,182) (125) (67) 156 (2,657) (687) (1,251) 7,417 167 (4) - 793 98 6,252 (82,846) (26,600) 765 (97,935) 92,595 (5,340) Total operating expenses, net (12,455) (18,731) (4,803) (3,571) (12,664) (33,260) (16,902) (5,767) (442) (4,533) (11,300) (106) 584 (1,967) (10,729) (112,705) (82,815) (3,203) (335,369) 191,484 (143,885) Operating profit (loss) (17,821) 39,785 (5,659) (15,474) (12,664) (66,522) (69,267) (5,784) (1,078) 12,779 629 32,254 358 (11,284) (12,326) 174,834 170,798 69,595 283,153 (420,088) (136,935) Other income (expense),net Share in the results of associates under equity method - - - - - - - - 6,561 478 2 - (187,269) - (268,463) - - - (448,691) 275,316 (173,375) Finance income 5 5 2 - - 154 16 - 182 23 13 - - - 10,785 673 512 23 12,393 (1,367) 11,026 Net gain (loss) from currency exchange difference 539 461 378 75 (63) (3,832) (1,973) (1,734) (1,393) (1,586) (165) 45 4 (2,162) (2,287) (251) (75,770) (1,300) (91,014) 77,321 (13,693) Finance costs (195) (235) (152) (108) (163) (10,096) (3,684) (52) (1,413) (8,817) (21) (4) (1) (842) (4,043) -22,734 (16,010) (51) (68,621) 41,049 (27,572) Total other income (expense), net 349 231 228 (33) (226) (13,774) (5,641) (1,786) 3,937 (9,902) (171) 41 (187,266) (3,004) (264,008) (22,312) (91,268) (1,328) (595,933) 392,319 (203,614) Profit (loss) before income tax (17,472) 40,016 (5,431) (15,507) (12,890) (80,296) (74,908) (7,570) 2,859 2,877 458 32,295 (186,908) (14,288) (276,334) 152,522 79,530 68,267 (312,780) (27,769) (340,549) Income tax (518) (602) (140) (78) - 4,109 5,702 - (4,386) (3,887) (299) (9,186) (87) 584 (5,975) (602,717) (46,246) (29,861) (693,587) 678,824 (14,763) Profit (loss) from continued operations (17,990) 39,414 (5,571) (15,585) (12,890) (76,187) (69,206) (7,570) (1,527) (1,010) 159 23,109 (186,995) (13,704) (282,309) (450,195) 33,284 38,406 (1,006,367) 651,055 (355,312) Loss from discontinued operations, see note 1(e) (20,233) Net loss (375,545) Total assets 86,961 51,746 27,228 24,279 168,835 739,941 220,331 303,484 31,463 393,318 5,979 9,397 997,835 118,012 3,067,988 2,965,430 7,852,692 238,175 17,303,094 (12,755,913) 4,547,181 Total liability 16,663 14,817 6,538 2,803 9,100 364,455 106,846 4,590 29,599 235,695 3,457 3,508 2,831 31,479 465,244 736,605 3,354,318 63,119 5,451,667 (4,293,722) 1,157,945 Other segment information Investment in associates - - - - - - - - - - - - - - 2,043,983 - - - 2,043,983 - 2,043,983 Additions to mining concessions, development costs, property, plant and equipment 20,245 8,198 1,323 2,259 77,093 37,571 27,741 26,740 527 6,159 85 - 1,205 2,140 - - - - 211,286 - 211,286 Reconciliation of segment profit (loss) 2017 2016 2015 US$(000) US$(000) US$(000) Segments profit (loss) from continued operations 250,134 (1,397,473) (1,006,367) Elimination of profit of equity accounted investees, not consolidated (owned by third parties) (225,215) 645,989 203,912 Elimination of intercompany sales (108,973) (251,502) (232,380) Elimination of intercompany cost of sales 106,726 250,157 228,914 Elimination of share in the results of subsidiaries and associates 49,627 448,507 448,691 Others 2,234 (4,419) 1,918 Consolidated profit (loss) from continued operations 74,533 (308,741) (355,312) Reconciliation of segment assets 2017 2016 2015 US$(000) US$(000) US$(000) Segments assets 15,614,979 15,522,247 17,303,094 Elimination of assets of equity accounted investees, not consolidated (owned by third parties) (10,090,873) (10,016,003) (8,128,519) Elimination of equity pick up investments of the subsidiaries and associates of the Parent company (1,186,783) (1,047,758) (4,486,717) Elimination of intercompany receivables (32,769) (192,958) (138,703) Others 28,259 887 (1,974) Consolidated assets 4,332,813 4,266,415 4,547,181 Reconciliation of segment liabilities 2017 2016 2015 US$(000) US$(000) US$(000) Segments liabilities 5,315,362 5,500,328 5,451,667 Elimination of liabilities of equity accounted investees, not consolidated (4,012,805) (4,087,495) (4,154,042) Elimination of intercompany payables (32,769) (192,958) (138,703) Others (602) (673) (977) Consolidated liabilities 1,269,186 1,219,202 1,157,945 |