Exhibit 99.1
Ecopetrol S.A.
Unaudited Interim Condensed Consolidated Financial Statements
At June 30, 2021 and December 31, 2020 and for the six-month periods ended June 30, 2021 and 2020
1
2
Interim condensed consolidated statement of financial position – Ecopetrol S.A.
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
As of June 30, | As of December 31, | |||||
| Note |
| 2021 |
| 2020 | |
|
|
| (Unaudited) |
|
| |
Assets | ||||||
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
| 6 |
|
| | |
Trade and other receivables |
| 7 |
|
| | |
Inventories |
| 8 |
|
| | |
Other financial assets |
| 9 |
|
| | |
Current tax assets |
| 10 |
|
| | |
Other assets |
| 11 |
|
| | |
|
|
|
| | ||
Assets held for sale |
|
|
|
| | |
Total current assets |
|
|
|
| | |
Non–current assets |
|
|
|
|
| |
Trade and other receivables | 7 | | ||||
Other financial assets | 9 | | ||||
Investment in associates and joint ventures |
| 12 |
| | ||
Property, plant and equipment | 13 | | ||||
Natural and environmental resources |
| 14 |
| | ||
Right-of-use assets | 15 | | ||||
Intangible assets |
|
| | |||
Non-current tax assets |
| 10 |
| | ||
Goodwill |
|
| | |||
Other assets |
| 11 |
| | ||
Total non–current assets |
|
|
| | ||
Total assets |
|
|
| | ||
Liabilities |
|
|
|
|
| |
Current liabilities |
|
|
|
|
| |
Loans and borrowings |
| 17 | | |||
Trade and other payables |
| 18 | | |||
Provisions for employee benefits |
| 19 | | |||
Current tax liabilities |
| 10 | | |||
Accrued liabilities and provisions |
| 20 | | |||
Other liabilities |
| | ||||
| ||||||
Liabilities related to non-current assets held for sale | | |||||
Total current liabilities |
| | ||||
Non–current liabilities | ||||||
Loans and borrowings |
| 17 | | |||
Trade and other payables |
| 18 | | |||
Provisions for employee benefits |
| 19 | | |||
Non current tax liabilities | 10 | | ||||
Accrued liabilities and provisions |
| 20 | | |||
Other liabilities |
| | ||||
Total non–current liabilities |
| | ||||
Total liabilities |
| | ||||
Equity |
|
|
|
| ||
Subscribed and paid in capital |
| 21.1 | | |||
Additional paid in capital |
| 21.2 | | |||
Reserves |
| 21.3 | | |||
Other comprehensive income |
| 21.5 | | |||
Retained earnings |
| | ||||
Equity attributable to owners of parent |
| | ||||
Non–controlling interest |
| | ||||
Total equity |
| | ||||
Total liabilities and equity |
|
|
| |
3
Interim condensed consolidated statement of profit or loss – Ecopetrol S.A.
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Six-month period ended | ||||||
June 30, | ||||||
|
| Note |
| 2021 |
| 2020 |
(Unaudited) | ||||||
Revenue from contracts with customers |
| 22 | |
| | |
Cost of sales |
| 23 | ( |
| ( | |
Gross profit |
| |
| | ||
Administrative expenses |
| 24 | ( |
| ( | |
Operations and project expenses |
| 24 | ( |
| ( | |
Impairment (reversal of impairment) of long–lived assets |
| 16 | |
| ( | |
Other operating (expenses) income |
| 25 | ( |
| | |
Operating income |
| |
| | ||
Financial results |
| 26 |
| |||
Finance income |
| |
| | ||
Finance expenses |
| ( |
| ( | ||
Foreign exchange (loss) gain |
| |
| | ||
| ( |
| ( | |||
Share of profits of associates and joint ventures |
| 12 | |
| | |
Profit before income tax expense |
| |
| | ||
Income tax expense |
| 10 | ( |
| ( | |
Net profit for the period |
| |
| | ||
Net profit attributable to: |
|
| ||||
Owners of parent |
| |
| ( | ||
Non–controlling interest |
| |
| | ||
| |
| | |||
Basic and diluted earnings per share ($COP) |
| |
| ( |
4
Interim condensed consolidated statement of other comprehensive income – Ecopetrol S.A.
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
| Six-month period ended | |||||
June 30, | ||||||
| Note |
| 2021 |
| 2020 | |
(Unaudited) | ||||||
Net profit for the period | | | ||||
Other comprehensive income |
|
|
|
|
| |
Other comprehensive income that may be reclassified to profit or loss in subsequent periods, net of taxes: |
|
|
|
|
| |
Unrealized (loss) gain on hedges: |
|
|
|
|
| |
Cash flow hedge for future exports |
|
| ( | ( | ||
Hedge of a net investment in a foreign operation |
|
| ( | ( | ||
Cash flow hedge with derivative instruments |
|
| ( | ( | ||
Foreign currency translation |
|
| | | ||
Sale of joint ventures | 26 | ( | | |||
|
| | | |||
Other comprehensive income that will not to be reclassified to profit or loss in subsequent periods, net of taxes: |
|
|
|
| ||
Remeasurement loss on defined benefit plans |
|
| ( | ( | ||
|
| ( | ( | |||
Other comprehensive income for the period, net of tax |
|
| | | ||
Total comprehensive income for the period, net of tax |
|
| | | ||
Comprehensive income attributable to: |
|
|
|
| ||
Owners of parent |
|
| | | ||
Non–controlling interest |
|
| | | ||
|
| | |
5
Interim condensed consolidated statement of changes in equity
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Attributable to owners of parent | ||||||||||||||||||
| Subscribed |
| Additional |
|
| Other |
|
|
| Non– |
| |||||||
| and paid– |
| paid–in |
| comprehensive |
| Retained |
| controlling |
| Total | |||||||
| Note |
| in capital |
| capital |
| Reserves |
| income |
| earnings |
| Total |
| interest |
| equity | |
Balance as of December 31, 2020 |
|
| | | | |
| |
| |
| |
| | ||||
Net profit |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
Release of reserves | 21.3 | | | ( | | | | | | |||||||||
Dividends declared |
| 21.4 |
| |
| |
|
| |
| ( |
| ( |
| ( |
| ( | |
Change in participation in subsidiaries | | | | | | | ( | ( | ||||||||||
Capital restitution | | | | | | | ( | ( | ||||||||||
Appropriation of reserves: |
|
|
|
|
|
|
|
|
|
| ||||||||
Legal | | | | | ( | | | | ||||||||||
Fiscal and statutory reserves | | | | | ( | | | | ||||||||||
Occasional | | | | | ( | | | | ||||||||||
Other comprehensive income |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
Balance as of June 30, 2021 (unaudited) |
|
|
| | | | |
| |
| |
| |
| |
Attributable to owners of parent | ||||||||||||||||||
Subscribed |
| Additional |
|
| Other |
|
|
| Non– |
| ||||||||
| and paid– |
| paid–in |
| comprehensive |
| Retained |
| controlling |
| Total | |||||||
| Note |
| in capital |
| capital |
| Reserves |
| income |
| earnings |
| Total |
| interest |
| equity | |
Balance as of December 31, 2019 |
|
|
| | | | | | | | ||||||||
Net profit |
|
|
| | | | |
| ( |
| ( |
| |
| | |||
Release of reserves | 21.3 | | | ( | | | | | | |||||||||
Dividends declared |
| 21.4 |
| | | | ( |
| ( |
| ( | ( | ||||||
Change in participation in subsidiaries | | | | | | | | | ||||||||||
Appropriation of reserves: |
|
|
| |||||||||||||||
Legal | | | | | ( | | | | ||||||||||
Fiscal and statutory reserves | | | | | ( | | | | ||||||||||
Occasional | | | | | ( | | | | ||||||||||
Other comprehensive income |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
Balance as of June 30, 2020 (unaudited) |
|
|
| | | | |
| ( |
| | | |
6
Interim condensed consolidated statement of cash flow – Ecopetrol S.A.
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Six-month period ended | ||||||
June 30, | ||||||
| Note |
| 2021 |
| 2020 | |
(Unaudited) | ||||||
Cash flow provided by operating activities: |
|
|
|
|
|
|
Net profit for the period |
|
|
| | | |
Adjustments to reconcile the net profit to net cash provided by operating activities: |
|
|
|
| ||
Income tax expense |
| 10 | | | ||
Depreciation, depletion and amortization |
| | | |||
Foreign exchange loss (gain) |
| 26 | | ( | ||
Realization of other comprehensive income from the sale of a joint venture | 26 | ( | ||||
Finance expenses of loans and borrowings |
| 26 | | | ||
Finance cost of post–employment benefits and abandonment costs |
| 26 | | | ||
Write off of exploratory assets and dry wells |
| 14 | | | ||
Loss on disposal of non–current assets |
| | | |||
Gain derived from business combinations | 25 | ( | ||||
Gain on loss of control | 25 | ( | ||||
Impairment loss of short–term assets | 25 | | | |||
(Reversal) of impairment loss / impairment loss of non–current assets | 16 | ( | | |||
Loss (gain) on fair value adjustment of financial assets | | ( | ||||
Loss (gain) on hedging transactions with derivatives | | ( | ||||
Share of profit of associates and joint ventures |
| 12 | ( | ( | ||
Hedge ineffectiveness |
| 27.3 | | | ||
Realized loss on foreign exchange cash flow hedges |
| 22 | | | ||
Net change in operational assets and liabilities: |
|
|
|
| ||
Trade and other receivables |
|
|
| ( | | |
Inventories |
|
|
| ( | | |
Trade and other payables |
|
|
| | ( | |
Tax assets and liabilities |
|
|
| ( | ( | |
Provisions for employee benefits |
|
|
| ( | ( | |
Provisions and contingencies |
|
|
| | ( | |
Other assets and liabilities |
|
|
| | | |
| | |||||
Income taxes paid | ( | ( | ||||
Net cash provided by operating activities |
|
|
| | | |
Cash flow used in investing activities: |
|
|
|
| ||
Investment in property, plant and equipment |
| 13 | ( | ( | ||
Investment in natural and environmental resources |
| 14 | ( | ( | ||
Acquisitions of intangibles |
| ( | ( | |||
Sales (purchases) of other financial asset |
| | ( | |||
Interests received |
| 26 | | | ||
Dividends received |
|
| | | ||
Proceeds from sales of assets |
|
|
| | | |
Net cash used in investment activities |
|
|
| ( | ( | |
Cash flow used in financing activities: |
|
|
|
| ||
Proceeds from borrowings |
|
| |
| | |
Repayment of borrowings |
|
| ( |
| ( | |
Interest payments |
|
|
| ( |
| ( |
Lease payments | 15 | ( | ( | |||
Dividends paid |
| 21.4 |
| ( |
| ( |
Net cash (used in) provided by financing activities |
|
| ( |
| | |
Exchange difference in cash and cash equivalents |
|
| |
| | |
Net (decrease) increase in cash and cash equivalents |
|
| ( |
| | |
Cash and cash equivalents at the beginning of the period |
|
| |
| | |
Cash and cash equivalent at the end of the period |
| 6 |
| | |
7
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
1. Reporting entity
Ecopetrol S.A. is a mixed economy company, with a commercial nature, formed in 1948 in Bogotá – Colombia, headquarters of the Ecopetrol Business Group. Its corporate purpose is to develop commercial or industrial activities arising from or related to the exploration, production, refining, transportation, storage, distribution, and selling of hydrocarbons, their by-products and associated products on its own or through its subsidiaries (hereafter “Ecopetrol”, the “Company” or Ecopetrol Business Group).
An
The address of the main office of Ecopetrol S.A. is Bogotá – Colombia, Carrera 13 No. 36 - 24.
2. Basis of presentation
2.1 Statement of compliance and authorization of financial statements
The interim financial information included in this report has been prepared in accordance with IAS 34 ‘Interim Financial Reporting’. The results for the interim periods are unaudited and, in the opinion of management, include all adjustments necessary for a fair presentation of the results for each period. All such adjustments are of a normal recurring nature. This report should be read in conjunction with the consolidated financial statements and notes for the year ended 31 December 2020 included in Form 20-F 2020.
Ecopetrol Business Group prepares its consolidated financial statements included within Form 20-F on the basis of International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
The financial information presented herein has been prepared in accordance with the accounting policies expected to be used in Form 20-F 2021 which are the same as those used in the previous year.
These unaudited interim condensed consolidated financial statements were approved by the Group's Board of Directors on October 1st, 2021.
2.2 Considerations and effects of Covid-19
As mentioned in the Consolidated Financial Statements as of December 31, 2020, since the beginning of the pandemic in Colombia, the Group has taken the measures to ensure the sustainability of the business in an environment of low prices during 2020, prioritizing the opportunities to cash generation with better equilibrium prices, maintaining growth dynamics with a focus on executing strategic asset development plans and preserving the value of assets through investments that provide reliability, integrity and continuity to the current operation in refineries, transportation systems and production fields.
In addition, during 2021, the behavior of crude oil and products prices has shown a recovery due to the maintenance of supply, given fact that the Organization of the Petroleum Exporting Countries (OPEC) has a preponderant factor to keep the market balanced. In terms of demand, vaccination campaigns began in several countries around the world, increasing the expectations of a sustained recovery, taking Brent to an average of
The Group will continue monitoring the evolution of the COVID-19 pandemic and the markets to determine the need to implement subsequent stages of the intervention plan and will continuously review the indicators of impairment of long-lived assets and investments in companies.
2.3 Bases of consolidation
For presentation purposes, these consolidated condensed interim financial statements were prepared by consolidating all companies set out in Exhibit 1, in which Ecopetrol exercises control, directly or indirectly.
8
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The subsidiaries are consolidated from the date on which control is obtained until the date on which it ceases.
The acquisition of Guajira Association on May 1, 2020, that was accounted for as a business combination under IFRS 3, Business Combination, was finalized in 2021 with no changes in the fair value of the assets and liabilities previously recognized on the acquisition date.
3. Significant accounting judgments and estimates
The preparation of the financial statements requires that the Company’s Management makes estimates to quantify some of the assets, liabilities, income, expenses and commitments. These estimates have been determined based on the best available information on the facts analyzed. Changes to these estimates are recognized prospectively in the period in which the estimate is revised.
In the course of 2021, there have been no changes in the significant accounting estimates and judgments used in the preparation of the consolidated financial statements as of December 31, 2020.
4. Accounting policies
The Group’s main accounting policies are described in the accounting policies section of the annual report with a cut-off date of December 31, 2020 and they have been applied consistently for the period comprising these unaudited interim condensed consolidated financial statements, except for the adoption of new standards effective as of January 1, 2021.
The unaudited interim condensed consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements, and therefore should be read in conjunction with the consolidated financial statements as of December 31, 2020.
5. New standards and regulatory changes
5.1 New standards adopted by the Group, effective as of January 1, 2021
● | Reform to the benchmark interest rate phase 2: In August 2020, IASB published this draft, which complements the one issued in 2019 and focuses on the effects on the financial statements when a company replaces the benchmark interest rate above for an alternative reference rate. The modifications in this phase refer to changes in contractual cash flows, hedge accounting and risk management disclosures. |
Benchmark interest rates such as interbank offer rates (IBOR) have an important role in global financial markets, being “LIBOR” one of the most used by various companies for corporate debt and derivative instruments trading, among others. The G20 asked the Financial Stability Board (FSB) to carry out a review of the main benchmark interest rates. As a result of the review, LIBOR and other rates are expected to be replaced with new ones that give greater confidence to the markets in general.
Within the accounting analysis, Ecopetrol established that the contractual cash flows of financial assets or liabilities measured at amortized cost would change as a result of the IBOR reform; however, it is expected that this change will not have an application impact on the financial statements, given the exceptions provided by the amendment where it is established that, if the modification occurs as a direct consequence of the interest rate reform and the new rate is economically equivalent to the previous basis, the entity will not have to make a re-estimate of future interest payments. Monthly financial expenses will be measured at the new interest rate without implying a remeasurement in the rate that could affect the current cost of the financial asset and/or financial liability.
9
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
5.2 New standards issued by the IASB that will enter into force in future periods
The IASB issued amendments to the following IFRS, with application as of January 1, 2022 or subsequent periods, it is clarified that the application of these amendments in Colombia is subject to the decrees issued by the Ministry of Industry, Commerce and Tourism:
● | IAS 16 - Property, plant and equipment: amendment that determines the prohibition to deduct from the cost of property, plant and equipment the sales revenue of goods produced, while the company prepares the asset for its intended use. The Ecopetrol Business Group is assessing the application of the amendment to IAS 16 in sales to third parties of the extensive production tests; disclosing separately the amounts of income and costs related to the items produced. |
● | IFRS 3 - Business combinations: a reference from the standard to the Conceptual Framework was updated. |
● | IAS 37 - Provisions, Liabilities and Contingent Assets: in which it details the costs that an entity must include when determining whether a contract is onerous. |
● | Annual improvement cycle 2018-2020 that involves adjustments to IFRS 1 - subsidiary as a first-time adopter, IAS 41 – taxation in fair value measurements, IFRS 16 – lease incentives and IFRS 9 – fees in the 10% test for derecognition of financial liabilities, which clarifies the fees that an entity includes when assessing whether the terms of a new or modified financial liability are substantially different from the terms of the original financial liability. |
● | Amendment to IAS 1 - Classifications of liabilities as currents or non-current effective as of January 1st, 2023 as well as the following limited scope amendments. |
● | Amendments to IAS 1 - Presentation of financial statements. Companies should disclose material information about their accounting policies and apply the concept of materiality to disclosures of accounting policies. |
● | Amendments to IAS 8 - Accounting policies, changes in accounting estimates and errors. Clarifies how companies should distinguish changes in accounting policies from changes in accounting estimates. |
● | Amendments to IAS 12 Deferred taxes related to assets and liabilities that are recognized in a single transaction. The purpose of the amendments is to reduce the diversity in reporting of deferred tax on leases and abandonment obligations. The modifications are effective for the annual periods as of January 1, 2023. |
The Group is constantly monitoring changes in local accounting regulations to assess the possible impacts that the new standards issued by the international organization may generate in their adoption in Colombia.
6. Cash and cash equivalents
As of June 30, | As of December 31, | |||
| 2021 |
| 2020 | |
(Unaudited) | ||||
Banks and corporations |
| |
| |
Short-term investments |
| |
| |
Cash |
| |
| |
| |
| |
As of June 30, 2021, restricted resources were included for COP$
The fair value of cash and cash equivalents approximates their carrying amount due to their short-term nature (less than three months) and their high liquity.
10
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
7. Trade and other receivables
As of June 30, | As of December 31, | |||
| 2021 |
| 2020 | |
(Unaudited) | ||||
Current |
|
|
|
|
Customers |
|
|
|
|
Foreign |
| | | |
Domestic |
| | | |
Fuel price stabilization fund (1) |
| | | |
Employee loans | | | ||
Industrial services | | | ||
Related parties (Note 28) | | | ||
Others (2) |
| | | |
| | | ||
Non–current |
|
|
| |
Employee loans |
| | | |
Domestic customers | | | ||
Others (2) |
| | | |
| | |
(1) | Corresponds to the application of Resolution 180522 of March 29, 2010 and other regulations that modify and add it (Decree 1880 of 2014 and Decree 1068 of 2015), which establishes the procedure to recognize the subsidy for refiners and importers of motor gasoline current and ACPM, and the methodology for calculating the net position (value generated between the parity price and the regulated price, which can be positive or negative). According to the Resolution, the increase in receivables corresponds to the increase in Brent prices. |
(2) | Corresponds mainly to crude oil loan agreements in transportation systems. |
The carrying amounts of trade and other receivables approximate their fair values.
8. Inventories
As of June 30, | As of December 31, | |||
| 2021 |
| 2020 | |
(Unaudited) | ||||
Crude (1) |
|
| | |
Fuels and petrochemicals |
|
| | |
Materials for goods production |
|
| | |
|
| |
(1) | The variation is mainly generated by the increase in the price of crude oil given the recovery of international benchmarks observed in 2021 and by a higher level of inventory in transit. |
11
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
9. Other financial assets
As of June 30, | As of December 31, | |||
| 2021 |
| 2020 | |
(Unaudited) | ||||
Assets measured at fair value |
|
|
|
|
Investment portfolio – Local currency |
| | | |
Investment portfolio – Foreign currency |
| | | |
Assets measured at fair value through other comprehensive income |
| | | |
Hedging instruments (1) |
| | | |
Assets measured at amortized cost |
| | | |
| | | ||
Current |
| | | |
Non–current |
| | | |
| |
(1) | As of June 30, 2021, it corresponds to swap contracts to hedge commodity price risk and forwards to hedge exchange rate risk. |
Fair value
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
(Unaudited) | ||||
Level 1 |
|
| | |
Level 2 |
|
| | |
|
| |
There were no transfers between hierarchy levels during the periods.
For the process of establishing levels of the fair value for investments, in addition to the information used for valuation, other relevant aspects are also considered, such as the issuer rating, investment rating and issuer risk analysis performed by the Group, thus making it possible to establish the appropriate hierarchy level for investments.
12
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
10. Taxes
10.1 Current tax assets and tax liabilities
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
(Unaudited) | ||||
Current tax assets |
|
| ||
Income tax (1) | |
| | |
Credit tax balance (2) | |
| | |
Other taxes (3) | | | ||
|
| | ||
Non-current tax assets | ||||
Deferred tax (4) | | | ||
Income tax (5) | | | ||
| | |||
Current tax liabilities |
| |||
Income tax payable (6) | |
| | |
Industry and commerce tax | | | ||
National tax and surcharge on gasoline | |
| | |
Carbon tax | |
| | |
Value added tax | | | ||
Other taxes | |
| | |
|
| | ||
Non-current tax liabilities | ||||
Deferred tax (7) | | | ||
Income tax (8) | | | ||
| |
(1) | Given the payment for self-withholdings during the year, credit for foreign tax paid, credit for |
(2) | Corresponds mainly to the Ecopetrol´s value added tax (VAT) and credit industry and commerce tax balance. |
(3) | Includes the VAT credit derived from the acquisition of real productive fixed assets, following Article 95 of Law 2010 of 2019 and municipal advance payments and municipal self-withholdings. |
(4) | The increase presented in the deferred tax asset during 2021, was generated mainly by the effect of foreign exchange in loans. The financial projections of the Group estimate that in the future enough fiscal profits will be generated to allow their recoverability within the terms established in the current fiscal regulations. |
(5) | Corresponds to the effective VAT credit paid on the acquisition of real productive fixed assets, which, given the limitations established by law, will be used in future income tax returns. |
(6) | Corresponds mainly to the Ocensa and Cenit value income tax advances for the fiscal year 2021. |
(7) | The increase is mainly due to the variation in the exchange rate. |
13
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
(8) | The advance payment mechanism of “works for taxes” is regulated by article 800 of the tax statute, which established it as a form of payment in respect to the income tax payable for the years 2017, 2018 and 2019. In compliance therewith, in May 2018, 2019 and 2020, the Group recognized an asset and a liability for the value of the projects designated for each fiscal year. |
According to IAS 34, for deferred income tax calculation purposes, the Company used the best estimate of the weighted average annual income tax rate expected for the full financial year.
10.2 Income tax
In accordance with Law 2010/2019 (Tax Reform) the tax provisions applicable in Colombia for the taxable year 2021 are the following:
- | The general rate of income tax applicable to national companies, permanent establishments and foreign entities will be |
- | For the years 2020 and 2021, the applicable rate for purposes of calculating the income tax under the presumptive income system will be |
- | The income tax for tax free trade zone users will be |
- | For fiscal year 2021, the Group had subsidiaries that were subject to a |
- | The tax depreciation percentages are adjusted based on the table established in Law 1819 of 2016. On the other hand, oil investments amortization will be calculated based on the technical production units as it is recorded for accounting purposes. |
- | The cost of acquisition of exploration rights, geology and geophysics (G&G), exploratory drilling, among others, is capitalized for tax purposes until the technical and commercial feasibilities of extracting the resource are achieved. |
- |
- | Following the article 290 of Law 1819 of 2016, any excess between estimated income reported and CREE that has not yet been offset may be offset in accordance with the formula provided for this purpose in said article and subject to the term established in Article 189 of the Colombian Tax Code. |
Statute of limitation of review for tax returns
By general rule, the statute of limitations for the income tax return corresponds to 3 years counted as from the due date to file the return or the filing date, when these have been filed late.
For tax returns with credit balances, the statute of limitations will be
14
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The income tax returns of the taxable years 2011, 2012, 2014, 2015, 2016, 2017, 2018, 2019 and 2020 and income tax for equality - CREE - of the taxable years 2014, 2015, and 2016 of Group Companies are subject to acceptance and review by the tax authorities.
Income tax expense
Six-month period ended | ||||
June 30, | ||||
| 2021 |
| 2020 | |
| (Unaudited) |
| ||
Current income tax |
| |
| |
Deferred income tax |
| |
| ( |
Adjustments to prior years’ current and deferred tax | ( | ( | ||
Income tax expense | | |
Reconciliation of the income tax expenses
For interim periods, and in compliance with IAS 34, the income tax for the period is recognized by applying the effective tax rate projected for the year to the pre-tax accounting profit of the period of closing.
The effective tax rate as of June 30, 2021 is
Deferred income tax
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
(Unaudited) | ||||
Deferred tax assets | |
| | |
Deferred tax liabilities | ( |
| ( | |
Net deferred income tax | |
| |
15
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The detail of deferred taxes assets and liabilities is as follows:
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
Deferred tax assets (liabilities) | (Unaudited) |
|
| |
Loss carry forwards (1) | |
| | |
Provisions (2) | |
| | |
Employee benefits (3) | |
| | |
Accounts payable | |
| ( | |
Loans and borrowings (4) | | | ||
Accounts receivable | |
| | |
Excess presumptive income | |
| | |
Other | ( | | ||
Goodwill (5) | ( |
| ( | |
Property plant and equipment and Natural and environmental resources (6) | ( |
| ( | |
|
| |
(1) | The reduction compared to December 2020 mainly corresponds to the fact that the deferred tax associated with tax losses and excess presumptive income for Ecopetrol was offset based on the results and projections for the year. The deferred tax asset for tax losses corresponds to COP$ |
(2) | Corresponds to non-deductible accounting provisions, mainly the asset retirement obligation (ARO) provision. |
(3) | Actuarial calculations for health, pensions, education, pension bonuses and other long-term benefits to employees. |
(4) | The increase is mainly due to the variation in the exchange rate. |
(5) | According to Colombian tax law, goodwill acquired before 2017 is subject to amortization, while under IFRS it is not amortized but such goodwill is subject to impairment tests, and any difference results in a deferred tax liability. |
(6) | For tax purposes natural and environmental resources and property, plant and equipment have a useful life and a methodology for calculating depreciation and amortization different from those determined under international accounting standards. Under NCIF (Accounting and Financial Information Standards accepted in Colombia), the useful life is determined by a technical analysis. This difference translates into a different depreciation base for accounting and tax purposes. Within this item the amount of tax is also included for capital gains of |
The Group offsets tax assets and liabilities only if it has a legally enforceable right to offset current tax assets and liabilities, and in the case of deferred tax assets and liabilities, to the extent that they also correspond to income taxes required by the same tax jurisdiction and by the same tax authority.
Non-recognized deferred tax asset
The deferred tax asset related to the tax losses generated by the following companies are not recognized, Andean Chemicals Ltd for COP$
Additionally, the deferred tax asset was not recognized on the difference between the accounting and tax basis associated with investments in Ecopetrol subsidiaries and joint ventures (Base: COP$
16
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The movements of deferred tax assets and liabilities to income for the periods ended June 30, 2021 and December 31, 2020:
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
(Unaudited) |
| |||
Opening balance | |
| | |
Deferred tax recognized in profit or loss | ( | | ||
Increase due to business combinations | |
| ( | |
Deferred tax recognized in other comprehensive income (a) | | | ||
Foreign currency translation | |
| ( | |
Closing balance | | |
(a) | The following is the composition of the income tax recorded against other comprehensive income: |
June 30, 2021 (unaudited) |
| Base |
| Deferred tax |
| Total |
Actuarial valuation gains (losses) |
| |
| ( |
| |
Cash flow hedging for future crude oil exports | | ( | | |||
Hedge of a net investment in a foreign operation | | ( | | |||
Hedge with derivative instruments |
| |
| ( |
| |
| |
| ( |
| |
December 31, 2020 |
| Base |
| Deferred tax |
| Total |
Actuarial valuation gains (losses) |
| ( |
| |
| ( |
Cash flow hedging for future crude oil exports | ( | | | |||
Hedge of a net investment in a foreign operation | | ( | | |||
Hedge with derivative instruments |
| ( |
| |
| ( |
| ( | |
11. Other assets
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
(Unaudited) | ||||
Current |
|
| ||
Partners in joint operations (1) | | | ||
Advanced payments to contractors and suppliers | |
| | |
Prepaid expenses | |
| | |
Trust funds (2) | | | ||
Related parties (Note 28) | |
| | |
Other assets | |
| | |
|
| | ||
Non–current |
| |||
Abandonment and pension funds (3) | |
| | |
Trust funds (2) | |
| | |
Employee benefits (4) | |
| | |
Advanced payments and deposits | |
| | |
Judicial deposits and judicial attachments | |
| | |
Other assets | |
| | |
|
| |
17
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
(1) |
(2) |
(3) |
(4) |
12. Investments in associates and joint ventures
12.1 Composition and movements
As of June 30, | As of December 31, | |||
2021 |
| 2020 | ||
(Unaudited) | ||||
Joint ventures |
|
| ||
Equion Energía Limited | |
| | |
Offshore International Group (1) | — |
| | |
Ecodiesel Colombia S.A. | |
| | |
|
| | ||
Less impairment: |
|
| ||
Equion Energía Limited | ( |
| ( | |
Offshore International Group (1) | — |
| ( | |
|
| | ||
Associates |
|
| ||
Gases del Caribe S.A. E.S.P. | |
| | |
Gas Natural del Oriente S.A. E.S.P. | |
| | |
Gases de la Guajira S.A. E.S.P. | |
| | |
E2 Energía Eficiente S.A. E.S.P. | | | ||
Extrucol S.A. | | | ||
Serviport S.A. | | | ||
Sociedad Portuaria Olefinas | |
| | |
| | |||
Less impairment: Serviport S.A. | ( |
| ( | |
|
| | ||
|
| |
(1) | On January 19, 2021, by signing the share purchase agreement with one of the subsidiaries of De Jong Capital LLC., as the buyer, Ecopetrol formalized the disposal of the entire participation in the equity in Offshore International Group (OIG), in which it had a participation of |
18
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Movement of investments in associates and joint ventures for the period ended June 30, 2021:
| Associates |
| Joint ventures |
| Total | |
Balance as of December 31, 2020 |
| |
| |
| |
Equity method recognized in: |
|
|
| |||
Profit or loss |
| |
| |
| |
Share of other comprehensive income |
| |
| |
| |
Dividends declared |
| ( |
| ( |
| ( |
Transfers | | ( | ( | |||
Balance as of June 30, 2021 (Unaudited) |
| |
| |
| |
| Associates |
| Joint ventures |
| Total | |
Balance as of December 31, 2019 |
| |
| |
| |
Equity method recognized in: |
|
|
|
|
|
|
Profit or loss |
| |
| ( |
| |
Share of other comprehensive income |
| ( |
| — |
| ( |
Dividends declared |
| ( |
| ( |
| ( |
Impairment reversal (loss) |
| |
| ( |
| ( |
Foreign currency translation |
| ( |
| |
| |
Balance as of December 31, 2020 |
| |
| |
| |
13. Property, plant and equipment
The movement of property, plant and equipment for the period ended June 30, 2021 with its corresponding depreciation and impairment, has been as follows:
|
| Pipelines, |
|
|
|
|
| |||||||
Plant and | networks and | Work in | ||||||||||||
equipment | lines | progress | Buildings | Lands | Other | Total | ||||||||
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2020 |
| |
| |
| |
| |
| |
| |
| |
Additions/capitalizations |
| |
| |
| |
| |
| |
| |
| |
Decrease in abandonment cost (Note 20) |
| |
| ( |
| |
| |
| |
| |
| ( |
Capitalized financial interests (1) |
| |
| |
| |
| |
| |
| |
| |
Exchange differences capitalized | | | | | | | | |||||||
Disposals |
| ( |
| ( |
| ( |
| ( |
| ( |
| ( |
| ( |
Foreign currency translation | | | | | | | | |||||||
Reclassifications/transfers | ( | | ( | | | ( | ( | |||||||
Balance as of June 30, 2021 (Unaudited) |
| |
| |
| |
| |
| |
| |
| |
| ||||||||||||||
| ||||||||||||||
Accumulated depreciation and impairment losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2020 |
| ( | ( | ( | ( | ( | ( | ( | ||||||
Depreciation expense |
| ( | ( | | ( | | ( | ( | ||||||
(Impairment) Recovery |
| | | | | | | | ||||||
Disposals |
| | | | | | | | ||||||
Foreign currency translation | ( | ( | ( | ( | ( | ( | ( | |||||||
Reclassifications/transfers |
| | ( | | ( | | ( | | ||||||
Balance as of June 30, 2021 (Unaudited) |
| ( | ( | ( | ( | ( | ( | ( | ||||||
Balance as of December 31, 2020 |
| | | | | | | | ||||||
Balance as of June 30, 2021 (Unaudited) | | | | | | | |
(1) | Financial interest is capitalized based on the weighted average rate of borrowing costs. See Note 17 - Loans and borrowings. |
19
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The Group performs an impairment test in December of each year or when circumstances indicate that the carrying value of its assets may be above the recoverable amount. The key assumptions for determining the recoverable value of cash generating units were disclosed in the financial statements for the year ended December 31, 2020. No indicators of impairment were identified by management on June 30, 2021.
14. Natural and environmental resources
The movement of natural resources and the environment for the period ended June 30, 2021, with corresponding amortization, calculated based on production units, and impairment has been as follows:
| Oil and gas |
| Asset retirement |
| Exploration and |
| ||
investments | cost | evaluation | Total | |||||
Cost |
|
|
|
|
|
|
|
|
Balance as of December 31, 2020 |
| |
| |
| |
| |
Additions /capitalizations (1) |
| |
| |
| |
| |
Decrease in abandonment costs (Note 20) |
| |
| ( |
| |
| ( |
Disposals |
| ( |
| |
| ( |
| ( |
Disposals of exploratory assets and dry wells (2) |
| |
| |
| ( |
| ( |
Capitalized financial interests |
| |
| |
| |
| |
Exchange differences capitalized |
| |
| |
| |
| |
Foreign currency translation | | | | | ||||
Reclassifications/transfers |
| |
| |
| |
| |
Balance as of June 30, 2021 (Unaudited) |
| |
| |
| |
| |
| ||||||||
Accumulated amortization |
|
|
|
|
|
|
|
|
Balance as of December 31, 2020 |
| ( |
| ( |
| ( |
| ( |
Amortization expense |
| ( |
| ( |
| |
| ( |
Disposals |
| |
| |
| |
| |
Foreign currency translation |
| ( |
| ( |
| |
| ( |
Reclassifications/transfers |
| ( |
| |
| |
| ( |
Balance as of June 30, 2021 (Unaudited) |
| ( |
| ( |
| ( |
| ( |
Balance as of December 31, 2020 |
| |
| |
| |
| |
Balance as of June 30, 2021 (Unaudited) |
| |
| |
| |
| |
(1) | It mainly includes a) Ecopetrol Permian COP$ |
(2) | It mainly includes the Moyote well by Ecopetrol México for COP$ |
Ecopetrol performs an impairment test in December of each year or when circumstances indicate that the carrying value of its assets may be above the recoverable amount. The key assumptions for determining the recoverable value of cash generating units were disclosed in the financial statements for the year ended December 31, 2020. No indicators of impairment were identified by management on June 30, 2021
20
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
15. Right-of-use assets
| Right-of-use assets | |||||||||
Lands and | Plant and | Right-of-use | Lease | |||||||
| buildings |
| equipment | Vehicles |
| assets |
| liabilities | ||
Balance as of December 31, 2020 |
| |
| |
| |
| |
| |
Additions |
| |
| |
| |
| |
| |
Amortization expense |
| ( |
| ( |
| ( |
| ( |
| — |
Remeasurements |
| |
| |
| |
| |
| |
Disposals |
| ( |
| — |
| — |
| ( |
| ( |
Finance cost |
| — |
| — |
| — |
| — |
| |
Payment of capital and interests |
| — |
| — |
| — |
| — |
| ( |
Exchange difference |
| |
| |
| |
| |
| |
Balance as of June 30, 2021 (unaudited) |
| |
| |
| |
| |
| |
16. Impairment of non-current assets
According to the behavior of the key market assumptions as of June 30, 2021, no factors or circumstances were identified that indicate that the book value of its assets may be above its recoverable value. In terms of supply, there has been a recovery since the Organization of the Petroleum Exporting Countries (OPEC) has represented a preponderant factor to keep the market balanced. Additionally, better refining margins and vaccination campaigns have advanced in several countries of the world, raising expectations of a sustained recovery. Thus, the net movement in impairment in 2021 is a recovery of COP$
As of March 31, 2020, Ecopetrol performed a quantitative impairment analysis considering the pandemic situation that started in 2020 and its effect on market variables, adjusting the assumptions used in the December 31, 2019 assessment as follows:
- | Oil price - Brent: The price was adjusted for the first year (2020) going from US COP$ |
- | Discount rates: were updated with the macroeconomic variables after the price war began, for the exploration and production segment were used |
In terms of the Oil and gas reserve balance as of March 31, 2020, the inputs and other assumptions remained constant as at the end of 2019.
As of June 2020, the impairment recognition corresponds to property, plant and equipment ($
21
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
17. Loans and borrowings
17.1 Composition of loans and borrowings
As of June 30, | As of December 31, | |||||||
Interest rate* | 2021 | 2020 | ||||||
| 2021 |
| 2020 |
| (Unaudited) |
| ||
Local currency |
|
|
|
| ||||
Bonds |
| | % | | % | |
| |
Syndicate loans |
| | % | | % | |
| |
Lease liabilities (1) | | % | | % | | | ||
Commercial loans and others | | % | | % | | | ||
| |
| | |||||
Foreign currency |
|
|
|
|
|
|
|
|
Bonds (2) |
| | % | | % | |
| |
Commercial loans |
| | % | | % | |
| |
Loans from related parties (Note 28) |
| |
| | ||||
Lease liabilities (1) |
| | % | | % | |
| |
| |
| | |||||
| |
| | |||||
Current |
|
| |
| | |||
Non–current |
|
| |
| | |||
| |
| |
* Weighted average effective interest rate for the end of each period
(1) |
(2) |
17.2 Fair value
Fair value of loans and borrowings corresponds to COP$
For fair value measurement, local currency bonds were valued using Precia reference prices, while bonds in U.S. dollars, were valued using Bloomberg. Regarding the other financial obligations for which there is no market benchmark, a discount to present value technique was used. These rates incorporate market risk through some benchmarks (Libor, DTF) and the Group’s credit risk (spread).
22
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
17.3 Maturity profile
The following is the maturity profile of loans and borrowings as of June 30, 2021:
| Up to 1 |
| ||||||||
year | 1 – 5 years |
| 5-10 years |
| > 10 years |
| Total | |||
Local currency |
|
|
|
|
|
|
|
|
|
|
Bonds |
| |
| |
| |
| |
| |
Syndicate loans |
| |
| |
| |
| |
| |
Lease liabilities | | | | | | |||||
Commercial loans and others |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Foreign currency |
|
|
|
|
| |||||
Bonds |
| |
| |
| |
| |
| |
Syndicate loans |
| |
| |
| |
| |
| |
Commercial loans |
| |
| |
| |
| |
| |
Lease liabilities | | | | | | |||||
Loans from related parties (Note 28) |
| |
| |
| |
| |
| |
Balance as of June 30, 2021 (Unaudited) | | | | | | |||||
| |
| |
| |
| |
| |
17.4 Loans designated as hedging instrument
As of June 30, 2021, the Group designated USD$
18. Trade and other payables
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Current | ||||
Suppliers |
| |
| |
Partner's advances |
| |
| |
Withholding tax |
| |
| |
Dividends payable (1) |
| |
| |
Insurance and reinsurance | | | ||
Deposits received from third parties |
| |
| |
Related parties (Note 28) |
| |
| |
Hedging operations (2) | | | ||
Agreements in transport contracts | | | ||
Various creditors |
| |
| |
| |
| | |
Non-current | ||||
Deposits received from third parties |
| |
| |
Various creditors |
| |
| |
| |
| |
23
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
(1) |
(2) |
The carrying amounts of trade and other payables approximate their fair value, due to its short-term nature.
19. Provisions for employee benefits
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Post–employment benefits |
|
|
|
|
Healthcare |
| |
| |
Pension (1) |
| |
| |
Education |
| |
| |
Bonds |
| |
| |
Other plans |
| |
| |
Termination benefits – Voluntary retirement plan (2) |
| |
| |
| |
| | |
Social benefits and salaries |
| |
| |
Other long-term benefits |
| |
| |
| |
| | |
Current |
| |
| |
Non–current |
| |
| |
| |
| |
(1) | Corresponds to pension liabilities and plan assets, net. During 2021 the portfolios of the plan assets have been decreased considering the fair value valuation (Note 19.1). |
(2) | It includes the obligation for the new voluntary retirement plan, on which Ecopetrol made offers to a part of its workers during 2020, to which |
24
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The following table shows the movement in profit and loss and in other comprehensive income for the periods ended June 30:
Six-month period ended | ||||
June 30, | ||||
| 2021 |
| 2020 | |
| (Unaudited) | |||
Profit or loss |
|
|
|
|
Interest expense, net |
| |
| |
Service cost |
| |
| |
| |
| | |
Other comprehensive income |
|
|
|
|
Pension and bonds |
| ( |
| ( |
Others |
| — |
| ( |
| ( |
| ( | |
Deferred tax |
| |
| |
| ( |
| ( |
19.1 Plan assets
Plan assets are represented by the resources held by pension trusts for the payment of the pension liabilities and pension bonds; what concerns health and education are the responsibility of Ecopetrol. The destination of the resources of the pension trusts, as well as their yields, cannot be changed of destination or returned to the Company until all the obligations are fulfilled. The balance of plan assets is COP$
20. Accrued liabilities and provisions
| Abandonment |
|
| Environmental |
| |||
and dismantling | contingencies and | |||||||
costs | Litigations | others | Total | |||||
Balance as of December 31, 2020 |
| |
| |
| |
| |
Update in abandonment costs |
| ( |
| — |
| — |
| ( |
Additions (recoveries) |
| ( |
| |
| |
| |
Uses |
| ( |
| ( |
| ( |
| ( |
Financial cost |
| |
| — |
| — |
| |
Foreign currency translation |
| |
| |
| |
| |
Transfers |
| ( |
| — |
| ( |
| ( |
Balance as of June 30, 2021 (unaudited) |
| |
| |
| |
| |
Current |
| |
| |
| |
| |
Non-current |
| |
| |
| |
| |
| |
| |
| |
| |
20.1 Abandonment and dismantling costs
The abandonment and dismantling obligation represents the Group's future obligation to restore environmental conditions to a level similar to that existing before the start of projects or activities, as described in Note 4.13 of the financial statements for the year ended December 31, 2020. As these relate to long-term obligations, the liability is determined based on expected future payments discounted to present value at a rate indexed to the Group's financial obligations, considering the timing and risks relating to this obligation.
25
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
20.2 Litigations
During 2021, second instance rulings unfavorable to the interests of Ecopetrol SA have been notified. These rulings are related to public works contributions, which led to the recognition of a provision for COP$
Nevertheless, Ecopetrol will continue to present the pertinent appeals against the rulings, to apply all the legal resources that may be appropriate to modify, totally or partially, rulings against issued.
20.3 Environmental contingencies and other
Corresponds mainly to obligations of environmental compensation and forced investment of
The National Government, through the Ministry of Environment and Sustainable Development, issued in December 2016 and in January 2017 Decrees 2099 and 075, through which it modifies the Single Regulatory Decree of the environment and sustainable development sector, Decree 1076 of 2015, in related to forced investment of not less than
In 2019, Law 1955/2019 was issued, which in its Article 321, defined the items to carry out the liquidation of the forced investment of no less than
20.4 Contingencies
Oleoducto Bicentenario de Colombia S.A.S.
During July 2018, the carriers Frontera Energy Colombia Corp. (Frontera), Canacol Energy Colombia S.A.S. (Canacol) and Vetra Exploración y Producción Colombia S.A.S. (Vetra and, together with Frontera and Canacol, the Carriers) sent letters to Oleoducto Bicentenario de Colombia S.A.S. (Bicentenario) alleging there were early termination rights under the Ship-or-Pay Transport Agreements entered by each of them and Bicentenario in 2012 (the Transport Agreements). Bicentenario has rejected the terms of the letters, noting that there is no option for early termination and reiterating to the Carriers that the Transport Agreements are current and therefore the Carriers must fulfill their obligations under the Transport Agreements in a timely fashion.
Under Bicentenario’s understanding that the Transport Agreements remain current and that the Carriers are in violation of their obligations under such agreements, Bicentenario declared the Carriers delinquent because of their failure to pay for transport service under the agreements. Consequently, Bicentenario executed the standby letters of credit posted as guarantee for the Transport Agreements.
26
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
On October 19, 2018, Bicentenario notified Frontera of the existence of a “Dispute” pursuant to Clause 20 of the respective Transport Agreement and moved to the party dispute settlement stage as provided for in such clause. Such discussions ended without an agreement on December 19, 2018. On January 28, 2019, Bicentenario filed an Arbitration Claim against Frontera in accordance with the arbitration clause of the Transportation Agreement to claim any compensation, indemnification or other restitution deriving from the alleged early termination of said agreements. Similarly, on November 1, 2018, Bicentenario notified Vetra and Canacol of the existence of a “Dispute” pursuant to Clause 20 of the respective Transport Agreement and moved to the party dispute settlement stage as provided for in each such respective clause. Such discussions ended without agreement in March 2019.
During 2021 the arbitration proceedings between Bicentenario, Vetra and Canacol were completed. For more details on this matter, see section “Bicentenario, Cenit and Frontera Settlement Agreement” below.
Cenit Transporte y Logística de Hidrocarburos S.A.S. (“Cenit”)
In 2018, the Company filed an arbitration claim against Grupo Frontera for: - The improper termination of the transportation contracts for the Caño Limón Coveñas Pipeline. Cenit considers that the amounts owed by Frontera for this concept as of June 30, 2020, are COP$
The abovementioned fees dispute was at the root of the opposition manifested by Frontera Group against the application of the fees defined by the Ministry of Mines and Energy for the period 2015-2019. The rate differential amounts to COP$
Frontera has not paid the component of the fee related to the abandonment fund to which Cenit considers they are entitled by virtue of the application of resolutions 31480 and 31661 issued by the Ministry of Mines and Energy. Frontera Energy Group owed COP$
Settlement Agreement:
1.Bicentenario, Cenit and Frontera Settlement Agreement:
On November 17, 2020, Cenit, Bicentenario and Frontera reached an agreement, for the joint filing of a petition for a binding settlement which, upon completion and approval by the competent Colombian court, will resolve all the disputes pending among them, related to the Caño Limón – Coveñas pipeline, and will terminate all the pending arbitration proceedings related to such disputes. This transaction eliminates any uncertainty related to the potential outcomes of the disputes, thus protecting the interests of all the parties and those of their stakeholders and create new business opportunities for the parties involved. The settlement arrangement includes a full and final mutual release upon closing of all present and future amounts claimed by all parties in respect of the terminated transportation contracts for the Bicentenario and Caño Limón – Coveñas pipelines.
Frontera will also enter into new transportation contracts with Cenit and Bicentenario. Frontera will transfer to Cenit its
2.Bicentenario, Cenit and Canacol Settlement Agreement:
On October 30, 2020 Cenit and Canacol reached an agreement to settle all their disputes. The settlement arrangement includes a full and final mutual release upon closing of all present and future amounts claimed by all parties in respect of the terminated transportation
27
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
contracts for the Caño Limón – Coveñas pipelines. On November 18, 2020, the competent arbitration tribunal approved the conciliation agreement entered into by Cenit and Canacol, according to which Canacol was obliged to transfer all its outstanding shares in Bicentenario to Cenit. Additionally, as part of the settlement, Canacol entered into new transportation contracts with Cenit. These contracts will allow Cenit to obtain payment of certain amounts included in the settlement, during the term of the contracts. On March 8, 2021 Bicentenario and Canacol reached an agreement to settle all their disputes. The agreement established a formula that seeks to end all contractual obligation disputes between the parties and settle all the outstanding obligations between the companies. Approval of the conciliation between Bicentenario and Canacol is issued, and the arbitration proceedings related to this dispute are finished.
3.Bicentenario, Cenit and Vetra Settlement Agreement:
On November 23, 2020, Cenit and Vetra reached an agreement to settle all their disputes. The settlement arrangement includes a full and final mutual release upon closing of all present and future amounts claimed by all parties in respect of the terminated transportation contracts for Caño Limón – Coveñas pipelines. On February 18, 2021, the competent arbitration tribunal approved the conciliation agreement entered into by Cenit and Vetra, according to which Vetra is obliged to transfer all its outstanding shares in Bicentenario to Cenit and to make a cash payment for the remaining balance of the amounts included in the settlement.
On January 13, 2021, Bicentenario and Vetra reached an agreement to settle all their disputes. The agreement established a formula that seeks to end all contractual obligations between the parties and settle all the outstanding obligations between the companies. Approval of the conciliation between Bicentenario and Vetra is issued, and the arbitration proceedings related to this dispute are finished.
Refinería de Cartagena S.A.S.
1. Court of arbitration
On March 8, 2016, Reficar filed a request for arbitration with the International Chamber of Commerce (the “ICC”) against Chicago Bridge & Iron Company NV, CB&I (UK) Limited and CBI Colombiana SA (jointly, “CB&I”), concerning a dispute related to the Engineering, Procurement, and Construction Agreements entered into by and between Reficar and CB&I for the expansion of the Cartagena Refinery in Cartagena, Colombia. Reficar is the Claimant in the ICC arbitration and seeks no less than USD$
On May 25, 2016, CB&I filed its answer to the Request for Arbitration and the preliminary version of its counterclaim against Reficar, for approximately USD$
On April 28, 2017, Reficar filed its non-detailed claim and, on the same date, CB&I submitted its Statement of Counterclaim increasing its claims to approximately USD$
On June 28, 2019, Chicago Bridge and Iron Company (CB&I) submitted its reply to the Non-Exhaustive Statement of Defense to Counterclaim increasing its claims to approximately USD$
Reficar filed its reply to CB&I’s Non-Exhaustive Statement of Defense and its Exhaustive Statement of Defense to CB&I’s counterclaim, updating its claim for provisionally paid invoices under the MOA and PIP Agreements and the EPC Contract to approximately USD$
Possibly related to this matter, as of December 31, 2020 there is a balance of approximately USD$
28
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
In January 2020, McDermott International Inc. – CB&I parent company – commenced a bankruptcy case under title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas. Faced with this situation, Refinería de Cartagena has taken actions to protect its interests and has a group of experts with whom it will continue to evaluate other measures it may adopt in this new circumstance.
Because of the initiation of the reorganization process, the arbitration was suspended until July 1, 2020, as described below.
On January 21, 2020, Comet II BV, the successor in interest to Chicago Bridge & Iron Company NV, commenced bankruptcy case under title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas. Before the beginning of the insolvency process of Comet II BV, an automatic suspension of the initiation or continuation of any action, process or execution of judgment or award against Comet II BV became effective, which suspended the arbitration. On January 23, 2020, Comet II B.V. obtained an order from the Bankruptcy Court permitting it to, in its discretion, modify the automatic stay to permit it to proceed with litigation or other contested matters. On March 14, 2020, the Bankruptcy Court entered an order confirming a plan of reorganization, and the order provides for the stay against the arbitration to end upon the earlier of the effective date of the plan or August 30, 2020.- whichever would occur first. On June 30, 2020, McDermott International Inc. notified the occurrence of the effective date of the reorganization plan, for which the suspension of arbitration was lifted on July 1, 2020.
On May 6, 2020, the Superintendence of Companies ordered the judicial liquidation of CBI Colombiana SA, one of the defendants in the CB&I arbitration. On October 22, 2020, Reficar requested its recognition as a creditor of CBI Colombiana SA, up to the maximum amount of its claims in the arbitration. On January 15, 2021, the liquidator of CBI Colombiana SA accepted Reficar’s request.
On September 22, 2020, the tribunal scheduled the start of the hearings for May 2021. The outcome of the arbitration remains uncertain until such time as the arbitration ruling is issued.
2. Investigations of control entities
Prosecutor’s Office:
To date, 3 legal proceedings are being carried out arising from the events related to the expansion and modernization project of the Refinería de Cartagena (the “project”).
Proceeding 1 – No. 110016000101201600023 - MOA - PIP y EPC
This process is being carried out against some prior members of the Refinería de Cartagena Board of Directors, Refinería de Cartagena ex workers, Chicago Bridge and Iron Company (CB&I) workers and the Reficar Statutory Auditor between 2013 and 2015; for the crimes of undue interest in the conclusion of contracts, misappropriation in favor of third parties, illicit enrichment of individuals in favor of third parties and ideological falsehood in public document.
On May 31, 2018, the Accusation Formulation Hearing was installed; however, on this date the jurisdiction of the judge in the case was challenged. For this reason, it was only possible to start it on November 29, 2018. On August 22, 2019, the accusation hearing ended and Refinería de Cartagena and Ecopetrol S.A. were officially recognized as victims. On November 25, 2019, the preparatory hearing for the trial was installed.
On November 4, 2020 a hearing was arranged in which the judge of the case manifested his impediment that was resolved by the Superior Court of Bogotá, by means of an order of December 16, February 2021, declaring it unsupported and maintaining jurisdiction in the same court.
To date, the process is in place to develop the hearing.
Proceeding 2 - No. 110016000101201800132 Business line
29
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
This process is carried out for the crimes of aggravated unfair administration and obtaining a false public document, against previous members of the Board of Directors of Refinería de Cartagena and an ex-president of this company.
On August 5, 2019, the accusation formulation hearing was installed and finished and Refinería de Cartagena and Ecopetrol S.A. were officially recognized as victims.
On November 18, 2019, the preparatory trial hearing was installed and it is currently being developed.
Proceeding 3 – No. 110016000101201800134 – Subscription of contract PMC - Foster Wheeler
This process is carried out for the crime of entering into a contract without legal requirements, against two ex-workers of the Refinería de Cartagena, who acted as ex-president in property and ex-president in charge, for the period for which the accusation is made.
On January 27, 2020, the accusation hearing was installed and finished, and Refinería de Cartagena and Ecopetrol S.A. were officially recognized as victims.
On March 11, 2020, the preparatory hearing for the trial was installed and it is currently being developed.
Office of the Comptroller General (Contraloría General de la República – CGR):
Financial Audit for the 2019 period
The CGR carried out a financial audit of the Cartagena Refinery between January 28, 2020 and May 20, 2020.
In the Final Audit Report, 3 findings of an administrative nature are established, and it is indicated (i) that the budget execution is reasonable, since the budget was prepared and executed in accordance with the applicable regulations, (ii) that the internal financial control was efficient, since it is adequate and effective controls against the risks that are inherent to the different processes, procedures and activities carried out during the 2019 period, (iii) that the accounting opinion is negative, since the CGR considered that the Financial Statements "do not present reasonably in all important respects, the financial situation as of December 31, 2019".
Financial Audit for the 2020 period
The CGR carried out a financial audit of the Cartagena Refinery between February 1 and May 27, 2021.
In the Final Audit report,
Fiscal responsibility processes
Through Order No. 773 of June 5, 2018, the Office of the Comptroller General issued an order to file and impute fiscal responsibility within the process # PRF-2017-00309_UCC-PRF-005-2017 and impute responsibility to:
i.Nine (
ii.Five (
iii.One (
iv.Five (
v.Four (
Additionally, in the order it was required to form an independent process in relation to the event that generates the late entry into operation of the refinery, which gives rise to a loss of profit; that is, the net profit not received by Reficar.
30
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
On April 26, 2021, the CGR issued a first instance ruling with fiscal responsibility for changes 2 and 3 that were made to the expansion and modernization project of the Refinería de Cartagena for a value of COP$
i.Seven (
ii.Five (
iii.Four (
iv.Four (
On June 3, 2021, the CGR decided on the appeals for reconsideration and resolved, among other matters: (a) not to reconsider and confirm the first instance ruling for one of the parties, (b) partially reinstate the first instance decision to the insurance companies, (c) partially correct the ruling, and (d) grant the appeals filed.
On July 6, 2021, the CGR's Fiscal and Sanction Chamber decided the degree of consultation and the appeals filed by the parties and resolved, among other matters: (a) to deny the appeals, and (b) to confirm the order that resolved appeal for reconsideration.
Refinería de Cartagena and Ecopetrol S.A. are not part of these processes.
As of the date of this report, the financial statements continue to adequately disclose the Group's financial and operational situation in all material aspects and its internal controls remain in force and therefore the ruling does not generate any impact on the companies.
21. Equity
21.1 Subscribed and paid–in capital
Ecopetrol’s authorized capital is COP$
21.2 Additional and paid–in capital
It mainly corresponds to: (i) surplus with respect to its nominal value derived from the sale of shares upon capitalization in 2007, for COP$
21.3 Equity reserves
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Legal reserve |
| |
| |
Fiscal and statutory reserves |
| |
| |
Occasional reserves (1) |
| |
| |
Total |
| |
| |
(1) | Ecopetrol’s General Meeting of Shareholders, held on March 26, 2021, approved the 2020 profit distribution project and recognized a reserve of COP$ |
31
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The movement of the equity reserves is the following:
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Opening balance |
| |
| |
Release of reserves |
| ( |
| ( |
Appropriation of reserves |
| |
| |
Closing balance |
| |
| |
21.4 Retained earnings and payment of dividends
The Group distributes dividends based on Ecopetrol’s separate financial statements prepared under International Financial Reporting Standards accepted in Colombia (NCIF, as its acronym in Spanish).
The General Assembly of Shareholders of Ecopetrol S.A. on March 26, 2021, decreed dividends on the profit for 2020, for a value of $
The General Assembly of Shareholders of Ecopetrol S.A. on March 27, 2020, decreed dividends on the profit for 2019, for $
21.5 Other comprehensive income
The following is the composition of the other comprehensive results attributable to the shareholders of the parent company, net of deferred income tax:
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Foreign currency translation (1) |
| |
| |
Hedges of a net investment in a foreign operation |
| ( |
| ( |
Actuarial gain on defined benefit plans |
| ( |
| ( |
Cash flow hedges for future exports |
| ( |
| ( |
Cash flow hedge with derivative instruments |
| ( |
| |
Others |
| |
| |
| |
| |
(1) | Includes the realization of other comprehensive income for COP$ |
32
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
22. Revenue from contracts with customers
Six-month period ended | ||||
June 30, | ||||
2021 | 2020 | |||
(Unaudited) | ||||
National sales |
|
| ||
Mid–distillates (1) |
| | | |
Gasolines and turbo fuel (1) |
| | | |
Natural gas |
| | | |
Services |
| | | |
Plastic and rubber |
| | | |
L.P.G. and propane |
| | | |
Fuel gas service |
| | | |
Asphalts |
| | | |
Polyethylene |
| | | |
Aromatics |
| | | |
Crude |
| | | |
Fuel oil |
| | | |
Other income - Gas contracts (2) |
| | | |
Other products |
| | | |
Cash flow hedging (3) | ( | — | ||
| | | ||
Foreign sales |
|
| ||
Crude (3) |
| | | |
Diesel |
| | | |
Fuel oil (3) |
| | | |
Plastic and rubber |
| | | |
L.P.G. and propane |
| | | |
Natural gas |
| | | |
Cash flow hedging (3) |
| ( | ( | |
Gasolines y turbo fuels | — | | ||
Other products |
| | | |
| | | ||
| | |
(1) |
(2) |
(3) |
33
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
23. Cost of sales
|
| |||
Six-month period ended | ||||
June 30, | ||||
2021 | 2020 | |||
| (Unaudited) | |||
Variable costs | ||||
Depreciation, depletion and amortization |
| |
| |
Imported products (1) |
| |
| |
Purchases of crude in associations and concessions (2) |
| |
| |
Hydrocarbon purchases - ANH (3) |
| |
| |
Hydrocarbon transportation services |
| |
| |
Electric energy |
| |
| |
Gas royalties in cash |
| |
| |
Processing materials |
| |
| |
Purchases of other products and gas |
| |
| |
Services contracted in association |
| |
| |
Others (4) |
| ( |
| |
| |
| | |
Fixed cost |
|
| ||
Depreciation and amortization |
| |
| |
Labor costs |
| |
| |
Maintenance |
| |
| |
Contracted services |
| |
| |
Contracted services in associations |
| |
| |
Taxes and contributions |
| |
| |
Materials and operating supplies |
| |
| |
Hydrocarbon transport services |
| |
| |
General costs (5) |
| |
| |
| |
| | |
| |
| |
(1) |
(2) |
(3) |
(4) |
(5) |
34
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
24. Administrative, operation and project expenses
Six-month period ended | ||||
June 30, | ||||
| 2021 |
| 2020 | |
| (Unaudited) | |||
Administration expenses | ||||
General expenses |
| |
| |
Labor expenses (1) |
| |
| |
Depreciation and amortization |
| |
| |
Taxes |
| |
| |
| |
| | |
Operation and project expenses |
|
| ||
Commissions, fees, freights and services |
| |
| |
Taxes |
| |
| |
Labor expenses |
| |
| |
Exploration expenses |
| |
| |
Depreciation and amortization |
| |
| |
Fee for regulatory entities |
| |
| |
Maintenance |
| |
| |
Others | | | ||
| |
| |
(1) | It includes since 2020 the recognition of the new voluntary retirement plan for |
25. Other operating (expenses) income
Six-month period ended | ||||
June 30 | ||||
| 2021 |
| 2020 | |
(Unaudited) | ||||
Provision expenses | ( | ( | ||
Disposals |
| ( |
| ( |
Impairment loss of current assets |
| ( |
| ( |
Gain in acquisition of participation in joint operations (1) |
| — |
| |
Effect of control loss on subsidiaries (2) |
| — |
| |
Other income |
| |
| |
| ( |
| |
(1) |
(2) |
35
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
26. Financial result
Six-month period ended | ||||
June 30 | ||||
| 2021 |
| 2020 | |
(Unaudited) | ||||
Finance income |
|
|
| |
Results from financial assets |
| |
| |
Yields and interests |
| |
| |
(Loss) gain on derivatives valuation | ( | | ||
Gain in settlement of derivatives |
| |
| - |
Dividends |
| |
| |
Other financial income |
| |
| |
| |
| | |
Financial expenses |
|
| ||
Loans and borrowings (1) |
| ( |
| ( |
Financial cost of other liabilities (2) |
| ( |
| ( |
Results from financial assets |
| ( |
| ( |
| ( |
| ( | |
Foreign exchange loss |
|
| ||
Foreign exchange (loss) gain | ( | | ||
Realized gain of other comprehensive income from the sale of a joint venture (Note 12) | | — | ||
| | |||
| ( |
| ( |
(1) |
(2) |
27. Risk management
27.1 Exchange rate risk
The Group operates mainly in Colombia and makes sales in the local and international market, for this reason, it is exposed to exchange rate risk. The impact of fluctuations in exchange rates, especially the peso / U.S exchange rate.
As of June 30, 2021, the Colombian peso depreciated
36
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The book values of financial assets and liabilities denominated in foreign currency are presented in the following table:
| As of June 30, |
| As of December 31, | |
(USD$ Millions) | 2021 | 2020 | ||
Unaudited | ||||
Cash and cash equivalents |
| |
| |
Other financial assets |
| |
| |
Trade receivables and payables, net |
| |
| |
Loans and borrowings |
| ( |
| ( |
Other assets and liabilities, net |
| |
| |
Net liability position |
| ( |
| ( |
Of the total net position, USD$(
27.2 Sensitivity analysis for exchange rate risk
The following is the effect that a variation of
Scenario / variation in |
| Effect on income |
| Effect on other |
the exchange rate | before taxes +/– | comprehensive income +/– | ||
1 | % | |
| |
5 | % | |
| |
27.3 Cash flow hedge for future exports
In order to express in the financial statements the effect of the natural hedge existing between exports and debt, understanding that the exchange rate risk materializes when exports are made, on September 30, 2015, the Board of Directors designated the sum of USD$
In accordance with Resolution 509 of 2015 of the General Accounting Office of the Nation, this accounting policy for recognition of hedges was adopted by Ecopetrol as of January 1, 2015.
The following is the movement of this non-derivative hedging instrument:
(USD$ Millions) |
| As of June 30, |
| As of December 31, |
2021 | 2020 | |||
(Unaudited) | ||||
Opening balance |
| |
| |
Reassignment of hedging instruments |
| |
| |
Realized exports |
| ( |
| ( |
Closing balance |
| |
| |
37
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The following is the movement in the other comprehensive income:
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Opening balance |
| ( |
| ( |
Exchange difference |
| ( |
| ( |
Realized exports (Note 22) |
| |
| |
Ineffectiveness |
| |
| |
Deferred tax (Note 10) |
| |
| ( |
Closing balance |
| ( |
| ( |
The expected reclassification of exchange differences accumulated in other comprehensive income to profit or loss is as follows:
| Before |
|
| |||
Year | taxes | Taxes |
| After taxes | ||
2021 (Jul-Dec) |
| |
| ( |
| |
2022 |
| |
| ( |
| |
2023 |
| |
| ( |
| |
| |
| ( |
| |
27.4 Hedge of a net investment in a foreign operation
The Board of Directors approved the application of hedge accounting of net investment from June 8, 2016. The measure seeks to reduce the volatility of non-operating income due to the exchange difference. The hedge of a net investment applies to a portion of the investments the Company has in foreign currency, in this case in subsidiaries with the US dollars as their functional currency, using as hedging instrument a portion of the Company’s debt denominated in U.S. dollars.
Ecopetrol designated as hedged items its net investments in Oleoducto Central S.A. (Ocensa), Ecopetrol América LLC., Hocol Petroleum Ltd. (HPL) and Refinería de Cartagena S.A.S. (Reficar); and as a hedging instrument a portion of its debt denominated in US dollars in a total amount equivalents to USD$
During 2021, the Company made an extension for USD$
The following is the movement in the other comprehensive income:
| As of June 30, |
| As of December 31, | |
2021 | 2020 | |||
(Unaudited) | ||||
Opening balance |
| |
| |
Exchange difference |
| |
| |
Deferred tax (Note 10) |
| ( |
| ( |
Closing balance |
| |
| |
27.5 Capital management
The main objective of Ecopetrol Business Group’s Capital Management is to ensure a financial structure that will optimize the Company’s cost of capital, maximize the returns to its shareholders and allow access to financial markets at a competitive cost to cover is financing needs.
38
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The following is the leverage index over the periods reported:
As of June 30, | As of December 31, |
| |||
| 2021 |
| 2020 |
| |
| (Unaudited) | ||||
Loans and borrowings (Note 17) |
| |
| | |
Cash and cash equivalents (Note 6) |
| ( |
| ( | |
Other financial assets (Note 9) |
| ( |
| ( | |
Net financial debt |
| |
| | |
Equity (Note 21) |
| |
| | |
Leverage (1) |
| | % | | % |
(1) | Net financial debt / (Net financial debt + Equity) |
28. Related parties
The balances with associated companies and joint ventures as of June 30, 2021 and December 31, 2020 are as follows:
Accounts | Other | Accounts | Loans | Other | ||||||
| receivable |
| assets |
| payable |
| payable |
| liabilities | |
Joint ventures |
|
|
|
|
|
|
|
|
|
|
Equion Energía Limited (1) |
| |
| |
| |
| |
| |
Ecodiesel Colombia S.A. |
| |
| — |
| |
| — |
| |
Associates |
|
|
|
|
| |||||
Gas Natural del Oriente S.A. E.S.P. |
| |
| — |
| |
| — |
| |
Extrucol S.A. | | — | | — | | |||||
E2 Energía Eficiente S.A. E.S.P. | | — | | — | | |||||
Balance as of June 30, 2021 (Unaudited) | | | | | | |||||
Current |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| (Note 7) |
| (Note 11) |
| (Note 18) |
| (Note 17) |
|
| ||||||||||||
Accounts | Loans | Other | Accounts | Loans | Other | |||||||
| receivable |
| receivable |
| assets |
| payable |
| payable |
| liabilities | |
Joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
Equion Energía Limited(1) |
| |
| |
| |
| |
| |
| |
Ecodiesel Colombia S.A. |
| |
| |
| |
| |
| |
| |
Offshore International Group Inc (2) |
| |
| |
| |
| |
| |
| |
Associates |
|
|
|
|
|
| ||||||
Gas Natural del Oriente S.A. E.S.P. |
| |
| |
| |
| |
| |
| |
Extrucol S.A. | | | | | | | ||||||
E2 Energía Eficiente S.A. E.S.P. | | | | | | | ||||||
Serviport S.A. |
| |
| |
| |
| |
| |
| |
Balance as of December 31, 2020 |
| |
| |
| |
| |
| |
| |
Current |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| (Note 7) |
| (Note 7) |
| (Note 11) |
| (Note 18) |
| (Note 17) |
|
|
39
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Loans payable:
(1) |
Loans receivable:
(2) |
The main transactions with related parties for the six-month period ended June 30, are detailed as follows:
| 2021 | 2020 | ||||||
Purchases of | Purchases of | |||||||
| Sales and | product and | Sales and | product and | ||||
| Services |
| other |
| Services |
| other | |
( Unaudited) | ( Unaudited) | |||||||
Joint ventures |
|
| ||||||
Equion Energía Limited |
| |
| |
| |
| |
Ecodiesel Colombia S.A. |
| |
| |
| |
| |
Offshore International Group Inc |
| |
| |
| |
| |
| | | | |||||
Associates |
|
|
|
| ||||
Gas Natural del Oriente S.A. E.S.P. |
| |
| |
| |
| |
Extrucol S.A. | | | | | ||||
E2 Energía Eficiente S.A. E.S.P. | | | | | ||||
| | | | |||||
| |
| |
| |
| |
29. Segments information
The description of the business segments can be seen in Note 4.19 of the consolidated financial statements as of December 31, 2020.
The following segment information is reported based on the information used by the Board of Directors, as the top party responsible for strategic and operational decisions of these business segments. The performance of the segments is based primarily on an analysis of income, costs, expenses and results for the period generated by each segment, which are regularly monitored.
The information disclosed in each segment is presented net of transactions among the Ecopetrol Business Group.
40
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
29.1 Statement of profit or loss by segment
The following presents the consolidated statement of profit and loss by segment for the periods of six months ended June 30, 2021 and 2020:
| Six-month period ended June 30, 2021 (unaudited) | |||||||||
| Exploration and | Refining and | Transportation | |||||||
| Production |
| Petrochemicals |
| and Logistics |
| Eliminations |
| Total | |
Third party sales |
| |
| |
| |
| |
| |
Inter–segment sales |
| |
| |
| |
| ( |
| |
Revenue |
| |
| |
| |
| ( |
| |
Costs of sales |
| ( |
| ( |
| ( |
| |
| ( |
Gross profit |
| |
| |
| |
| ( |
| |
Administration expenses |
| ( |
| ( |
| ( |
| |
| ( |
Operation and projects expenses |
| ( |
| ( |
| ( |
| |
| ( |
Impairment recovery of non–current assets |
| |
| |
| |
| |
| |
Other operating (expenses) income, net |
| ( |
| ( |
| |
| ( |
| ( |
Operating income |
| |
| |
| |
| |
| |
Financial result, net |
|
|
|
|
|
|
|
| ||
Financial income |
| |
| |
| |
| ( |
| |
Financial expenses |
| ( |
| ( |
| ( |
| |
| ( |
Foreign exchange (loss) gain, net |
| ( |
| ( |
| |
| |
| |
| ( |
| ( |
| |
| ( |
| ( | |
Share of profit of associates and joint ventures |
| |
| |
| — |
| |
| |
Income before tax |
| |
| ( |
| |
| ( |
| |
Income tax |
| ( |
| |
| ( |
| |
| ( |
Net profit (loss) for the period |
| |
| ( |
| |
| ( |
| |
Net profit (loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
Group owners of parent |
| |
| ( |
| |
| ( |
| |
Non–controlling interest |
| ( |
| |
| |
| |
| |
| |
| ( |
| |
| ( |
| | |
Supplementary information |
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization | | | | | | |||||
Impairment of non–current assets |
| |
| |
| |
|
| |
41
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
| Six-month period ended June 30, 2020 (unaudited) | |||||||||
Exploration and | Refining and | Transportation | ||||||||
| Production |
| Petrochemicals |
| and Logistics |
| Eliminations |
| Total | |
Third party sales | | | | ( | | |||||
Revenue |
| |
| |
| |
| ( |
| |
Costs of sales |
| ( |
| ( |
| ( |
| |
| ( |
Gross profit |
| |
| ( |
| |
| ( |
| |
Administration expenses |
| ( |
| ( |
| ( |
| |
| ( |
Operation and projects expenses |
| ( |
| ( |
| ( |
| |
| ( |
Impairment recovery (loss) of non-current assets |
| ( |
| ( |
| |
| — |
| ( |
Other operating income, net |
| |
| |
| |
| ( |
| |
Operating income |
| ( |
| ( |
| |
| ( |
| |
Financial result, net |
|
|
|
|
|
|
|
|
|
|
Financial income |
| |
| |
| |
| ( |
| |
Financial expenses |
| ( |
| ( |
| ( |
| |
| ( |
Foreign exchange (loss) gain, net |
| |
| ( |
| |
| — |
| |
| ( |
| ( |
| |
| |
| ( | |
Share of profit of associates and joint ventures |
| ( |
| |
| ( |
| — |
| |
Income before tax |
| ( |
| ( |
| |
| — |
| |
Income tax |
| ( |
| |
| ( |
| — |
| ( |
Net profit (loss) for the period |
| ( |
| ( |
| |
| — |
| |
Net profit (loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
Group owners of parent |
| ( |
| ( |
| |
| — |
| ( |
Non-controlling interest |
| ( |
| |
| |
| — |
| |
| ( |
| ( |
| |
| — |
| | |
Supplementary information |
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
| |
| |
| |
| — |
| |
Impairment of non-current assets |
| ( |
| ( |
| |
| — |
| ( |
42
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
29.2 Sales by product
| Sales by product - Segments | |||||||||
Six-month period ended June 30, 2021 (unaudited) | ||||||||||
| Exploration and | Refining and | Transportation | |||||||
| Production |
| Petrochemicals |
| and Logistics |
| Eliminations |
| Total | |
National sales |
|
|
|
|
|
|
|
|
|
|
Mid–distillates |
| |
| |
| |
| ( |
| |
Gasolines and turbo fuels |
| |
| |
| |
| ( |
| |
Natural gas |
| |
| |
| |
| ( |
| |
Services | | | | ( | | |||||
Fuel gas service | | | | ( | | |||||
Plastic and rubber |
| |
| |
| |
| |
| |
Asphalts |
| |
| |
| |
| |
| |
L.P.G. and propane |
| |
| |
| |
| ( |
| |
Crude |
| |
| |
| |
| ( |
| |
Polyethylene |
| |
| |
| |
| |
| |
Aromatics |
| |
| |
| |
| |
| |
Fuel oil |
| |
| |
| |
| |
| |
Other income - Gas contracts |
| |
| |
| |
| |
| |
Other products |
| |
| |
| |
| ( |
| |
Cash flow hedging |
| |
| ( |
| |
| |
| ( |
|
| |
| |
| |
| ( |
| |
Foreign sales |
|
|
|
|
|
|
|
|
| |
Crude |
| |
| |
|
| |
| | |
Diesel |
| |
| |
| |
| |
| |
Plastic and rubber |
| |
| |
| |
| |
| |
Fuel oil |
| |
| |
| |
| |
| |
Natural gas |
| |
| |
| |
| |
| |
L.P.G. and propane |
| |
| |
| |
| |
| |
Cash flow hedging |
| ( |
| |
| |
| |
| ( |
Other products |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| |
| |
| |
| ( |
| |
43
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
| Sales by product - Segments | |||||||||
Six-month period ended June 30, 2020 (unaudited) | ||||||||||
Exploration and | Refining and | Transportation | ||||||||
| Production |
| Petrochemicals |
| and Logistics |
| Eliminations |
| Total | |
National sales |
|
|
|
|
|
|
|
|
|
|
Mid-distillates |
| — |
| |
| — |
| ( |
| |
Gasolines and turbo fuels |
| — |
| |
| — |
| ( |
| |
Natural gas |
| |
| — |
| — |
| ( |
| |
Services |
| |
| |
| |
| ( |
| |
Fuel gas service |
| — |
| |
| — |
| — |
| |
Plastic and rubber |
| — |
| |
| — |
| — |
| |
Asphalts |
| |
| |
| — |
| — |
| |
L.P.G. and propane |
| |
| |
| — |
| ( |
| |
Crude |
| |
| — |
| — |
| ( |
| |
Polyethylene |
| — |
| |
| — |
| — |
| |
Aromatics |
| — |
| |
| — |
| — |
| |
Fuel oil |
| |
| |
| — |
| — |
| |
Other income – Gas contracts |
| |
| — |
| — |
| — |
| |
Other products |
| |
| |
| — |
| ( |
| |
| |
| |
| |
| ( |
| | |
Foreign sales |
|
|
|
|
|
|
|
|
|
|
Crude |
| |
| |
| — |
| ( |
| |
Diesel |
| — |
| |
| — |
| — |
| |
Plastic and rubber |
| — |
| |
| — |
| — |
| |
Gasolines and turbo fuels |
| — |
| |
| — |
| — |
| |
Fuel oil |
| — |
| |
| — |
| — |
| |
Natural gas |
| |
| — |
| — |
| — |
| |
L.P.G. and propane |
| |
| — |
| — |
| — |
| |
Cash flow hedging |
| ( |
| ( |
| — |
| — |
| ( |
Other products |
| |
| |
| |
| ( |
| |
| |
| |
| |
| ( |
| | |
| |
| |
| |
| ( |
| |
30. Subsequent events
Acquisition of Interconexión Eléctrica S.A. and financing sources
- | On June 23, 2021, Ecopetrol reported that the term of the Exclusivity Agreement that it signed with the Ministry of Finance and Public Credit, on February 12, and through which the process of Negotiation and due diligence activities for the potential acquisition of the outstanding shares held by the Ministry of Finance and Public Credit in Interconexión Eléctrica SA (“ISA”), equivalent to |
44
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
- | Through Resolution 1484 of June 29, 2021, the Ministry of Finance and Public Credit authorized the management of the issuance and placement of bonds in the international capital market up to an amount of USD$ |
- | On July 30, 2021, Ecopetrol reported that through Resolution 1824 of that same date, the Ministry of Finance and Public Credit authorized the contracting of a contingent credit line (“Committed Credit Line”) up to an amount of USD$ |
- | The Board of Directors of Ecopetrol, in a session on Friday, July 30, 2021, authorized the Company's Legal Representative to present a binding offer to the Ministry of Finance and Public Credit to acquire |
- | On August 11, 2021, Ecopetrol signed the Inter-administrative Share Purchase Agreement with the Ministry of Finance and Public Credit (“MHCP”) (by its acronym in Spanish), through which the Company acquires |
- | On August 13, 2021, the Ministry of Finance and Public Credit (“MHCP”) authorized Ecopetrol S.A. to enter into an external credit loan with international banks for up to |
- | On August 20, 2021, the closing conditions of the Inter-Administrative Contract were satisfactorily met, the closing of the transaction took place with: i) the payment by Ecopetrol to the MHCP of the agreed price of COP$ |
- | According to the transaction, Ecopetrol will measure the assets acquired and the liabilities assumed in proportion to its participation in accordance with the definitions of IFRS 3 - Business Combinations.In the financial statements as of September 30, 2021, Ecopetrol will have more information of the transaction to disclose according to the fair value measurement process. |
Legal aspects generated from the Acquisition of Interconexión Eléctrica S.A.
- | On July 21, 2021, Ecopetrol was named as defendant within a public action (acción popular). The acción popular was filed with the First Section of the Administrative Tribunal of Cundinamarca by Fundación Defensa de la Información Legal y Oportunidad – Dilo Colombia (“Fundación Dilo”). The complaint sought, among other things, to prevent the MHCP from selling its ownership stake in ISA to Ecopetrol unless a competitive bid was undertaken. Accordingly, Fundación Dilo as plaintiff requested preliminary injunctive relief to suspend all actions aimed to close the Acquisition. |
45
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
- | On July 28, 2021, Ecopetrol filed a statement in opposition to such request for preliminary injunctive relief and, on August 6, 2021, formally filed its response to the public action. In its response, Ecopetrol opposed the injunctive relief and the action popular on the grounds that the claim has no legal basis. In addition, Ecopetrol presented the technical, financial, and legal arguments that show that Fundación Dilo did not comply with the legal requirements for said preliminary injunctive relief measure to be granted. Ecopetrol argued that the potential sale of the Nation’s ownership in ISA does not contravene the Colombian legal regime. Furthermore, the consummation of the Acquisition is expected to generate benefits to both the Nation and Ecopetrol and does not threaten or contravene any of the collective rights invoked by the claimant. The MHCP also filed a similar response. |
- | On September 14, 2021, the Colombian Judicial Branch issue two orders which have not been yet notified: 1) Denying the cautionary measure requested by the popular action and 2) setting date for the hearing agreement. |
- | Because the ISA Acquisition was consummated on August 20, 2021, Ecopetrol does not expect the court to issue any injunction in connection with the public action. |
Financing activities
Since June 30, 2021, Ecopetrol entered into the following financing agreements:
- | On August 17, 2021, the Company entered into the Acquisition Loan. The Acquisition Loan (i) is payable at maturity on August 18, 2023 and (ii) bears an interest rate of |
- | On August 17, 2021, the Company also entered into a committed credit line for up to US$ |
Ecopetrol Singapore Pte Ltd.
- | On July 1, 2021, Ecopetrol notified the constitution process conclude of Ecopetrol Singapore Pte Ltd., a company in which it will directly own |
Approval for Ecopetrol issuance of shares
- | The Board of Directors of Ecopetrol S.A,, on August 27, 2021, approved the Issuance and Placement Regulations of the third round of the Program for the Issuance and Placement of ordinary shares, provided for in Law 1118 of 2006. Both the Regulations and other documentation required by law, will be submitted to be considered by the Superintendencia Financiera de Colombia with the purpose that said entity gives its authorization on the Program. |
In accordance with the potential issuance or issuances carried out under the Program, the Nation will maintain at least
The Program includes a term of
46
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
The approvals given by the Board of Directors of Ecopetrol and by the Superintendencia Financiera de Colombia, related to the Program, will provide to the Company the option of capital management to development the energy transition strategy, and it cannot generate any commitments or obligations to offer shares. The issues within the framework of the Program will be subject to the existence of favorable market conditions for the placement.
Credit rating update
- | On August 31, 2021, Moody’s Investors Service re-affirmed rating at Baa3 for Ecopetrol S.A. but changed the outlook from stable to negative. On October 6, 2021, Moody’s Investors Service affirmed Colombia’s Baa2 sovereign rating and changed its outlook to stable from negative. |
Tax Reform in Colombia
- | On September 7, 2021, Congress approved a new tax bill, which was sanctioned on September 14 and contains several modifications to the tax reform proposal that was withdrawn in May 2021, including mainly considerations of electronic billing process, complements for tax normalization in Colombia, incentives for economic reactivation and certain increases to current applicable income tax rates, which increases will become effective as of January 1, 2022. The effect in deferred tax is not material. |
Investigations of control entities related to Refinería de Cartagena
- | On September 16, 2021, through a press release issued by the Office of Contraloría General de la República, Ecopetrol became aware that on August 26, 2021, the Ordinary Process of Fiscal Responsibility PRF-80011-2018-33300 was opened, claiming alleged damages of COP$ |
- | The persons accused of alleged abuse of fiscal responsibility are the Chief Executive Officers as well as the Chief Financial Officers of the Refinería de Cartagena from 2014 to 2019, among whom is the current Chief Financial Officer of Ecopetrol. Except as noted above, the information related to the Process is reserved. |
47
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Exhibit 1 – Unaudited financial information related to consolidated companies, associates and joint ventures
Ownership | Geographic | Profit |
| ||||||||||||||||
Functional | Interest | Country/ | area of | (loss) for | Total | Total |
| ||||||||||||
Company | Currency | Ecopetrol | Activity | Domicile | operations | Net equity | the period | Assets | Liabilities |
| |||||||||
Subsidiaries | |||||||||||||||||||
Refinería de Cartagena S.A.S. |
|
| | % |
|
|
| |
| ( |
| |
| |
| ||||
Cenit transporte y logística de hidrocarburos S.A.S. |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Ecopetrol Global Energy S.L.U. | | % | | ( | | | |||||||||||||
Oleoducto Central S. A. - Ocensa | % | | | | | ||||||||||||||
Hocol Petroleum Limited. | | % | | | | | |||||||||||||
Ecopetrol América LLC. |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Hocol S.A. |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Esenttia S.A. |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Ecopetrol Capital AG |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Oleoducto Bicentenario de Colombia S.A.S. |
|
| % |
|
|
| |
| |
| |
| |
| |||||
Oleoducto de Colombia S. A. – ODC |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Black Gold Re Ltd. |
|
| | % |
|
|
| |
| ( |
| |
| |
| ||||
Andean Chemicals Ltd. |
|
| | % |
|
|
| |
| |
| |
| |
| ||||
Oleoducto de los Llanos Orientales S. A. - ODL |
|
| | % |
|
|
| |
| |
| |
| |
|
48
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Ownership | Geographic | Profit | ||||||||||||||||
Functional | Interest | Country/ | area of | (loss) for | Total | Total | ||||||||||||
Company | Currency | Ecopetrol | Activity | Domicile | operations | Net equity | the period | Assets | Liabilities | |||||||||
Inversiones de Gases de Colombia S.A. Invercolsa S.A. | | | | | ||||||||||||||
Alcanos de Colombia S.A. E.S.P. (3) |
|
|
|
|
| |
| |
| |
| | ||||||
Metrogas de Colombia S.A E.S.P. (3) |
|
|
|
|
| |
| |
| |
| | ||||||
Gases del Oriente S.A. E.S.P. (3) |
|
|
|
|
| |
| |
| |
| | ||||||
Promotora de Gases del Sur S.A. E.S.P. (3) | | | | | ||||||||||||||
Combustibles Líquidos de Colombia S.A E.S.P. (3) | | | | | ||||||||||||||
Gasoducto de Oriente S.A (3) | | ( | | |
49
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
Ownership | Geographic | Profit | ||||||||||||||||
Functional | Interest | Country/ | area of | (loss) for | Total | Total | ||||||||||||
Company | Currency | Ecopetrol | Activity | Domicile | operations | Net equity | the period | Assets | Liabilities | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Ecopetrol USA Inc. |
|
| | % |
|
|
| |
| |
| |
| | ||||
Ecopetrol Permian LLC. |
|
| | % |
|
|
| |
| |
| |
| | ||||
Ecopetrol Oleo é Gas do Brasil Ltda. | | % | | ( | | | ||||||||||||
Esenttia Masterbatch Ltda. | | % | | | | | ||||||||||||
Ecopetrol del Perú S. A. | | % | | ( | | | ||||||||||||
ECP Hidrocarburos de México S.A. de C.V. | | % | | ( | | | ||||||||||||
Ecopetrol Costa Afuera S.A.S. |
|
| | % |
|
|
| |
| ( |
| |
| | ||||
Ecopetrol Energía S.A.S E.S.P. |
|
| | % |
|
|
| |
| |
| |
| | ||||
Esenttia Resinas del Perú SAC |
|
| | % |
|
|
| |
| |
| |
| | ||||
Topili Servicios Administrativos S de RL De CV. |
|
| | % |
|
|
| |
| ( |
| |
| | ||||
Kalixpan Servicios Técnicos S de RL De CV. |
|
| | % |
|
|
| |
| ( |
| |
| |
50
Ecopetrol S.A.
Notes to the unaudited interim condensed consolidated financial statements
(Figures expressed in millions of Colombian pesos, unless otherwise stated)
|
| Ownership |
|
|
|
|
|
|
| |||||||||
Functional | Interest | Country/ | Geographic area | Profit (loss) | Total | Total | ||||||||||||
Company | Currency | Ecopetrol | Activity | Domicile | of operations | Net equity | for the period | Assets | Liabilities | |||||||||
Associates | ||||||||||||||||||
Serviport S.A. (2) |
|
| | % |
|
|
| |
| |
| |
| | ||||
Sociedad Portuaria Olefinas y Derivados S.A. (1) |
|
| | % |
|
|
| |
| |
| |
| | ||||
Joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equion Energía Limited |
|
| | % |
|
|
| |
| |
| |
| | ||||
Ecodiesel Colombia S.A. (1) |
|
| | % |
|
|
| |
| |
| |
| |
(1) |
(2) |
(3) |
51