- EC Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
Ecopetrol (EC) 6-KCurrent report (foreign)
Filed: 12 Feb 10, 12:00am
Form 20-F | x | Form 40-F | o |
Yes | o | No | x |
Yes | o | No | x |
Yes | o | No | x |
Ecopetrol S.A. | |||
By: | /s/ Adriana M. Echeverri | ||
Name: | Adriana M. Echeverri | ||
Title: | Chief Financial Officer |
Consolidated Balance Sheets | F-3 |
Consolidated Statements of Financial, Economic, Social and Environmental Activities | F-4 |
Consolidated Statements of Changes in Shareholders’ Equity | F-5 |
Consolidated Statements of Cash Flows | F-6 |
Notes to Consolidated Financial Statements | F-7 |
September 30 2009 | December 31 2008 | |||||||
(Unaudited) | ||||||||
(In millions of Colombian pesos) | ||||||||
Assets | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 6,386,247 | $ | 2,113,803 | ||||
Investments (Note 2) | 1,126,012 | 3,749,919 | ||||||
Accounts and notes receivable, net | 4,295,174 | 5,877,282 | ||||||
Inventories, net (Note 3) | 1,953,039 | 1,611,296 | ||||||
Advances and deposits | 2,854,918 | 2,248,122 | ||||||
Pension plan assets | - | 80,263 | ||||||
Prepaid expenses | 46,550 | 24,215 | ||||||
Total current assets | 16,661,940 | 15,704,900 | ||||||
Non-current assets: | ||||||||
Investments (Note 2) | 2,861,000 | 8,688,320 | ||||||
Accounts and notes receivable, net | 473,980 | 194,912 | ||||||
Property, plant and equipment, net (Note 4) | 15,775,447 | 8,077,488 | ||||||
Natural and environmental resources, net (Note 5) | 7,596,886 | 8,054,049 | ||||||
Deferred charges (Note 6) | 1,654,717 | 1,595,683 | ||||||
Other assets | 3,103,585 | 1,207,099 | ||||||
Revaluations | 5,574,979 | 5,179,961 | ||||||
Total assets | $ | 53,702,534 | $ | 48,702,412 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Current liabilities: | ||||||||
Financial obligations (Note 7) | $ | 287,055 | $ | 281,026 | ||||
Accounts payable and related parties (Note 8) | 7,266,657 | 1,708,647 | ||||||
Taxes payable (Note 9) | 1,811,005 | 3,906,468 | ||||||
Labor and pension plan obligations (Note 10) | 146,724 | 129,658 | ||||||
Estimated liabilities and provisions | 1,011,155 | 673,973 | ||||||
Total current liabilities | 10,522,596 | 6,699,772 | ||||||
Long-term liabilities | ||||||||
Financial obligations (Note 7) | 5,629,692 | 5,473 | ||||||
Labor and pension plan liabilities (Note 10) | 2,464,667 | 2,164,787 | ||||||
Estimated liabilities and provisions | 2,557,838 | 2,542,791 | ||||||
Other long-term liabilities | 2,339,752 | 2,426,921 | ||||||
Total liabilities | 23,514,545 | 13,839,744 | ||||||
Minority interest | 887,686 | 242,951 | ||||||
Shareholders’ equity | 29,300,303 | 34,619,717 | ||||||
Total liabilities and shareholders’ equity | $ | 53,702,534 | $ | 48,702,412 | ||||
Memorandum accounts | $ | 135,663,943 | $ | 118,874,631 |
Nine month period ended September 30, | ||||||||
2009 | 2008 | |||||||
(In millions of Colombian pesos, except for the net income per share expressed in pesos ) | ||||||||
Revenue | ||||||||
Local sales | $ | 10,764,356 | $ | 17,708,018 | ||||
Foreign sales | 10,654,058 | 9,480,246 | ||||||
Total revenue | 21,418,414 | 27,188,264 | ||||||
Cost of sales | 14,514,307 | 13,825,354 | ||||||
Gross Income | 6,904,107 | 13,362,910 | ||||||
Operating Expenses | ||||||||
Administration | 453,573 | 324,491 | ||||||
Selling | 956,724 | 1,129,129 | ||||||
Operating income | 5,493,810 | 11,909,290 | ||||||
Non-operating income (expenses): | ||||||||
Financial income , net | 273,691 | 2,347,378 | ||||||
Pension expenses | (331,137 | ) | (785,798 | ) | ||||
Inflation gain | 16,772 | 30,331 | ||||||
Other expenses, net | (543,446 | ) | (197,229 | ) | ||||
Income before provision for income tax and minority interest | 4,909,690 | 13,303,972 | ||||||
Income tax | 1,507,719 | 3,732,215 | ||||||
Minority interest | 8,604 | - | ||||||
Net income | $ | 3,410,575 | $ | 9,571,757 | ||||
Net income per share | $ | 84.27 | $ | 236.50 |
Subscribed and paid-in capital | Additional paid- in capital | Legal and other reserves | Incorporated Institutional equity | Surplus from equity method | Surplus from revaluation | Public accounting application effect | Retained earnings | Total Equity | ||||||||||||||||||||||||||||
Balance as of December 31, 2007 | $ | 10,113,334 | $ | 3,850,814 | $ | 1,910,686 | $ | 108,730 | $ | (2,271 | ) | $ | 5,647,382 | $ | - | $ | 5,179,792 | $ | 26,808,467 | |||||||||||||||||
Distribution of dividends ($115 per share) | - | - | 4,415 | - | - | - | - | (4,658,755 | ) | (4,654,340 | ) | |||||||||||||||||||||||||
Subscribed capital receivable and additional paid-in capital | 4,358 | 689,836 | - | - | - | - | - | - | 694,194 | |||||||||||||||||||||||||||
Appropriation to reserves | - | - | 517,639 | - | - | - | - | (517,639 | ) | - | ||||||||||||||||||||||||||
Adjustment in translation of foreign subsidiaries | - | - | - | - | 137,573 | - | - | (3,398 | ) | 134,175 | ||||||||||||||||||||||||||
Addition to incorporated institutional equity | - | - | - | 2,667 | - | - | - | - | 2,667 | |||||||||||||||||||||||||||
Surplus from revaluation | - | - | - | - | - | (79,784 | ) | - | - | (79,784 | ) | |||||||||||||||||||||||||
Net income | - | - | - | - | - | - | - | 9,571,757 | 9,571,757 | |||||||||||||||||||||||||||
Balance as of September 30, 2008 | $ | 10,117,692 | $ | 4,540,650 | $ | 2,432,740 | $ | 111,397 | $ | 135,302 | $ | 5,567,598 | $ | - | $ | 9,571,757 | $ | 32,477,136 | ||||||||||||||||||
Balance as of December 31, 2008 | $ | 10,117,791 | $ | 4,679,276 | $ | 2,432,740 | $ | 112,179 | $ | 1,481,103 | $ | 5,179,961 | $ | (1,013,010 | ) | $ | 11,629,677 | $ | 34,619,717 | |||||||||||||||||
Distribution of dividends ($220 per share) | - | - | - | - | - | - | - | (8,902,913 | ) | (8,902,913 | ) | |||||||||||||||||||||||||
Subscribed capital receivable and additional paid-in capital | - | 20,676 | - | - | - | - | - | - | 20,676 | |||||||||||||||||||||||||||
Addition to additional paid-in capital - Execution of warranties | - | 14,387 | - | - | - | - | - | - | 14,387 | |||||||||||||||||||||||||||
Surplus from revaluation | - | - | - | - | - | 335,424 | - | - | 335,424 | |||||||||||||||||||||||||||
Devaluation in property, plant and equipment | - | - | - | - | - | 2,272 | - | 2,272 | ||||||||||||||||||||||||||||
Appropriation to legal reserve | - | - | 1,163,072 | - | - | - | - | (1,163,072 | ) | - | ||||||||||||||||||||||||||
Appropriation to investment reserves | - | - | 1,563,692 | - | - | - | - | (1,563,692 | ) | - | ||||||||||||||||||||||||||
Adjustment in translation of foreign subsidiaries | - | - | - | - | (199,835 | ) | - | - | - | (199,835 | ) | |||||||||||||||||||||||||
Net income | - | - | - | - | - | - | - | 3,410,575 | 3,410,575 | |||||||||||||||||||||||||||
Balance as of September 30, 2009 | $ | 10,117,791 | $ | 4,714,339 | $ | 5,159,504 | $ | 112,179 | $ | 1,281,268 | $ | 5,515,385 | $ | (1,010,738 | ) | $ | 3,410,575 | $ | 29,300,303 |
Nine month period ended September 30 | ||||||||
2009 | 2008 | |||||||
Operating activities | ||||||||
Cash received from customers | $ | 22,107,197 | $ | 22,296,774 | ||||
Cash from interest income | 780,451 | 1,345,074 | ||||||
Assets and liabilities acquisition | (2,623,954 | ) | (705,520 | ) | ||||
Interest expense and other payments | (10,823 | ) | (541 | ) | ||||
Cash paid to suppliers and contractors | (5,614,081 | ) | (3,911,614 | ) | ||||
Payment of hydrocarbon purchases and other contributions | (3,106,877 | ) | (4,463,045 | ) | ||||
Payment of income, sales and equity taxes | (4,452,905 | ) | (2,606,082 | ) | ||||
Payment of salaries, fringe benefits and social security | (872,555 | ) | (587,105 | ) | ||||
Payment of retirement pensions and transfers to trust funds | - | (351,910 | ) | |||||
Net cash provided by operating activities | 6,206,453 | 11,016,031 | ||||||
Investing activities | ||||||||
Net decrease (increase) in investments | 8,451,226 | (2,217,583 | ) | |||||
Excess between purchase price and acquiree’s net assets book value | (1,987,543 | ) | (685,615 | ) | ||||
Investments in natural resources | (1,430,201 | ) | (1,284,131 | ) | ||||
Additions to property, plant, equipment and natural resources | (5,509,102 | ) | (1,833,999 | ) | ||||
Net cash used in investing activities | (475,620 | ) | (6,021,328 | ) | ||||
Financing activities | ||||||||
Payment of dividends | (6,207,181 | ) | (2,327,170 | ) | ||||
Increase (decrease) of financial obligations | 4,713,729 | (3,569 | ) | |||||
Subscribed capital receivable and additional paid-in capital – capitalization | 35,063 | 694,194 | ||||||
Net cash used in financing activities | (1,458,389 | ) | (1,636,545 | ) | ||||
Net increase in cash and cash equivalents | 4,272,444 | 3,358,158 | ||||||
Cash and cash equivalents at the beginning of the period | 2,113,803 | 3,749,899 | ||||||
Cash and cash equivalents at the end of the period | $ | 6,386,247 | $ | 7,108,057 |
Nine month period ended on September 30, | ||||||||
2009 | 2008 | |||||||
(In millions of Colombian pesos) | ||||||||
Cash and cash equivalents detail | ||||||||
Cash | $ | 2,783 | $ | 265 | ||||
Banks and savings entities | 5,820,713 | 4,044,128 | ||||||
Special and in-transit Funds | 157,211 | 2,005,455 | ||||||
Temporary investments | 405,540 | 1,058,209 | ||||||
Total Cash and cash equivalents | $ | 6,386,247 | $ | 7,108,057 |
Net income | $ | 3,410,575 | $ | 9,571,757 | ||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation of property, plant and equipment | 1,081,023 | 491,270 | ||||||
Amortization of natural and environmental resources | 1,304,753 | 734,478 | ||||||
Amortization of facility abandonment cost | 160,922 | 114,125 | ||||||
Amortization of deferred charges | 182,544 | 70,051 | ||||||
Deferred income tax | 229,876 | 24,758 | ||||||
Amortization of retirement pensions | 263,253 | 855,330 | ||||||
Income from financial interest | 113,348 | - | ||||||
Inflation gain | (16,103 | ) | (30,331 | ) | ||||
Provision for expenses | 225,238 | 343,025 | ||||||
Provisions reduction | (203,717 | ) | (387,636 | ) | ||||
Adjustment in traslation of subsidiaries | (209,343 | ) | 140,202 | |||||
Subsidies | 219,195 | (3,382,038 | ) | |||||
Decrease (increase) in accounts receivable | 1,318,719 | (37,126 | ) | |||||
Decrease (increase) in inventories | (267,041 | ) | (654,519 | ) | ||||
Decrease (increase) in pension plan assets | 80,263 | (342,094 | ) | |||||
Decrease (increase) in advances and deposits | (606,794 | ) | (406,983 | ) | ||||
Decrease (increase) in paid expenses | (22,334 | ) | (8,646 | ) | ||||
Decrease (increase) in deferred charges | (1,789,489 | ) | 403,530 | |||||
Decrease (increase) in other assets | (973,211 | ) | (29,016 | ) | ||||
(Decrease) increase in accounts payable | 3,505,973 | 2,530,678 | ||||||
(Decrease) increase in taxes payable | (2,095,464 | ) | 1,208,813 | |||||
(Decrease) increase in labor obligations | 53,694 | (702,397 | ) | |||||
(Decrease) increase in estimated liabilities and provisions | 354,036 | 470,030 | ||||||
(Decrease) increase in other liabilities | (113,463 | ) | 71,565 | |||||
(Decrease) increase in incorporated institutional equity | - | 2,635 | ||||||
Net cash provided by operating activities | $ | 6,206,453 | $ | 11,016,031 |
Subsidiaries | Participation September 30, 2009 Percentage Ecopetrol | Participation December 31, 2008 Percentage Ecopetrol | Activity | Subsidiaries | ||||
Global Energy | 100 | - | Ecopetrol America Inc. | |||||
Ecopetrol Oleo é Gas do Brasil Ltda. | 100 | 100 | ||||||
Ecopetrol del Perú S.A. | 100 | 100 | Exploration, production, transportation, storage, distribution and selling of hydrocarbons, by-products and products, as well as research, development and selling of energy sources | - | ||||
HOCOL | 100 | - | Oleoducto de Colombia S.A. | |||||
Black Gold Re Ltd. | 100 | 100 | Manage all business associated with the total or partial, direct or indirect execution of insurance and reinsurance of Ecopetrol’s and of its affiliate and/or subsidiary company risks. | - | ||||
Andean Chemicals Ltd. | 100 | 100 | Manage all business associated with Ecopetrol’s, Propilco’s, Reficar and Bioenergy, its affiliate companies’ operations. | Bioenergy S.A. Bioenergy S.A - ZONA FRANCA | ||||
ODL Finance S.A. | 65 | 65 | Design, construct, operate, sell, exploit and be the direct or indirect owner of crude oil pipeline systems for hydrocarbon transportation of private use in Colombia. | ODL S.A. ODL - Colombia Branch office | ||||
Ecopetrol Transportation Company | 100 | 100 | Transportation Company of crude oil | |||||
Propilco S.A. | 100 | 100 | Production and selling of polypropylene resin | Comai S.A. | ||||
Oleoducto Central S.A. | 60 | 35.29 | Transportation Company of crude oil | |||||
Refinería de Cartagena S.A. | 100 | 49 | Refinery | |||||
Oleoducto de Colombia S. A. | 65.57 | 43.85 | Transportation Company of crude oil |
· | Investments, |
· | Property, plant and equipment, |
· | Intangibles, |
· | Retirement pensions and |
· | Provisions. |
· | Representation on the Board of Directors or equivalent regulatory organ of the associated entity. |
· | Participation in policy-making processes. |
· | Important transactions between the investor and the associated entity. |
· | Exchange of officers, or |
· | Supply of essential technical information. |
• | Crude oil and natural gas inventories for the Company’s own production, at production costs. |
• | Crude oil purchased at acquisition costs, including transportation and delivery costs incurred. |
• | Finished goods inventory, at total production costs at each refinery. |
• | Work in progress inventory, at production costs. |
• | Raw material inventory, at weighted average cost. |
% | ||||
Buildings and pipelines | 5 | |||
Plants and equipment | 10 | |||
Transportation equipment | 20 | |||
Computers | 33.3 |
b. | Property, Plant and Equipment |
September 30, 2009 | December 31, 2008 | |||||||
Current | ||||||||
Fixed yield | ||||||||
Investment Funds administered by third parties (1) | $ | 185,311 | $ | 2,077,218 | ||||
Bonds and securities of private or foreign entities (1) | 133,759 | 1,099,487 | ||||||
Trust Funds | 357,422 | 326,941 | ||||||
Bonds issued by the Colombian Government | 120,825 | 224,053 | ||||||
Specific destination Fund | - | 10,212 | ||||||
Treasury Securities – TES | - | 6,970 | ||||||
Time deposits | 307,619 | 5,038 | ||||||
Hedge instruments | 21,076 | - | ||||||
Total Current | $ | 1,126,012 | $ | 3,749,919 | ||||
Long Term | ||||||||
Variable yield - Shares (2) | 733,076 | 2,404,695 | ||||||
Fixed yield | ||||||||
Bonds and securities of foreign entities | 1,074,629 | 5,094,596 | ||||||
Bonds issued by the Colombian Government | 579,617 | 754,054 | ||||||
Fund for legal contingencies | 363,030 | 378,461 | ||||||
Treasury Securities- TES | 87,224 | 56,529 | ||||||
Other investment | 23,439 | - | ||||||
Less: allowance for investments | (15 | ) | (15 | ) | ||||
Total Long term | $ | 2,861,000 | $ | 8,688,320 |
(1) | Balance includes resources received from a subordinated company for delegated management. As of September 2009 resources for an amount of US$839 deposited in three investments funds were collected. |
(2) | A summary of long-term investments of variable yield as of September 30, 2009, valued under the cost method, is set forth below: |
Number of shares and/or quotas | Participation percentage | Valuation date | Historical Cost | Intrinsic Market Value | Revaluations (provisions) | ||||||||||||||||
NON STRATEGIC | |||||||||||||||||||||
Empresa de Energía de Bogotá | 6,310,980 | 7.35 | August 2009 | $ | 169,421 | $ | 489,924 | $ | 320,503 | ||||||||||||
Interconexión Eléctrica S.A | 58,925,480 | 5.48 | September 2009 | 69,549 | 718,891 | 649,342 | |||||||||||||||
Propaise S. A. | 18,744,883 | 0.99 | September 2009 | 30 | 15 | (15 | ) | ||||||||||||||
Total non-strategic | 239,000 | 1,208,830 | 969,830 | ||||||||||||||||||
STRATEGIC | |||||||||||||||||||||
Sociedad Portuaria de Olefinas | 249,992 | 49.99 | September 2009 | 250 | 339 | 89 | |||||||||||||||
Zona Franca de Cartagena S. A. | 244 | 8.18 | September 2009 | 239 | 509 | 271 | |||||||||||||||
Sociedad Portuaria del Dique | 10 | 0.5 | September 2009 | - | 1 | 1 | |||||||||||||||
Total strategic | 489 | 849 | 361 | ||||||||||||||||||
TOTAL | $ | 239,489 | $ | 1,209,679 | $ | 970,191 |
STRATEGIC | Number of shares and/or quotas | Participation percentage | Valuation date | Historical Cost | Adjusted cost | Equity method effect | |||||||||||||||
SIGNIFICANT INFLUENCE | |||||||||||||||||||||
Serviport S. A. | 53,714,116 | 49.00 | August, 2009 | $ | 2,081 | $ | 7,256 | $ | 5,175 | ||||||||||||
Ecodiesel Colombia S. A. | 7,750,000,000 | 50.00 | August, 2009 | 7,750 | 7,861 | 111 | |||||||||||||||
Offshore International Group (1) | 250 | 50.00 | August, 2009 | 404,664 | 335,080 | (69,584 | ) | ||||||||||||||
Invercolsa S.A (2) | 889,410,047 | 31.76 | August, 2009 | 60,282 | 143,390 | 83,108 | |||||||||||||||
Total | $ | 474,777 | $ | 493,587 | $ | 18,810 |
(1) | Offshore International Group |
(2) | Invercolsa S. A. |
Company | Economic Activity | Net result for the nine month period ended September 30, 2009 | Net result for the year ended December 31, 2008 | |||||||
Interconexión Eléctrica S. A. | Operation, maintenance, transmission and sale of electrical power. | $ | 292,203 | $ | 179,495 | |||||
Empresa de Energía de Bogotá S. A. E.S.P (1) | Electrical energy power transmission | 674,469 | 230,756 | |||||||
Invercolsa S. A. (1) | Investments in energy sector companies including activities inherent to the industry and commerce of hydrocarbons and mining. | 44,684 | 111,773 | |||||||
Oleoducto de Colombia S. A | Construction and operation of a pipeline system, which terminal is the Coveñas embarkation port, Municipality of Tolú, Colombia. | (5,013 | ) | (23,862 | ) | |||||
Serviport S. A. (1) | Rendering to the public in general of the necessary services for loading and unloading support of crude oil ships, supply of equipment for the same purpose, load inspections and measurements. | 524 | (500 | ) | ||||||
Ecodiesel Colombia S. A. (1) | Construction and operation of plants for the production of bio-fuels and oleo-chemicals and their mixes with hydrocarbon derivative fuels, in addition to the production and distribution of them. | 217 | 76 | |||||||
Offshore International Group (1) (2) | Exploration, production, transportation, storage, distribution and selling of hydrocarbons, by-products and products as well as research, development, and selling of energy sources. | 57,891 | - |
(1) | Information available as of August 2009 |
(2) | Calculation based on the annual average of the Market Exchange Rate as of August, equal to $2,246 |
Maturity | 1 - 3 Years | 3 - 5 Years | >5 Years | Total | ||||||||||||
Private Bonds | $ | 19,461 | $ | - | $ | - | $ | 19,461 | ||||||||
Bonds and securities of foreign entities | 905,850 | 97,054 | 52,264 | 1,055,168 | ||||||||||||
Bonds issued by the Colombian Government | 292,454 | 184,338 | 102,826 | 579,618 | ||||||||||||
Treasury Securities - TES | 27,003 | 57,323 | 2,897 | 87,223 | ||||||||||||
Fund for legal contingences | 121,933 | 218,990 | 45,531 | 386,454 | ||||||||||||
$ | 1,366,701 | $ | 557,705 | $ | 203,518 | $ | 2,127,924 |
Maturity | 1 - 3 Years | 3 - 5 Years | >5 Years | Total | ||||||||||||
Private Bonds | $ | 4,145,510 | $ | 757,805 | $ | 191,281 | $ | 5,094,596 | ||||||||
Bonds and securities issued by the Colombian Government | 144,180 | 442,297 | 167,577 | 754,054 | ||||||||||||
Treasury Securities – TES | 31,317 | 13,863 | 11,349 | 56,529 | ||||||||||||
Fund for legal contingences | 131,250 | 159,726 | 87,485 | 378,461 | ||||||||||||
$ | 4,452,257 | $ | 1,373,691 | $ | 457,692 | $ | 6,283,640 |
3. | Inventories, net |
September 30, 2009 | December 31, 2008 | |||||||
Finished Products: | ||||||||
Crude Oil | $ | 549,310 | $ | 602,210 | ||||
Fuels | 541,478 | 465,388 | ||||||
Petrochemicals | 94,640 | 108,352 | ||||||
Natural gas | - | 41 | ||||||
Purchased Products: | ||||||||
Fuel | 97,823 | 132,295 | ||||||
Crude oil | 26,824 | 35,568 | ||||||
Petrochemicals | 7,130 | 31,934 | ||||||
Raw Materials: | ||||||||
Crude oil | 217,752 | 96,970 | ||||||
Petrochemicals | 31,330 | 29,596 | ||||||
In process Products: | ||||||||
Fuels | 265,931 | 203,328 | ||||||
Petrochemicals | 12,232 | 3,826 | ||||||
In transit inventories | 27 | 11,279 | ||||||
Materials for the production of assets | 120,516 | 9,907 | ||||||
In transit materials | 26,998 | 5,922 | ||||||
Other materials | - | 2,144 | ||||||
Total | 1,991,991 | 1,738,760 | ||||||
Less: allowance for inventories | (38,952 | ) | (127,464 | ) | ||||
Total | $ | 1,953,039 | $ | 1,611,296 |
September 30, 2009 | December 31, 2008 | |||||||
Initial balance | $ | 127,464 | $ | 80,971 | ||||
(Decrease) increase to allowance | (88,512 | ) | 46,493 | |||||
Ending balance | $ | 38,952 | $ | 127,464 |
4. | Property, Plant and Equipment, net |
September 30, 2009 | December 31, 2008 | |||||||
Plant and equipment | $ | 13,960,789 | $ | 11,291,735 | ||||
Construction in progress (1) | 7,192,414 | 3,435,379 | ||||||
Pipelines, networks and lines | 11,819,147 | 4,081,579 | ||||||
Buildings | 1,843,091 | 1,194,298 | ||||||
Equipment on deposit and in transit | 1,010,954 | 949,724 | ||||||
Transportation equipment and other fixed assets | 362,920 | 286,864 | ||||||
Computer equipment | 307,143 | 281,037 | ||||||
Land | 316,679 | 76,660 | ||||||
Total | 36,813,137 | 21,597,276 | ||||||
Accumulated depreciation | (19,920,031 | ) | (12,426,330 | ) | ||||
Allowance for property, plant and equipment | (1,117,659 | ) | (1,093,458 | ) | ||||
Total | $ | 15,775,447 | $ | 8,077,488 |
(1) | The most representative amounts correspond to infrastructure projects such as the Barrancabermeja fuel hydro treatment plant, Campo Castilla development project in Meta, heavy crude oil transportation pipeline Apiay – Porvenir, construction of the naphtha pipeline between Tocancipá and Castilla and well drilling for the development of reserves in La Cira. |
5. | Natural and Environmental Resources, net |
September 30, 2009 | December 31, 2008 | |||||||
Amortizable crude oil investments | $ | 15,015,422 | $ | 13,727,384 | ||||
Less: Accumulated amortization | (8,774,708 | ) | (7,007,255 | ) | ||||
6,240,714 | 6,720,129 | |||||||
Plugging and abandonment, dismantling of facilities | ||||||||
and environmental recovery costs | 1,914,057 | 1,965,902 | ||||||
Less: Accumulated amortization | (1,232,951 | ) | (1,091,504 | ) | ||||
681,106 | 874,398 | |||||||
Reservoirs and appraisals (1) | 701,590 | 701,590 | ||||||
Less: Accumulated depletion | (600,944 | ) | (580,132 | ) | ||||
100,646 | 121,458 | |||||||
Exploration in progress | 574,420 | 338,064 | ||||||
Total | $ | 7,596,886 | $ | 8,054,049 |
(1) | These reserves were received from the reversions of concession contracts for $520,218 currently administered by Gerencia Sur and $181,372 by Magdalena Medio. |
6. | Deferred charges |
September 30, 2009 | December 31, 2008 | |||||||
Deferred income tax | $ | 1,274,172 | $ | 1,285,648 | ||||
Other deferred charges (net) | 319,723 | 235,720 | ||||||
Charges of deferred monetary correction, net | 60,822 | 66,279 | ||||||
Deferred reinsurance | - | 8,036 | ||||||
$ | 1,654,717 | $ | 1,595,683 |
7. | Financial Obligations |
September 30, 2009 | December 31, 2008 | |||||||
Short term | ||||||||
Interest payable – Loans from local banks | $ | 71,710 | $ | - | ||||
Interest payable – Foreign credit - Bonds | 40,913 | - | ||||||
Obligations incurred by subsidiaries | 174,432 | 281,026 | ||||||
Total | 287,055 | 281,026 | ||||||
Long-term | ||||||||
Loans from local banks (1) | 2,220,200 | - | ||||||
Foreign credit – Bonds (2) | 2,883,000 | - | ||||||
Obligations incurred by subsidiaries | 526,492 | 5,473 | ||||||
Total | $ | 5,629,692 | $ | 5,473 |
(1) | Corresponds to the disbursement of the syndicated loan that comprised eleven local banks issued in an amount of $2,220,200 destined to finance the company’s investment plans. |
Participating banks | Loan Amount | |||
Bancolombia | $ | 750,000 | ||
Davivienda | 450,000 | |||
Banco de Bogotá | 232,000 | |||
Banco Agrario | 196,700 | |||
BBVA | 180,000 | |||
Banco de Occidente | 100,000 | |||
Banco Popular | 118,000 | |||
Banco Santander | 60,000 | |||
Banco comercial AV VILLAS | 50,000 | |||
Banco de Crédito | 63,500 | |||
Colmena | 20,000 | |||
Total | $ | 2,220,200 |
Company | Amount | |||
Oleoducto Central S.A. | $ | 1,110,035 | ||
Refinería de Cartagena S.A. | 1,274,796 | |||
Polipropileno del Caribe S.A. | 279,409 | |||
Total | $ | 2,664,240 |
(2) | On July 23, 2009 the company issued U.S.$ 1.5 billion, 7.625% unsecured and unsubordinated Notes due 2019 (the “Notes”) under Rule 144A/Regulation S, with registration rights before the Securities and Exchange Commission of the United States of America (the “SEC”). The Notes were issued pursuant to an Indenture dated as of July 23, 2009 (the “Indenture”) between the Company and The Bank of New York Mellon, as trustee. |
· | require the Company to duly and punctually pay interest on the Notes at the rate of 7.625% per year on January 23 and July 23 of each year, beginning on January 23, 2010; |
· | require the Company to duly and punctually pay principal on the Notes on the maturity date of July 23, 2019; |
· | limit the ability of the Company and its material subsidiaries to incur any lien, except for certain permitted liens, to secure the payment of public external indebtedness of the Company or any of its material subsidiaries, except in cases where the Notes are secured equally and ratably with (or prior to) such indebtedness (but only for so long as such indebtedness is so secured); and |
· | require the Company to make an offer to purchase all or any portion of outstanding Notes held by holders upon the occurrence of a Change of Control Repurchase Event (as defined in the Indenture). |
8. | Accounts payable and related parties |
September 30, 2009 | December 31, 2008 | |||||||
Dividends payable | 2,941,801 | 2,158 | ||||||
Suppliers | 2,423,914 | 386,237 | ||||||
Advances from Partners | 638,204 | 532,833 | ||||||
Related parties | - | 19,002 | ||||||
Deposits received from third parties | 510,045 | 397,731 | ||||||
Purchase of hydrocarbons from the Agencia Nacional de Hidrocarburos - ANH | 532,058 | 210,056 | ||||||
Reimbursement of exploratory costs | 69,523 | 120,627 | ||||||
Other payables | 151,111 | 40,003 | ||||||
Total | 7,266,657 | 1,708,647 |
9. | Taxes payable |
September 30, 2009 | December 31, 2008 | |||||||
Income tax and other taxes | $ | 1,495,795 | $ | 3,618,553 | ||||
Special tax and surcharge on gasoline (1) | 97,180 | 92,935 | ||||||
Income and VAT withholdings | 91,709 | 129,737 | ||||||
Industry and commerce and other minor taxes | 54,300 | 20,917 | ||||||
Sales tax payable | 72,021 | 44,326 | ||||||
Total | $ | 1,811,005 | $ | 3,906,468 |
(1) | This tax is levied on sales and/or consumption of regular and premium gasoline and diesel. The funds collected for this tax are paid to the National Treasury Office of the Ministry of Finance. The special tax is paid on the basis of the percentage participation of each beneficiary in the national monthly consumption of regular and premium gasoline. |
September 2009 | December 2008 | |||||||
Current income tax provision | $ | 1,277,353 | $ | 3,742,887 | ||||
Income tax of previous periods | 490 | - | ||||||
Deferred income tax – Asset and Liability | 229,876 | (10,672 | ) | |||||
$ | 1,507,719 | $ | 3,732,215 |
10. | Labor and pension plan obligations |
September 2009 | December 2008 | |||||||
Current | ||||||||
Vacations | $ | 53,002 | $ | 37,593 | ||||
Bonuses and allowances | 51,392 | 40,773 | ||||||
Severance (1) | 37,102 | 32,391 | ||||||
Interest on severance | 2,148 | 2,996 | ||||||
Pension bonds issued and interest | 1,876 | 848 | ||||||
Others | 791 | 2,566 | ||||||
Salaries and pensions payable(2) | 413 | 12,491 | ||||||
Total current | 146,724 | 129,658 | ||||||
Long term | ||||||||
Retirement pensions and other benefits (3) | 2,377,801 | 2,082,072 | ||||||
Retirement pensions joint operations | 77,869 | 75,215 | ||||||
Pension bonds issued and interest | 8,997 | 7,500 | ||||||
Total long-term | 2,464,667 | 2,164,787 | ||||||
Total | $ | 2,611,391 | $ | 2,294,445 |
(1) | Increase is the result of hiring of 400 new employees in Ecopetrol S.A. |
(2) | The $12,078 decrease results mainly from temporary payroll payment of employees at refineries and due to the settlement of fixed-term contracts in January 2009, which were pending as of December 31, 2008. |
(3) | Corresponds to the actuarial reserve amount for health and education for Ecopetrol S.A.; amount not commutated. |
11. | Contingencies |
Proceeding | Claim | Amount of the Provision | ||||
Foncoeco (*) | Profit participation fund of the employees and ex employees of Ecopetrol S.A. | $ | 140,583 | |||
Municipality of Arauca | Class Action. Contributions to the solidarity and redistribution of income fund as a consequence of the generation of electricity, according to the Law 142 of 1994. | 121,051 | ||||
Department of Tolima | Class Action for the recalculation of royalties with 20% specified in Law 141 of 1994. | 82,287 | ||||
Universidad de Cartagena y Junta Especial de la Estampilla | Constitutional Action in which the Universidad de Cartagena requests the compliance action for the payment of the stamp on operations carried out in Bolivar, especially in Cartagena de Indias port. | 75,000 | ||||
Municipality of Melgar | Class Action requesting the recovery to the Department of Tolima of the amounts not collected regarding royalties corresponding to the Guandó well. | 40,351 | ||||
Benigno Sánchez Núñez y otros | Class action due to cracking and landslides that destroyed the farms due to underground explosions within the program of San Luis 95. | 10,000 | ||||
Consorcio Protécnica Ltda (En Liquidación) - Constructora Kepler S. A. De C.V. | Time over run in construction said to be Ecopetrol’s fault that altered the economic and financial equilibrium of the contract against the contracting consortium | 10,000 |
12. | SUBSEQUENT EVENTS |
· | 1P gross reserves of 1,88 mn BOE (SEC technical standard and price), and replacement ratio of 359% |
· | Gross reserves 35.5% increase compared to 2008 |
· | 98% of total reserves audited by three independent firms |
· | Reserves-to-production ratio of 9.9 years, outstanding given the 17% increase in production |
September 30, 2009 | September 30, 2008 | |||||||
Consolidated net income under Colombian Government Entity GAAP | $ | 3,410,575 | $ | 9,571,757 | ||||
Investment securities | ||||||||
a. Unrealized gain (loss) | 879,055 | (566,152 | ) | |||||
b. Impairment | (16,214 | ) | 187,024 | |||||
Investments in non-marketable securities: | ||||||||
a. Equity method | 245,267 | 417,352 | ||||||
b. Variable Interest Entity (VIE) | 70,391 | 59,065 | ||||||
Deferred charges | (93,488 | ) | 1,965 | |||||
Employee benefit plans | (1,586,790 | ) | (1,355,336 | ) | ||||
Provisions – allowances and contingencies | 3,586 | (172,221 | ) | |||||
Deferred income taxes | 453,688 | 493,919 | ||||||
Revenue recognition | ||||||||
a. Cost of sales – Over and Under | (62,400 | ) | 52,553 | |||||
b. Other income – exchange losses | - | 7,540 | ||||||
Inflation adjustment | 65,154 | 75,715 | ||||||
Inventories | 49,593 | (55,574 | ) | |||||
Lease accounting | (71,996 | ) | 12,908 | |||||
Property, plant and equipment: | ||||||||
a. Interest | 9,611 | - | ||||||
b. Impairment | (6,136 | ) | (121,765 | ) | ||||
c. Capitalized expenses | 13,042 | (9,106 | ) | |||||
Depreciation, Depletion and Amortization | (54,689 | ) | (14,053 | ) | ||||
Asset retirement obligations | 286,560 | (35,623 | ) | |||||
Equity contributions: | ||||||||
a. Incorporated institutional equity | 18,922 | 21,534 | ||||||
b. Reversion of concession rights contributed as capital | 20,813 | 13,892 | ||||||
Business combinations | ||||||||
a. Goodwill | 101,988 | 26,139 | ||||||
b. Fair value adjustments to assets and liabilities acquired | 1,078,537 | 15,295 | ||||||
Consolidated Ecopetrol’s net income under U.S. GAAP | $ | 4,815,069 | $ | 8,626,828 |
September 30, 2009 | December 31, 2008 | |||||||
Consolidated shareholders’ equity under Colombian Government Entity GAAP | $ | 29,300,303 | $ | 34,619,717 | ||||
Investment securities | ||||||||
Investments in non-marketable securities: | ||||||||
a. Equity method | (98,653 | ) | (991,927 | ) | ||||
b. Variable Interest Entity (VIE) | - | (320,600 | ) | |||||
c. Valuation surplus | (969,845 | ) | (616,951 | ) | ||||
Exchange of non-monetary assets | 662,374 | 662,374 | ||||||
Deferred charges | (98,638 | ) | (7,133 | ) | ||||
Employee benefit plans | (884 | ) | (563,814 | ) | ||||
Provisions – allowance and contingencies | 187,438 | 183,852 | ||||||
Deferred income taxes | 484,673 | 470,044 | ||||||
Revenue recognition: | ||||||||
a. Cost of sales – Over and Under | (51,416 | ) | 10,984 | |||||
Inflation adjustment | (798,342 | ) | (863,496 | ) | ||||
Inventories | (16,977 | ) | (66,570 | ) | ||||
Lease accounting | 372,127 | 444,117 | ||||||
Property, plant and equipment: | ||||||||
a. Interest | 49,379 | 39,768 | ||||||
b. Revaluation of property, plant and equipment and public accounting effect | (3,536,458 | ) | (3,505,449 | ) | ||||
c. Impairment | (303,455 | ) | (297,319 | ) | ||||
d. Capitalized expenses | (542,642 | ) | (555,684 | ) | ||||
e. Exchange difference | (217,535 | ) | (217,535 | ) | ||||
Depreciation, Depletion and Amortization | (874,875 | ) | (820,184 | ) | ||||
Asset retirement obligations | 262,505 | (24,054 | ) | |||||
Equity contributions: | ||||||||
a. Incorporated institutional equity | (41,289 | ) | (60,907 | ) | ||||
b. Reversion of concession rights contributed as capital | (100,646 | ) | (121,459 | ) | ||||
Business combinations | ||||||||
a. Goodwill | 152,720 | 48,471 | ||||||
b. Fair value adjustments to assets and liabilities acquired | (117,087 | ) | (20,510 | ) | ||||
Consolidated shareholders’ equity of Ecopetrol under US GAAP | $ | 23,702,777 | $ | 27,425,735 |
September 30, 2009 | December 31, 2008 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 6,571,644 | $ | 4,812,595 | ||||
Investments | 909,322 | 1,345,760 | ||||||
Accounts and notes receivable, net | 3,939,818 | 5,891,412 | ||||||
Inventories | 1,842,866 | 1,569,165 | ||||||
Advances and deposits | 1,488,355 | 887,634 | ||||||
Prepaid expenses | 45,561 | 25,492 | ||||||
Deferred income taxes | 604,372 | 2,027,113 | ||||||
Direct finance lease | - | 80,263 | ||||||
Total current assets | 15,401,938 | 16,639,434 | ||||||
Investments | 3,578,982 | 7,506,851 | ||||||
Accounts and notes receivable, net | 238,989 | 194,912 | ||||||
Restricted assets | 380,522 | 388,892 | ||||||
Property, plant and equipment, net | 14,494,127 | 7,696,192 | ||||||
Natural and environmental resources, net | 6,859,540 | 6,456,158 | ||||||
Goodwill | 2,435,095 | 627,610 | ||||||
Deferred charges and other assets | 1,836,242 | 793,339 | ||||||
Deferred income taxes | 2,169,377 | - | ||||||
Total Assets | $ | 47,394,812 | $ | 40,303,388 | ||||
Liabilities and shareholders’ equity | ||||||||
Current liabilities: | ||||||||
Financial obligations | $ | 287,055 | $ | 281,841 | ||||
Accounts payable and related parties | 7,500,677 | 1,834,041 | ||||||
Capital lease liability | 98,885 | 102,657 | ||||||
Taxes payable | 489,079 | 2,570,886 | ||||||
Labor and pension plan obligations | 147,249 | 340,537 | ||||||
Estimated liabilities and provisions | 793,184 | 677,214 | ||||||
Total current liabilities | 9,316,129 | 5,807,176 | ||||||
Financial obligations, long-term | 5,629,692 | 5,473 | ||||||
Accounts payable, long-term | 200,754 | 279,882 | ||||||
Capital lease liability | 266,850 | 388,591 | ||||||
Pension plan obligation and other labor obligations, long-term | 2,465,552 | 2,518,307 | ||||||
Deferred income tax, long-term | 1,128,837 | 833,399 | ||||||
Estimated liabilities and provisions | 2,079,538 | 1,748,014 | ||||||
Other long-term liabilities | 467,061 | 478,039 | ||||||
Total non-current liabilities | 12,238,284 | 6,251,705 | ||||||
Total liabilities | 21,554,413 | 12,058,881 | ||||||
Non-controlling interest | 2,137,622 | 818,772 | ||||||
Shareholders’ equity of Ecopetrol | 23,702,777 | 27,425,735 | ||||||
Total Equity | 25,840,399 | 28,244,507 | ||||||
Total liabilities and shareholders’ equity | $ | 47,394,812 | $ | 40,303,388 |
September 30, 2009 | September 30, 2008 | |||||||
Revenue: | ||||||||
Local sales | $ | 10,646,721 | $ | 17,765,146 | ||||
Foreign sales | 10,289,829 | 9,480,245 | ||||||
Total revenue | 20,936,550 | 27,245,391 | ||||||
Cost of sales | (13,418,352 | ) | (13,325,560 | ) | ||||
7,518,198 | 13,919,831 | |||||||
Operating expenses: | ||||||||
Administration | (2,122,626 | ) | (1,619,203 | ) | ||||
Selling | (942,878 | ) | (944,533 | ) | ||||
Operating income | 4,452,694 | 11,356,095 | ||||||
Non-operating income, net | 1,848,034 | 966,701 | ||||||
Income before income tax and minority interest | 6,300,728 | 12,322,796 | ||||||
Income tax: | ||||||||
Current income tax | (1,284,945 | ) | (3,843,548 | ) | ||||
Deferred income tax | (289,050 | ) | 255,878 | |||||
(1,573,995 | ) | (3,587,670 | ) | |||||
Net income | 4,726,733 | 8,735,126 | ||||||
Less: Net loss (income) attributable to Non-controlling interest | 88,336 | (108,298 | ) | |||||
Net Income attributable to Ecopetrol S.A. | $ | 4,815,069 | $ | 8,626,828 | ||||
Earnings per share (Basic and diluted) | $ | 118.97 | $ | 213.15 |
September 30, 2009 | September 30, 2008 | |||||||
Cash flow provided by operating activities: | ||||||||
Net income | $ | 4,815,069 | $ | 8,626,828 | ||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Equity method in non-marketable securities | (56,203 | ) | (469,129 | ) | ||||
Depreciation, depletion and amortization | 2,120,572 | 2,288,337 | ||||||
Impairment | 371,526 | 121,653 | ||||||
Provisions | 34,296 | (47,743 | ) | |||||
Deferred income tax | 289,050 | (255,878 | ) | |||||
Exchange loss | (987,469 | ) | (479,459 | ) | ||||
Non-controlling interest | (88,336 | ) | 108,298 | |||||
Net changes in operating assets and liabilities: | ||||||||
Accounts and notes receivable | 767,373 | (3,944,311 | ) | |||||
Inventories | (117,874 | ) | (404,011 | ) | ||||
Deferred and other assets | (2,014,561 | ) | (2,092,367 | ) | ||||
Accounts payable and related parties | 5,773,802 | 4,954,409 | ||||||
Taxes payable | (4,043,022 | ) | 779,539 | |||||
Labor obligations | 1,373,020 | 488,902 | ||||||
Estimated liabilities and provisions | 48,783 | 879,945 | ||||||
Net cash provided by operating activities | 8,286,027 | 10,555,012 | ||||||
Cash flows from investing activities: | ||||||||
Payment for purchase of Companies, net of cash acquired | (1,154,618 | ) | - | |||||
Purchase of investment securities | (4,607,977 | ) | (21,719,249 | ) | ||||
Redemption of investment securities | 3,150,326 | 18,468,988 | ||||||
Investment in natural and environmental resources | (1,098,533 | ) | (744,499 | ) | ||||
Additions to property, plant and equipment | (4,012,485 | ) | (1,631,288 | ) | ||||
Net cash used in investing activities | (7,723,287 | ) | (5,626,048 | ) | ||||
Cash flows from financing activities: | ||||||||
Non-controlling interest | 1,407,186 | (141,592 | ) | |||||
Payment of financial obligations | (303,513 | ) | 34,975 | |||||
Proceeds from financial obligations | 5,774,052 | 390,557 | ||||||
Proceeds from issuance of shares | 35,063 | 694,194 | ||||||
Dividends paid | (6,207,181 | ) | (2,327,170 | ) | ||||
Net cash provided by (used in) financing activities | 705,607 | (1,349,036 | ) | |||||
Effect of exchange rate changes on cash | (490,702 | ) | 107,346 | |||||
Net increase in cash and cash equivalents | 1,759,049 | 3,472,581 | ||||||
Cash and cash equivalents at beginning of period | 4,812,595 | 8,007,282 | ||||||
Cash and cash equivalents at end of period | $ | 6,571,644 | $ | 11,479,863 |
Common Stock | ||||||||||||||||||||||||||||||||||||
Millions of shares | Value | Additional paid-in- capital | Comprehensive Income (loss) | Retained earnings | Accumulated other comprehensive loss | Ecopetrol's Equity | Non-Controlling Interest | Total Equity | ||||||||||||||||||||||||||||
Balance at December 31, 2007 | 40,473 | 10,113,334 | 3,607,929 | $ | 8,269,100 | (999,332 | ) | 20,991,031 | 571,597 | $ | 21,562,628 | |||||||||||||||||||||||||
Purchase Of subsidiary shares non controlling interest | ||||||||||||||||||||||||||||||||||||
Business Combination | - | - | - | - | - | - | - | 8,718 | - | |||||||||||||||||||||||||||
Issuance of company shares | - | 4,457 | 828,462 | - | - | - | 832,919 | 217,378 | 1,050,297 | |||||||||||||||||||||||||||
Distribution of dividends | - | - | - | - | (4,654,340 | ) | - | (4,654,340 | ) | $ | (141,634 | ) | (4,795,974 | ) | ||||||||||||||||||||||
Other contributions | - | - | - | - | (23,742 | ) | - | (23,742 | ) | 139,566 | 115,824 | |||||||||||||||||||||||||
Comprehensive income: | - | |||||||||||||||||||||||||||||||||||
Net income | - | - | - | $ | 8,841,883 | 8,841,883 | - | 8,841,883 | 6,256 | 8,848,139 | ||||||||||||||||||||||||||
Other Comprehensive income, net of tax: | - | |||||||||||||||||||||||||||||||||||
Unrealized earnings on investment securities, net of tax effect of $303,895 | - | - | - | 617,002 | - | - | 617,002 | - | 617,002 | |||||||||||||||||||||||||||
Amortization of actuarial loss, net of tax effect of $302,050 | - | - | - | 613,251 | - | - | 613,251 | - | 613,251 | |||||||||||||||||||||||||||
Translation adjustment | - | - | - | 207,731 | - | - | 207,731 | 16,890 | 224,621 | |||||||||||||||||||||||||||
Total other comprehensive income | - | - | - | 1,437,984 | - | 1,437,984 | - | - | - | |||||||||||||||||||||||||||
Comprehensive income | - | - | - | $ | 10,429,288 | - | - | - | - | - | ||||||||||||||||||||||||||
Balance at December 31, 2008 | 40,473 | 10,117,791 | $ | 4,436,391 | - | 12,432,901 | 438,652 | 27,425,735 | 818,771 | 28,244,506 | ||||||||||||||||||||||||||
Business Combinations | - | 1,254,890 | 1,254,890 | |||||||||||||||||||||||||||||||||
Issuance of company shares | - | - | 35,063 | - | - | - | 35,063 | - | 35,063 | |||||||||||||||||||||||||||
Distribution of dividends | - | - | - | - | (8,902,913 | ) | - | (8,902,913 | ) | (101,685 | ) | (9,004,598 | ) | |||||||||||||||||||||||
Net income | - | - | - | $ | 4,815,069 | 4,815,069 | - | 4,815,069 | (88,336 | ) | 4,726,733 | |||||||||||||||||||||||||
Other Comprehensive income, net of tax: | ||||||||||||||||||||||||||||||||||||
Unrealized losses on investment securities, net of tax effect of $(337,272) | - | - | - | (684,765 | ) | - | - | (684,765 | ) | - | (684,765 | ) | ||||||||||||||||||||||||
Amortization of actuarial gain, net of tax effect of $ 709,407 | - | - | - | 1,440,313 | - | - | 1,440,313 | - | 1,440,313 | |||||||||||||||||||||||||||
Translation adjustment | - | - | - | (425,725 | ) | - | - | (425,725 | ) | 253,982 | (171,743 | ) | ||||||||||||||||||||||||
Total other comprehensive income | - | - | - | 329,823 | - | 329,823 | - | - | - | |||||||||||||||||||||||||||
Comprehensive income | - | - | - | $ | 5,144,892 | - | - | - | - | - | ||||||||||||||||||||||||||
Balance at September 30, 2009 | 40,473 | $ | 10,117,791 | $ | 4,471,454 | $ | - | $ | 8,345,057 | $ | 768,475 | $ | 23,702,777 | $ | 2,137,622 | $ | 25,840,399 |
September 2009 | ||||||||||||
Before-Income Tax | (Income Tax Expense) | Net of Income Tax | ||||||||||
Amount | Or Benefit | Amount | ||||||||||
Unrealized loss on securities available for sale | $ | (26,961 | ) | $ | 8,897 | $ | (18,064 | ) | ||||
Pension liability - net unamortized actuarial loss | 1,599,277 | (527,761 | ) | 1,071,516 | ||||||||
Cumulative translation adjustment | (284,977 | ) | - | (284,977 | ) | |||||||
Other comprehensive income (loss) | $ | 1,287,339 | $ | (518,864 | ) | $ | 768,475 |
December 2008 | ||||||||||||
Before-Income Tax | (Income Tax Expense) | Net Of Income Tax | ||||||||||
Amount | Or Benefit | Amount | ||||||||||
Unrealized loss on securities available for sale | $ | 995,076 | $ | (328,375 | ) | $ | 666,701 | |||||
Pension liability - net unamortized actuarial loss | (550,443 | ) | 181,646 | (368,797 | ) | |||||||
Cumulative translation adjustment | 140,748 | - | 140,748 | |||||||||
Other comprehensive income (loss) | $ | 585,381 | $ | (146,729 | ) | $ | 438,652 |
Aggregated Fair Value | Gross Unrealized Holding Gains | Gross Unrealized Holding Losses | Gross Recognized Losses | Cost Basis | ||||||||||||||||
As of September 30, 2009 ( in millions of Colombian pesos) | ||||||||||||||||||||
Short-term Investments - Available for Sale Securities: | ||||||||||||||||||||
Securities issued or secured by Colombian government | $ | 119,272 | $ | 1,392 | $ | (10,803 | ) | $ | (10,803 | ) | $ | 139,321 | ||||||||
Securities issued or secured by government sponsored enterprise | 147,401 | 5,178 | - | (655 | ) | 142,878 | ||||||||||||||
Securities issued or secured by financial entities | 234,101 | 467 | (11,539 | ) | (5,113 | ) | 250,286 | |||||||||||||
Other debt securities | 15,791 | 432 | - | - | 15,359 | |||||||||||||||
Total Short-term Investments Classified as Available for Sale | 516,565 | 7,469 | (22,342 | ) | (16,406 | ) | 547,844 | |||||||||||||
Long-term Investments - Available for Sale Securities: | ||||||||||||||||||||
Securities issued or secured by Colombian government | 792,162 | 35,221 | (24,371 | ) | (12,594 | ) | 793,906 | |||||||||||||
Securities issued or secured by government sponsored enterprise | - | - | - | - | - | |||||||||||||||
Securities issued or secured by financial entities | 711 | - | (59 | ) | - | 770 | ||||||||||||||
Securities issued or secured by government USA | 1,144,248 | 787 | (83,404 | ) | (30,723 | ) | 1,257,588 | |||||||||||||
Other debt securities | 1,771 | - | (558 | ) | (577 | ) | 2,906 | |||||||||||||
Total Long-term Investments Classified as Available for Sale | 1,938,892 | 36,008 | (108,392 | ) | (43,894 | ) | 2,055,170 | |||||||||||||
Total Available for Sale | $ | 2,455,457 | $ | 43,477 | $ | (130,734 | ) | $ | (60,300 | ) | $ | 2,603,014 |
Aggregated Fair Value | Gross Unrecognized Holding Gains | Gross Unrecognized Holding Losses | Net Carrying Amount | |||||||||||||
Long-term Investments- Held to Maturity Securities | ||||||||||||||||
Securities issued or secured by Colombian government | $ | 125,673 | $ | 3,783 | $ | (4,878 | ) | $ | 126,768 | |||||||
Securities issued or secured by government USA | 10,303 | 368 | - | 9,935 | ||||||||||||
Other debt securities | 19,385 | - | (30,357 | ) | 49,742 | |||||||||||
Total Long-term Investments Classified as Held to Maturity | $ | 155,361 | $ | 4,151 | $ | (35,235 | ) | $ | 186,445 |
Aggregated Fair Value | Gross Unrealized Holding Gains | Gross Unrealized Holding Losses | Gross Recognized Losses | Cost Basis | ||||||||||||||||
As of December 31, 2008 | ||||||||||||||||||||
Short-term Investments - Available for Sale Securities: | ||||||||||||||||||||
Securities issued or secured by Colombian government | $ | 239,819 | $ | 17,825 | $ | (5,559 | ) | $ | - | $ | 227,553 | |||||||||
Securities issued or secured by government sponsored enterprise | 989,949 | 148,808 | (4,158 | ) | - | 845,299 | ||||||||||||||
Securities issued or secured by financial entities | 92,535 | 13,026 | - | - | 79,509 | |||||||||||||||
Other debt securities | 23,457 | 3,175 | - | - | 20,282 | |||||||||||||||
Total Short-term Investments classified as Available for Sale | 1,345,760 | 182,834 | (9,717 | ) | - | 1,172,643 | ||||||||||||||
Long-term Investments - Available for Sale Securities: | ||||||||||||||||||||
Securities issued or secured by Colombian government | 821,342 | 123,957 | (6,259 | ) | - | 724,733 | ||||||||||||||
Securities issued or secured by government sponsored enterprise | 2,515,761 | 427,156 | (215 | ) | (390 | ) | 2,110,413 | |||||||||||||
Securities issued or secured by financial entities | 596,792 | 110,263 | (64 | ) | 487,898 | |||||||||||||||
Securities issued or secured by government USA | 2,169,197 | 35,436 | (27,653 | ) | - | 2,161,414 | ||||||||||||||
Other debt securities | 1,452 | 144 | - | (95 | ) | 1,403 | ||||||||||||||
Total Long-term Investments classified as Available for Sale | 6,104,544 | 696,956 | (34,191 | ) | (485 | ) | 5,485,861 | |||||||||||||
Total Available for Sale | $ | 7,450,304 | $ | 879,790 | $ | (43,908 | ) | $ | (485 | ) | $ | 6,658,505 |
Aggregated Fair Value | Gross Unrecognized Holding Gains | Gross Unrecognized Holding Losses | Net Carrying Amount | |||||||||||||
Long-term Investments- Held to Maturity Securities | ||||||||||||||||
Securities issued or secured by Colombian government | $ | 132,133 | $ | 993 | $ | (2,533 | ) | $ | 133,693 | |||||||
Securities issued or secured by government USA | 12,436 | 1,129 | - | 11,307 | ||||||||||||
Other debt securities | 35,829 | 1,733 | - | 34,096 | ||||||||||||
Total Long-term Investments Classified as Held to Maturity | $ | 180,398 | $ | 3,855 | $ | (2,533 | ) | $ | 179,096 |
Available for Sale | Held to Maturity | |||||||||||||||
Cost Basis | Fair Value | Cost Basis | Fair Value | |||||||||||||
Due in one year or less | $ | 547,843 | $ | 516,564 | $ | - | $ | - | ||||||||
Due in one year to five years | 1,932,736 | 1,838,201 | 76,734 | 43,494 | ||||||||||||
Due in five years to ten years | 122,435 | 100,692 | 109,711 | 111,867 | ||||||||||||
Total | $ | 2,603,014 | $ | 2,455,457 | $ | 186,445 | $ | 155,361 |
Available for Sale | Held to Maturity | |||||||||||||||
Cost Basis | Fair Value | Cost Basis | Fair Value | |||||||||||||
Due in one year or less | $ | 1,172,644 | $ | 1,345,759 | $ | 60,254 | $ | 63,986 | ||||||||
Due in one year to five years | 5,157,100 | 5,765,696 | 118,842 | 116,412 | ||||||||||||
Due in five years to ten years | 328,761 | 338,849 | - | - | ||||||||||||
Total | $ | 6,658,505 | $ | 7,450,304 | $ | 179,096 | $ | 180,398 |
September 2009 | September 2008 | |||||||
Proceeds from sales | $ | 7,146,322 | $ | 6,152,234 | ||||
Gains | 23,301 | 13,868 | ||||||
Losses | 3,984 | 7,847 |
Less than 12 months | More than 12 months | |||||||||||||||
Gross Unrealized Loss | Market Value | Gross Unrealized Loss | Market Value | |||||||||||||
September 30, 2009 | $ | (22,342 | ) | $ | 292,118 | $ | (108,392 | ) | $ | 1,349,430 | ||||||
December 31, 2008 | $ | (27,867 | ) | $ | 1,258,847 | $ | (16,041 | ) | $ | 268,894 |
a) | the length of time and the extent to which the market value of the security has been less than cost; |
b) | the financial condition and near-term prospects of the issuer, including any specific events which influence the operations of the issuer (such as changes in technology that may impair the earnings potential of the investment, or the discontinuance of a segment of a business that may affect the future earnings potential); and |
c) | the intent and ability of the Company to retain its investment in the issuer for a period of time that allows for any anticipated recovery in market value. |
Credit Rating Agency | Short-term Credit Rating | Long-Term Credit Rating | ||
Standard & Poor’s | A-1 | A | ||
Moody’s Investors Services | P-1 | A2 | ||
Fitch Ratings | F-1 | A |
a. | Equity Method |
· | Reversion of valuations and allowances for losses recorded under RCP |
· | Reversion of inflation adjustments recorded under RCP |
· | Inclusion of share of earnings or losses under U.S. GAAP, net of intercompany eliminations. |
· | Inclusion of share in other comprehensive income under U.S. GAAP. |
Company | Company | Percentage Of Voting Interest | Equity Calculated under US GAAP | Equity Under RCP | Assets Under RCP | Liabilities Under RCP | Investment Under US GAAP Equity Method | |||||||||||||||||||||
Invercolsa S.A. | 32 | % | 203,275 | 451,338 | 494,316 | 42,978 | 44,684 | $ | 64,570 | |||||||||||||||||||
Serviport | 49 | % | 3,392 | 14,808 | 17,952 | 3,144 | 525 | 1,662 | ||||||||||||||||||||
Ecodiesel S.A. | 50 | % | 7,574 | 15,723 | 83,282 | 67,559 | 217 | 3,787 | ||||||||||||||||||||
Offshore International Group | 50 | % | 670,160 | 670,160 | 764,287 | 94,127 | 57,891 | 335,080 | ||||||||||||||||||||
$ | 405,099 |
Company | Percentage of Voting Interest | Equity Calculated Under U.S. GAAP | Equity Under RCP | Assets Under RCP | Liabilities Under RCP | Net Income (Loss) Under RCP | Investment Under US GAAP Equity Method | |||||||||||||||||||||
Oleoducto de Colombia S.A. | 44 | % | $ | 36,906 | $ | 117,158 | $ | 134,944 | $ | 17,786 | $ | (3,943 | ) | $ | 16,183 | |||||||||||||
Invercolsa S.A. | 32 | % | 193,801 | 472,147 | 473,064 | 917 | 45,051 | 61,551 | ||||||||||||||||||||
Serviport | 49 | % | 2,722 | 12,802 | 15,737 | 2,935 | (467 | ) | 1,334 | |||||||||||||||||||
Refinería de Cartagena S.A. | 49 | % | 2,796,272 | 2,600,838 | 3,140,512 | 539,674 | (32,178 | ) | 1,370,171 | |||||||||||||||||||
Ecodiesel S.A. | 50 | % | 15,680 | 15,680 | 48,751 | 33,071 | 177 | 7,840 | ||||||||||||||||||||
$ | 1,457,079 |
Assets | $ | 989,436 | ||
Liabilities | 157,512 | |||
Equity | 831,924 | |||
Total Revenues | 502,123 | |||
Cost Sales | 261,328 | |||
Operating Income | 240,795 | |||
Income before income tax | 263,763 | |||
Net income | $ | 167,369 |
Investment | Number of Shares | Participation Percentage | Cost | |||||||||
Interconexión Eléctrica S.A. | 58,925,480 | 6 | $ | 124,113 | ||||||||
Empresa de Energía de Bogotá S.A. E.S.P | 6,310,980 | 7 | 151,932 | |||||||||
Total | $ | 276,045 |
Investment | Number of Shares | Participation Percentage | Cost | |||||||||
Interconexión Eléctrica S.A. | 58,925,480 | 6 | $ | 124,113 | ||||||||
Empresa de Energía de Bogotá S.A. E.S.P | 6,310,980 | 7 | 151,932 | |||||||||
Colombia Telecomunicaciones | 100 | - | 1 | |||||||||
Total | $ | 276,046 |
For the period ended September 30, | ||||||||||||||||||||||||
2009 | 2008 | |||||||||||||||||||||||
Pension | Other Benefits | Total | Pension | Other Benefits | Total | |||||||||||||||||||
Service cost | $ | 15,845 | $ | 17,340 | $ | 33,185 | $ | 43,468 | $ | 15,412 | $ | 58,880 | ||||||||||||
Interest cost | 778,183 | 322,653 | 1,100,836 | 645,782 | 590,879 | 1,236,661 | ||||||||||||||||||
Expected Return on plan assets | (760,049 | ) | (7,175 | ) | (767,225 | ) | (274,906 | ) | (59,104 | ) | (334,010 | ) | ||||||||||||
Amortization of net (gain) or loss | 1,494,068 | 1,494,068 | 202,673 | 107,503 | 310,176 | |||||||||||||||||||
Net periodic pension cost under U.S. GAAP - (gain) or loss | 33,978 | 1,826,886 | 1,860,864 | 617,017 | 654,690 | 1,271,707 | ||||||||||||||||||
Net periodic pension cost under Colombian GAAP (gain) or loss | 91,775 | (365,850 | ) | (274,075 | ) | 304,015 | (220,386 | ) | 83,629 | |||||||||||||||
Difference to be recognized under U.S. GAAP | $ | 125,753 | $ | 1,461,036 | $ | 1,586,789 | $ | 921,032 | $ | 434,304 | $ | 1,355,336 |
September 30, 2009 | December 31, 2008 | |||||||||||||||
Pension Plans | Other Benefits | Pension Plans | Other Benefits (1) | |||||||||||||
Reconciliation of project benefit obligation | ||||||||||||||||
Project benefit obligation as of January 1 | $ | (8,910,139 | ) | $ | (3,838,042 | ) | $ | (8,602,489 | ) | $ | (2,865,655 | ) | ||||
Cost of service | (15,845 | ) | (17,340 | ) | (57,957 | ) | (20,549 | ) | ||||||||
Cost of interest | (778,183 | ) | (322,653 | ) | (861,042 | ) | (787,838 | ) | ||||||||
Actuarial gain (loss) | 408,473 | (40,124 | ) | 116,506 | (341,386 | ) | ||||||||||
Benefit payments | 392,976 | 143,111 | 494,843 | 177,386 | ||||||||||||
Projected benefit obligation | (8,902,717 | ) | (4,075,048 | ) | (8,910,139 | ) | (3,838,042 | ) | ||||||||
Reconciliation of plan assets(3): | ||||||||||||||||
Fair value of plan assets as of January 1 | 8,501,667 | 1,671,124 | 7,815,380 | 1,680,294 | ||||||||||||
Reclasification between plan assets | - | - | 216,553 | (216,553 | ) | |||||||||||
Actual return on plan assets | 885,803 | 88,460 | 964,577 | 207,383 | ||||||||||||
Benefits paid | (392,976 | ) | - | (494,843 | ) | - | ||||||||||
Fair value of plan assets | 8,994,494 | 1,759,584 | 8,501,667 | 1,671,124 | ||||||||||||
Projected benefit obligation | (513,295 | ) | (3,309,668 | ) | (479,318 | ) | (1,545,629 | ) | ||||||||
Amounts recognized in other comprehensive (income) loss | (605,072 | ) | (994,204 | ) | 70,846 | (621,289 | ) | |||||||||
Net liability | 91,777 | (2,315,464 | ) | (408,472 | ) | (2,166,918 | ) | |||||||||
Less: Net liability under RCP | 91,777 | (2,314,580 | ) | - | (2,011,576 | ) | ||||||||||
Net effect under pension plan and other benefits | $ | - | $ | (884 | ) | $ | (408,472 | ) | $ | (155,342 | ) |
September 30, 2009 | December 31, 2008 | |||||||||||||||
Pension Plans | Other Benefits | Pension Plans | Other Benefits (1) | |||||||||||||
The classification of the net liability in the balance sheet is as follows: | ||||||||||||||||
Current portion | $ | 91,777 | $ | (148,449 | ) | $ | - | $ | (210,294 | ) | ||||||
Long-term portion | - | (2,161,307 | ) | (408,472 | ) | (1,956,624 | ) | |||||||||
Net liability | $ | 91,777 | $ | (2,166,918 | ) | $ | (408,472 | ) | $ | (2,166,918 | ) |
September 30, 2009 | December 31, 2008 | |||||||
Long term liability | ||||||||
Pension | $ | - | $ | 408,472 | ||||
Healt | 1,910,794 | 1,586,115 | ||||||
Education | 250,513 | 365,169 | ||||||
Bonds | - | 5,340 | ||||||
Total long term liability | $ | 2,161,307 | $ | 2,365,096 |
September 30, 2009 | December 31, 2008 | |||||||
Other Comprehensive income | ||||||||
Actuarial income (loss) | ||||||||
Pension | $ | (605,072 | ) | $ | 70,849 | |||
Health | 736,004 | (1,747,418 | ) | |||||
Education | 29,376 | (464,764 | ) | |||||
Bonds | (1,759,585 | ) | 1,590,890 | |||||
Total other comprehensive income (loss) | (1,599,277 | ) | (550,443 | ) | ||||
Deferred income tax effect | (527,761 | ) | 181,646 | |||||
Total | $ | (1,071,516 | ) | $ | (368,797 | ) |
September 2009 | September 2008 | |||||||
Income taxes based on net income | $ | 1,402,077 | $ | 3,909,741 | ||||
Income tax effects based on items of Other Comprehensive Income: | ||||||||
Pension Plan Liability | (709,407 | ) | (81,639 | ) | ||||
Available-for-sale securities | 337,272 | (126,253 | ) | |||||
$ | 1,029,942 | $ | 3,701,849 |
September 2009 | September 2008 | |||||||
Current | $ | 1,284,945 | $ | 3,843,548 | ||||
Deferred | 289,050 | (255,878 | ) | |||||
$ | 1,573,995 | $ | 3,587,670 |
September 2009 | September 2008 | |||||||
Nominal income tax | 33.00 | % | 33.00 | % | ||||
Non – taxable income | (2.87 | )% | (1.60 | )% | ||||
Non – deductible expenses | 3.21 | % | 1.07 | % | ||||
OCI Adjustments | (3.49 | )% | (0.86 | )% | ||||
Others | (1.10 | )% | (1.49 | )% | ||||
Exempt revenue | (0.01 | )% | (2.46 | )% | ||||
Exchange difference | (3.68 | )% | 1.32 | % | ||||
Effect of foreing profit taxed other rate | (0.08 | )% | 0.13 | % | ||||
Effective income tax under U.S. GAAP | 24.98 | % | 29.11 | % |
September 2009 | September 2008 | |||||||
Deferred income tax expense (exclusive of the effects of other components below): | ||||||||
Accounts payable | $ | 30,641 | $ | 27,949 | ||||
Inventories, principally due to inflation adjustments | 57,976 | (63,038 | ) | |||||
Property, plant and equipment, principally due to DD&A and inflation adjustments | (392,737 | ) | 614,757 | |||||
Deferred charges | 30,352 | (3,174,292 | ) | |||||
Financial obligation, principally due to capitalized leasing | 41,418 | 4,996 | ||||||
Monetary Correction and other | (102,638 | ) | (529,783 | ) | ||||
Investment | (17,286 | ) | 451,909 | |||||
Estimated liabilities and provisions | 133,481 | (207,580 | ) | |||||
Accounts and notes receivable | 10,510 | (7,552 | ) | |||||
Net operating loss (*) | (314,889 | ) | - | |||||
Labor obligations | 173,448 | 2,717,866 | ||||||
Deferred Income | 8,269 | (166,147 | ) | |||||
Natural and environmental properties due to inflation adjustments and capitalized expenses | (124,739 | ) | (24,150 | ) | ||||
Valuation Allowance | 105,467 | 2,063 | ||||||
Additional tax discount on the acquisition of productive assets according to EITF 98 - 11 | 708,726 | 231,439 | ||||||
Other | 313,184 | 71,514 | ||||||
661,185 | (50,049 | ) | ||||||
Amortization of actuarial loss recorded in OCI | (709,407 | ) | (81,639 | ) | ||||
Unrealized loss in available for sale securities | 337,272 | (126,253 | ) | |||||
Increase (decrease) in beginning-of-the-year balance of the valuation allowance for deferred income tax assets | - | 2,063 | ||||||
$ | 289,050 | $ | (255,878 | ) |
September 30, 2009 | December 31,2008 | |||||||
Deferred income tax assets: | ||||||||
Inventories, principally due to inflation adjustments | $ | 21,674 | $ | 79,650 | ||||
Investments | 298,028 | 1,598,571 | ||||||
Accounts and notes receivable | 2,170 | 12,686 | ||||||
Deferred income | 148,201 | 156,470 | ||||||
Property, plant and equipment, principally due to DD&A and inflation adjustments | 1,325,765 | 933,028 | ||||||
Deferred charges | 147,669 | 178,021 | ||||||
Financial obligation, principally due to capitalized leasing | 120,694 | 162,112 | ||||||
Pension obligations | 12,611 | 186,059 | ||||||
Accounts payable | 82,951 | 113,592 | ||||||
Net operating loss | 314,889 | - | ||||||
Others | - | 4 | ||||||
Estimated liabilities and provisions | 545,985 | 679,466 | ||||||
Total gross deferred income tax assets | 3,020,636 | 4,099,658 | ||||||
Less valuation allowance | 115,613 | 10,146 | ||||||
Net deferred income tax assets | 2,905,023 | 4,089,513 | ||||||
Deferred income tax liabilities: | ||||||||
Accounts and notes receivable | - | (6 | ) | |||||
Natural and environmental properties due to inflation adjustments and capitalized expenses | (56,272 | ) | (181,011 | ) | ||||
Monetary Correction and other | (387,572 | ) | (490,210 | ) | ||||
Investments | (906,743 | ) | (2,224,572 | ) | ||||
Other | (208,184 | ) | - | |||||
Total deferred income tax liabilities | (1,558,771 | ) | (2,895,799 | ) | ||||
Net deferred income tax assets | $ | 1,346,252 | $ | 1,193,714 |
September 2009 | December 31, 2008 | |||||||
Balance at beginning of period | $ | 1,320,058 | $ | 980,082 | ||||
liabilities incurred in the current period | 83,855 | 25,092 | ||||||
Liabilities revised | 220,777 | 122,005 | ||||||
Liabilities settled | (5,448 | ) | (3,120 | ) | ||||
Accretion | (163,243 | ) | 195,191 | |||||
Balance at end of period | $ | 1,455,999 | $ | 1,320,058 |
Name of the Acquiree | Acquisition Date | Percent of the voting equity interests acquired | Description of the Acquiree Business | Ecopetrol’s reasons for the business combination | ||||
Oleoducto Central S.A. Ocensa S.A. | December 1994, date of incorporation of Ocensa S.A. March 17, 2009 | Direct 35.29% Indirect 24.71% | Construction and operation of a pipeline system, which connects the Cusiana field with the Coveñas port in the Municipality of Tolú, Colombia | Synergies and economies of scale expected. | ||||
Refinería de Cartagena S.A. | October 11, 2006, date of incorporation of Refinería de Cartagena | 48.99% | Construction and operation of refineries, refining of hydrocarbons, production, selling and distribution of crude oil, natural gas and by-products. | To assure the execution of the project of extension and modernization of the refinery. | ||||
May 27, 2009 | 51.00% | To obtain the goal of produce 650.000 BPD of refined products. | ||||||
Hocol Petroleum Limited | May 27, 2009 | 100% | Hocol Petroleum Limited is the wholly owner of Hocol Limited that owns a 100 percent of Homcol Cayman Inc. and Hocol S.A. This later entity owned 21.72% of Oleoducto de Colombia S.A. | The transaction is part of the expansion plan in the exploration and production areas, where the main focus is centralized in Colombia, furthermore this acquisition will contribute to the production goal of Ecopetrol to achieve one million barrels of oil equivalent in 2015 | ||||
Oleoducto de Colombia S.A. | May 27, 2009 | Direct 43.85% Indirect 21,72% | Construction and operation of a pipeline system, that connects the Vasconia terminal with the Coveñas port. | Following the Hocol acquisition, Ecopetrol became the owner of 65% of the total share of Oleoducto de Colombia S.A.. This participation is direct (43.5%) and indirect (21.7%) through Hocol’s share in the company. |
Oleoducto Central S.A. Ocensa S.A. | Refinería de Cartagena S.A. | Hocol Petroleum Limited | Oleoducto de Colombia S.A. | |||||||||||||
Consideration: | ||||||||||||||||
Cash | $ | 998,903 | $ | 1,206,497 | $ | 1,628,275 | $ | 27,156 | ||||||||
Contingent consideration arrangement | - | - | 22,274 | - | ||||||||||||
Fair value of total consideration transferred | 998,903 | 1,206,497 | 1,650,549 | 27,156 | ||||||||||||
Fair value of Ecopetrol's equity interest in acquires held before the business combination | 1,410,451 | 1,159,182 | - | 54,512 | ||||||||||||
2,409,354 | 2,365,679 | 1,650,549 | 81,668 | |||||||||||||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||||||||||||||
Financial assets | 453,118 | 991,542 | 588,556 | 28,702 | ||||||||||||
Inventory | - | 324,173 | 15,562 | - | ||||||||||||
Property, plant, and equipment | 1,429,179 | 1,436,033 | 679,160 | 195,545 | ||||||||||||
Identifiable intangible assets | 62,108 | - | 865,330 | - | ||||||||||||
Other assets | 453,329 | 80,745 | 38,052 | 567 | ||||||||||||
Financial liabilities assumed | (23,832 | ) | (476,921 | ) | (226,185 | ) | 12,071 | |||||||||
Other liabilities assumed | (89,688 | ) | (85,979 | ) | (237,146 | ) | 5,881 | |||||||||
Total identifiable net assets acquired | 2,284,214 | 2,269,593 | 1,723,329 | 242,766 | ||||||||||||
Non controlling interest in acquires | (1,586,258 | ) | (1 | ) | - | (42,801 | ) | |||||||||
Goodwill (Gain on acquisition) | $ | 1,711,398 | $ | 96,087 | $ | (72,780 | ) | $ | (118,297 | ) |
Exploration & Production | Refining Activities | Transporting | Market and Supply | Corporate | Eliminations | Total | ||||||||||||||||||||||
Current assets | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 349,532 | $ | 320,951 | $ | 148,880 | $ | 1 | $ | 5,566,886 | $ | - | $ | 6,386,249 | ||||||||||||||
Accounts and notes receivable | 1,564,277 | 880,879 | 339,279 | 100,303 | 2,065,595 | (655,159 | ) | 4,295,174 | ||||||||||||||||||||
Inventories | 612,029 | 1,174,391 | 35,639 | 283,052 | - | (152,072 | ) | 1,953,039 | ||||||||||||||||||||
Investments | - | 307,770 | 133,137 | - | 870,415 | (185,311 | ) | 1,126,012 | ||||||||||||||||||||
Other current assets | 1,913,175 | 614,535 | 146,570 | 42,718 | 190,654 | (6,186 | ) | 2,901,466 | ||||||||||||||||||||
4,439,013 | 3,298,526 | 803,505 | 426,073 | 8,693,550 | (998,728 | ) | 16,661,939 | |||||||||||||||||||||
Investments in unconsolidated companies | 1,750,192 | 625,649 | 518,186 | 7,861 | 1,359,461 | - | 4,261,349 | |||||||||||||||||||||
Property, plant and equipment, net | 13,867,339 | 4,959,346 | 4,408,581 | 11,069 | 125,999 | - | 23,372,333 | |||||||||||||||||||||
Other non current assets | 3,664,849 | 1,666,341 | 966,292 | 40,662 | 4,055,677 | (986,909 | ) | 9,406,912 | ||||||||||||||||||||
Non Current assets | 19,282,380 | 7,251,336 | 5,893,058 | 59,592 | 5,541,137 | (986,909 | ) | 37,040,594 | ||||||||||||||||||||
Total assets | $ | 23,721,393 | $ | 10,549,862 | $ | 6,696,563 | $ | 485,665 | $ | 14,234,687 | $ | (1,985,637 | ) | $ | 53,702,533 | |||||||||||||
Accounts payable | $ | (1,956,142 | ) | $ | (1,539,951 | ) | $ | (724,890 | ) | $ | (485,418 | ) | $ | (3,367,677 | ) | $ | 807,422 | $ | (7,266,657 | ) | ||||||||
Financial obligations ST | (10,087 | ) | (163,530 | ) | (815 | ) | - | (112,623 | ) | - | (287,055 | ) | ||||||||||||||||
Other Current Liabilities | (848,111 | ) | (1,398,646 | ) | (441,020 | ) | (26,006 | ) | (255,100 | ) | - | (2,968,884 | ) | |||||||||||||||
Current Liabilities | (2,814,340 | ) | (3,102,127 | ) | (1,166,726 | ) | (511,424 | ) | (3,735,401 | ) | 807,422 | (10,522,596 | ) | |||||||||||||||
Financial obligations LT | (423 | ) | (6,067 | ) | (520,003 | ) | - | (5,103,200 | ) | - | (5,629,692 | ) | ||||||||||||||||
Other non Current Liabilities | (3,423,314 | ) | (1,244,701 | ) | (175,492 | ) | (8,918 | ) | (3,588,866 | ) | 1,079,035 | (7,362,257 | ) | |||||||||||||||
Non current liabilities | (3,423,737 | ) | (1,250,768 | ) | (695,494 | ) | (8,918 | ) | (8,692,066 | ) | 1,079,035 | (12,991,949 | ) | |||||||||||||||
Total Liabilities | (6,238,077 | ) | (4,352,895 | ) | (1,862,220 | ) | (520,342 | ) | (12,427,467 | ) | 1,886,457 | (23,514,545 | ) | |||||||||||||||
Minority interest | - | (11,104 | ) | (876,582 | ) | - | - | 0 | (887,686 | ) | ||||||||||||||||||
Equity | (17,483,316 | ) | (6,185,862 | ) | (3,957,761 | ) | 34,678 | (1,807,220 | ) | 99,179 | (29,300,302 | ) | ||||||||||||||||
Total liabilities and equity | $ | (23,721,393 | ) | $ | (10,549,862 | ) | $ | (6,696,563 | ) | $ | (485,665 | ) | $ | (14,234,687 | ) | $ | 1,985,637 | $ | (53,702,533 | ) | ||||||||
Capital expenditures | $ | 3,390,758 | $ | 1,206,613 | $ | 2,236,012 | $ | 5,326 | $ | 100,594 | $ | - | $ | 6,939,303 | ||||||||||||||
Goodwill | $ | 1,415,112 | $ | 625,649 | $ | 518,186 | $ | - | $ | - | $ | - | $ | 2,558,947 |
Exploration & Production | Refining Activities | Transporting | Market and Supply | Corporate | Total | |||||||||||||||||||
Current assets | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 29,621 | $ | 25,702 | $ | 205,423 | $ | 1 | $ | 1,853,056 | $ | 2,113,803 | ||||||||||||
Accounts and notes receivable | 889,324 | 713,242 | 108,034 | 3,195 | 4,163,487 | 5,877,282 | ||||||||||||||||||
Inventories | 695,998 | 514,696 | 1,609 | 312,697 | 86,296 | 1,611,296 | ||||||||||||||||||
Investments | - | - | - | - | 3,749,919 | 3,749,919 | ||||||||||||||||||
Other current assets | 1,311,415 | 567,679 | 224,437 | 1,573 | 247,496 | 2,352,600 | ||||||||||||||||||
2,926,358 | 1,821,319 | 539,503 | 317,466 | 10,100,254 | 15,704,900 | |||||||||||||||||||
Investments in unconsolidated companies | 636,010 | 1,307,996 | 48,221 | 7,790 | 404,678 | 2,404,695 | ||||||||||||||||||
Property, plant and equipment, net | 11,532,444 | 2,624,998 | 1,858,477 | 13,260 | 102,358 | 16,131,537 | ||||||||||||||||||
Pension Plan assets | - | - | - | - | - | - | ||||||||||||||||||
Other non current assets | 3,748,875 | 2,256,078 | 884,312 | 37,319 | 7,534,696 | 14,461,280 | ||||||||||||||||||
Non Current assets | 15,917,329 | 6,189,072 | 2,791,010 | 58,369 | 8,041,732 | 32,997,512 | ||||||||||||||||||
Total assets | $ | 18,843,687 | $ | 8,010,391 | $ | 3,330,513 | $ | 375,835 | $ | 18,141,986 | $ | 48,702,412 | ||||||||||||
Accounts payable | $ | (751,117 | ) | $ | (532,743 | ) | $ | (287,843 | ) | $ | (3,280 | ) | $ | (133,664 | ) | $ | (1,708,647 | ) | ||||||
Other Current Liabilities | (2,818,830 | ) | (1,171,709 | ) | (327,960 | ) | (9,907 | ) | (662,719 | ) | (4,991,125 | ) | ||||||||||||
Current Liabilities | (3,569,947 | ) | (1,704,452 | ) | (615,803 | ) | (13,187 | ) | (796,383 | ) | (6,699,772 | ) | ||||||||||||
Non current liabilities | (3,133,747 | ) | (173,241 | ) | (191,295 | ) | (8,360 | ) | (3,633,329 | ) | (7,139,972 | ) | ||||||||||||
Total Liabilities | (6,703,694 | ) | (1,877,693 | ) | (807,098 | ) | (21,547 | ) | (4,429,712 | ) | (13,839,744 | ) | ||||||||||||
Minority Interest | - | (8,682 | ) | (234,269 | ) | - | - | (242,951 | ) | |||||||||||||||
Equity | (12,139,993 | ) | (6,132,698 | ) | (2,523,415 | ) | (354,288 | ) | (13,712,274 | ) | (34,619,717 | ) | ||||||||||||
Total liabilities and equity | $ | (18,843,687 | ) | $ | ( 8,010,391 | ) | $ | (3,330,513 | ) | $ | (375,835 | ) | $ | (18,141,986 | ) | $ | ( 48,702,412 | ) | ||||||
Capital expenditures | $ | 4,911,487 | $ | 776,080 | $ | 939,996 | $ | 7,549 | $ | 69,483 | $ | 6,704,595 | ||||||||||||
Goodwill | $ | - | $ | 668,614 | $ | - | $ | - | $ | - | $ | 668,614 |
Period ended September 30, 2009 | ||||||||||||||||||||||||||||
Exploration & Production | Refining Activities | Transportation | Market and Supply | Corporate | Eliminations | Total | ||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||
Local sales | $ | 571,321 | $ | 8,870,985 | $ | 1,145,183 | $ | 2,977,175 | $ | 6,116 | $ | (2,806,425 | ) | $ | 10,764,355 | |||||||||||||
Foreign sales, net | 5,246,489 | 2,593,284 | - | 2,805,267 | 9,018 | - | 10,654,058 | |||||||||||||||||||||
Inter-segment net operating revenues | 1,261,014 | 6,733,330 | 22,277 | 342,806 | - | (8,359,427 | ) | - | ||||||||||||||||||||
Total Revenue | 7,078,824 | 18,197,599 | 1,167,460 | 6,125,248 | 15,134 | (11,165,852 | ) | 21,418,413 | ||||||||||||||||||||
Cost of sales | 4,026,926 | 12,853,120 | 931,453 | 5,495,042 | 399 | (11,402,199 | ) | 11,904,741 | ||||||||||||||||||||
Depreciation, depletion and amortization | 1,759,893 | 293,966 | 555,263 | 445 | - | - | 2,609,567 | |||||||||||||||||||||
Selling | 607,778 | 160,679 | 61,021 | 368,276 | 33,633 | (274,664 | ) | 956,723 | ||||||||||||||||||||
Administration expenses | 173,731 | 141,829 | 114,339 | 24,491 | 340 | (1,157 | ) | 453,573 | ||||||||||||||||||||
Costs and expenses | 6,568,328 | 13,449,594 | 1,662,076 | 5,888,254 | 34,372 | (11,678,020 | ) | 15,924,604 | ||||||||||||||||||||
Operating income | 510,496 | 4,748,005 | (494,616 | ) | 236,994 | (19,238 | ) | 512,168 | 5,493,809 | |||||||||||||||||||
Other non-operating income (expenses) | (149,450 | ) | (50,549 | ) | (96,362 | ) | (9,264 | ) | (244,625 | ) | 23,576 | (526,674 | ) | |||||||||||||||
Other expenses, net | (230,957 | ) | (121,773 | ) | (164,980 | ) | 61,983 | (148,666 | ) | 20,273 | (584,120 | ) | ||||||||||||||||
Income before income taxes and minority interest | 279,539 | 4,626,232 | (659,596 | ) | 298,977 | (167,904 | ) | 532,441 | 4,909,689 | |||||||||||||||||||
Income tax (expense) benefits | (1,558,927 | ) | 120,799 | (92,562 | ) | (24,060 | ) | 47,031 | - | (1,507,719 | ) | |||||||||||||||||
Minority interest | - | 168 | 8,437 | - | - | - | 8,605 | |||||||||||||||||||||
Net income for the period | $ | (1,279,388 | ) | $ | 4,747,199 | $ | (743,721 | ) | $ | 274,917 | $ | (120,873 | ) | $ | 532,441 | $ | 3,410,575 |
Period ended September 30, 2008 | ||||||||||||||||||||||||||||
Exploration & Production | Refining Activities | Transportation | Market and Supply | Corporate | Eliminations | Total | ||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||
Local sales | $ | 474,401 | $ | 12,467,363 | $ | 531,206 | $ | 4,230,550 | $ | 4,497 | $ | - | $ | 17,708,017 | ||||||||||||||
Foreign sales, net | 3,802,410 | 2,069,090 | - | 3,596,276 | 12,470 | - | 9,480,246 | |||||||||||||||||||||
Inter-segment net operating revenues | 11,566,939 | 1,107,776 | 767,439 | 117,812 | - | (13,559,966 | ) | - | ||||||||||||||||||||
Total Revenue | $ | 15,843,750 | 15,644,229 | 1,298,645 | 7,944,638 | 16,967 | (13,559,966 | ) | 27,188,263 | |||||||||||||||||||
Cost of sales | 3,039,391 | 15,020,557 | 658,543 | 7,124,175 | 3,513 | (13,559,966 | ) | 12,286,213 | ||||||||||||||||||||
Depreciation, depletion and amortization | 1,176,803 | 220,550 | 140,087 | 406 | - | - | 1,575,974 | |||||||||||||||||||||
Selling | 410,608 | 118,949 | 20,195 | 458,433 | 24,921 | - | 994,978 | |||||||||||||||||||||
Administration expenses | 91,579 | 89,170 | 53,343 | 13,267 | 174 | - | 247,533 | |||||||||||||||||||||
Costs and expenses | $ | 4,718,381 | 15,449,226 | 872,168 | 7,596,281 | 28,608 | (13,559,966 | ) | 15,104,698 | |||||||||||||||||||
Operating income | 11,125,369 | 195,003 | 426,477 | 348,357 | (11,641 | ) | - | 12,083,565 | ||||||||||||||||||||
Financial (expenses) income, net | (30,895 | ) | 133,513 | 35,246 | 202,676 | 2,006,841 | - | 2,347,381 | ||||||||||||||||||||
Pension expenses | - | - | (4,582 | ) | - | (781,217 | ) | - | (785,799 | ) | ||||||||||||||||||
Other non-operating (expenses) income | (334,429 | ) | (148,899 | ) | 85,101 | (13,122 | ) | 70,173 | - | (341,176 | ) | |||||||||||||||||
Other expenses, net | $ | (365,324 | ) | (15,386 | ) | 115,765 | 189,554 | 1,295,797 | - | 1,220,406 | ||||||||||||||||||
Income before income taxes and minority interest | 10,760,045 | 179,617 | 542,242 | 537,911 | 1,284,156 | - | 13,303,971 | |||||||||||||||||||||
Income tax expenses | (3,023,151 | ) | (79,664 | ) | (151,776 | ) | (150,564 | ) | (327,058 | ) | - | (3,732,213 | ) | |||||||||||||||
Minority interest | - | - | - | - | - | - | - | |||||||||||||||||||||
Net income for the period | $ | 7,736,894 | $ | 99,953 | $ | 390,466 | $ | 387,347 | $ | 957,098 | $ | - | $ | 9,571,758 |
Zone | Products | Value | Participation | |||||||
Colombia | Crude oil, Refined, Petrochemicals and natural gas | $ | 10,614,942 | 49.6 | % | |||||
United States of America | Crude oil, Refined and Petrochemicals | 7,370,083 | 34.4 | % | ||||||
Asia | Crude oil, Refined and Petrochemicals | 1,159,265 | 5.4 | % | ||||||
South America | Crude oil, Refined, Petrochemicals and natural gas | 476,677 | 2.2 | % | ||||||
Central America and Caribbean | Crude oil, Refined and Petrochemicals | 966,335 | 4.5 | % | ||||||
Europe | Crude oil, Refined and Petrochemicals | 830,797 | 3.9 | % | ||||||
Other | Petrochemicals | 314 | 0.0 | % | ||||||
$ | 21,418,413 | 100.0 | % |
Zone | Products | Value | Participation | |||||||
Colombia | Crude oil, Refined, Petrochemicals and natural gas | $ | 17,283,807 | 63.6 | % | |||||
United States of America | Crude oil, Refined and Petrochemicals | 6,549,267 | 24.1 | % | ||||||
Asia | Crude oil, Refined and Petrochemicals | 817,849 | 3.0 | % | ||||||
South America | Crude oil, Refined, Petrochemicals and natural gas | 599,739 | 2.2 | % | ||||||
Central America and Caribbean | Crude oil, Refined and Petrochemicals | 771,657 | 2.8 | % | ||||||
Europe | Crude oil, Refined and Petrochemicals | 1,165,431 | 4.3 | % | ||||||
Other | Petrochemicals | 513 | 0.0 | % | ||||||
$ | 27,188,263 | 100.0 | % |
Local Sales | Production | Refining Activities | Transportation | Market and Supply | Corporate | Eliminations | Total | |||||||||||||||||||||
Medium distillates | $ | 17,337 | $ | 4,124,758 | $ | - | $ | - | $ | - | $ | - | $ | 4,142,095 | ||||||||||||||
Gasolines | - | 2,535,801 | - | - | - | 2,535,801 | ||||||||||||||||||||||
Crude Oil | - | - | - | 2,558,861 | - | (2,269,945 | ) | 288,916 | ||||||||||||||||||||
Other products | 161,673 | 1,203,940 | - | - | - | 1,365,613 | ||||||||||||||||||||||
Services | 33,820 | 55,069 | 1,145,183 | 52,205 | 6,116 | (513,355 | ) | 779,039 | ||||||||||||||||||||
Natural Gas | 347,266 | - | - | 366,109 | - | (23,125 | ) | 690,250 | ||||||||||||||||||||
L.P.G. | 11,224 | 296,805 | - | - | - | 308,029 | ||||||||||||||||||||||
Diesel and gasoline subsidies | - | 115,387 | - | - | - | 115,387 | ||||||||||||||||||||||
Plastic and rubber | - | 539,225 | - | - | - | 539,225 | ||||||||||||||||||||||
Total local sales | $ | 571,320 | $ | 8,870,985 | $ | 1,145,183 | $ | 2,977,175 | $ | 6,116 | $ | (2,806,425 | ) | $ | 10,764,355 |
Foreign Sales | Production | Refining Activities | Transportation | Market and Supply | Corporate | Eliminations | Total | |||||||||||||||||||
Crude oil | $ | 4,957,290 | $ | - | $ | - | $ | 2,731,754 | $ | - | $ | 7,689,044 | ||||||||||||||
Fuel oil | - | 1,557,481 | - | - | - | 1,557,481 | ||||||||||||||||||||
Gasolines | - | 333,402 | - | 69,865 | - | 403,267 | ||||||||||||||||||||
Naftas | - | 52,636 | - | - | - | 52,636 | ||||||||||||||||||||
Jet fuel | - | 158,015 | - | - | - | 158,015 | ||||||||||||||||||||
Natural Gas | 289,199 | - | - | 3,648 | - | 292,847 | ||||||||||||||||||||
Plastic and rubber | - | 239,664 | - | - | - | 239,664 | ||||||||||||||||||||
Other products and services | - | 252,086 | - | - | 9,018 | 261,104 | ||||||||||||||||||||
Total foreign sales | $ | 5,246,489 | $ | 2,593,284 | $ | - | $ | 2,805,267 | $ | 9,018 | $ | - | $ | 10,654,058 |
Local Sales | Production | Refining Activities | Transportation | Market and Supply | Corporate | Total | ||||||||||||||||||
Medium distillates | $ | 14,830 | $ | 4,437,231 | $ | - | $ | - | $ | - | $ | 4,452,061 | ||||||||||||
Gasolines | - | 2,661,209 | - | - | - | 2,661,209 | ||||||||||||||||||
Crude Oil | - | - | - | 3,885,680 | - | 3,885,680 | ||||||||||||||||||
Other products | 107,821 | 904,207 | - | - | - | 1,012,028 | ||||||||||||||||||
Services | 13,188 | 52,867 | 531,206 | 56,615 | 4,497 | 658,373 | ||||||||||||||||||
Natural Gas | 319,866 | - | - | 288,255 | - | 608,121 | ||||||||||||||||||
L.P.G. | 15,330 | 462,374 | - | - | - | 477,704 | ||||||||||||||||||
Diesel and gasoline subsidies | 3,366 | 3,378,672 | - | - | - | 3,382,038 | ||||||||||||||||||
Plastic and rubber | - | 570,803 | - | - | - | 570,803 | ||||||||||||||||||
Total local sales | $ | 474,401 | $ | 12,467,363 | $ | 531,206 | $ | 4,230,550 | $ | 4,497 | $ | 17,708,017 |
Sales of products by Segment September 30, 2008 | ||||||||||||||||||||||||
Foreign Sales | Production | Refining Activities | Transportation | Market and Supply | Corporate | Total | ||||||||||||||||||
Crude oil | $ | 3,622,559 | $ | - | $ | - | $ | 3,594,395 | $ | - | $ | 7,216,954 | ||||||||||||
Fuel oil | - | 1,738,024 | - | - | - | 1,738,024 | ||||||||||||||||||
Gasolines | - | 161,174 | - | - | - | 161,174 | ||||||||||||||||||
Naftas | - | - | - | - | - | - | ||||||||||||||||||
Jet fuel | - | - | - | - | - | - | ||||||||||||||||||
Natural Gas | 179,850 | - | - | 1,881 | - | 181,732 | ||||||||||||||||||
Plastic and rubber | - | - | - | - | - | - | ||||||||||||||||||
Other products | 1 | 169,892 | - | - | 12,470 | 182,362 | ||||||||||||||||||
Total foreign sales | $ | 3,802,410 | $ | 2,069,090 | $ | - | $ | 3,596,276 | $ | 12,470 | $ | 9,480,246 |
September 30, 2009 | December 31, 2008 | |||||||||||||||
Carrying | Carrying | |||||||||||||||
amount | Fair Value | amount | Fair Value | |||||||||||||
Financial assets: | ||||||||||||||||
Cash and cash equivalents | $ | 6,571,644 | $ | 6,571,644 | $ | 4,812,595 | $ | 4,812,595 | ||||||||
Investment securieties | 2,917,947 | 3,481,640 | 7,905,445 | 8,201,004 | ||||||||||||
Accounts/Notes Receivable | 4,565,202 | 4,512,275 | 6,086,324 | 6,086,633 | ||||||||||||
Financial Liabilities: | ||||||||||||||||
Financial Obligations | $ | 5,916,747 | $ | 5,916,747 | $ | 287,314 | $ | 287,314 | ||||||||
Accounts Payable | 4,759,615 | 4,759,648 | 2,113,923 | 2,113,923 | ||||||||||||
Capital Iease | - | - | 483,880 | 428,671 |
Level 1. | Observable inputs such as quoted prices in active markets; |
Level 2. | Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and |
Level 3. | Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
September 30, 2009 | ||||||||||||||||
Fair | ||||||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Financial assets: | ||||||||||||||||
Marketable securities | 943,025 | 718,891 | ||||||||||||||
Investment securities | 2,538,615 | 2,591,433 | 19,385 | 151,931 | ||||||||||||
Financial liabilities: | ||||||||||||||||
Financial Obligations | 5,916,747 | 5,916,747 |
(1) | Market approach – The Company uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities. These estimated fair values could change significantly based on future market conditions. |
Balance as of september 2008 | - | |||
Additions | 151,931 | |||
Translation | - | |||
Retreats | - | |||
Maturity | - | |||
Valuation | - | |||
Balance as of september 2009 | 151,931 |
September 30, 2009 | September 30, 2008 | |||||||
Number of shares | 40,472,512,588 | 40,472,512,588 | ||||||
Net income | 4,815,069 | 8,626,828 | ||||||
Earning per share | 0.00011897 | 0.000213153 |