- EC Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
Ecopetrol (EC) 6-KCurrent report (foreign)
Filed: 25 Jul 12, 12:00am
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
July 2012
Commission File Number: 333-153452
ECOPETROL S.A.
(Exact name of registrant as specified in its Charter)
Carrera 7 No. 37 – 69
BOGOTA – COLOMBIA
(Address of registrant’s principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F | x | Form 40-F | o |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Yes | o | No | x |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes | o | No | x |
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes | o | No | x |
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- N/A
Ecopetrol Announces Its Results for the Second Quarter and First Half of 2012
· | The consolidated average production (Ecopetrol S.A. plus interests in affiliates and subsidiaries) in the second quarter of 2012 increased by 4.8% compared to the second quarter of 2011. |
· | Revenues, operating income, EBITDA1and net income of Ecopetrol S.A. in the second quarter of 2012 increased by 6.7%, 7.0%, 2.6% and 7.6%, respectively, compared to the second quarter of 2011. |
· | Ecopetrol S.A.’s net income for the second quarter was COP$3,675.3 billion, equivalent to COP$89.39 per share. |
· | Revenues, operating income, EBITDA1and net income of Ecopetrol S.A. in the first semester of 2012 increased by 15.0%, 17.3%, 13.2% and 17.6%, respectively, compared to the first semester of 2011. |
BOGOTA, July 24, 2012. Ecopetrol S.A. (BVC: ECOPETROL; NYSE: EC; TSX: ECP) announced today its unaudited financial results, both consolidated and unconsolidated, for the second quarter and first half of 2012, prepared and filed in Colombian pesos (COP$) in accordance with the Public Accountancy Legal Framework (Régimen de Contabilidad Pública - RCP) of Colombia’s General Accounting Office.
Some figures in this report are presented in U.S. dollars (US$) where indicated. The tables shown in the body of the report have been rounded to one digit. Figures presented in COP$ billion are equivalent to COP$ one thousand million.
Ecopetrol S.A. Financial Results Highlights
Unconsolidated | ||||||||||||||||||||||||
(COP$ Billion) | 2Q 2012 * | 2Q 2011 * | Var. % | 1H 2012* | 1H 2011* | Var. % | ||||||||||||||||||
Total sales | 14,796.0 | 13,868.4 | 6.7 | % | 30,241.5 | 26,304.7 | 15.0 | % | ||||||||||||||||
Operating profit | 6,001.1 | 5,609.2 | 7.0 | % | 12,905.6 | 10,999.9 | 17.3 | % | ||||||||||||||||
Net Income | 3,675.3 | 3,414.3 | 7.6 | % | 8,018.7 | 6,818.9 | 17.6 | % | ||||||||||||||||
Earnings per share (COP$) | 89.39 | 84.36 | 6.0 | % | 195.02 | 168.48 | 15.8 | % | ||||||||||||||||
EBITDA | 7,056.6 | 6,880.9 | 2.6 | % | 15,175.9 | 13,407.1 | 13.2 | % | ||||||||||||||||
EBITDA Margin | 48 | % | 50 | % | 50 | % | 51 | % |
Consolidated | ||||||||||||||||||||||||
(COP$ Billion) | 2Q 2012 * | 2Q 2011 * | Var. % | 1H 2012* | 1H 2011* | Var. % | ||||||||||||||||||
Total sales | 16,509.2 | 16,264.8 | 1.5 | % | 34,537.2 | 30,689.5 | 12.5 | % | ||||||||||||||||
Operating profit | 6,185.0 | 6,059.8 | 2.1 | % | 13,699.2 | 11,756.8 | 16.5 | % | ||||||||||||||||
Net Income | 3,657.1 | 3,751.4 | (2.5 | )% | 7,931.2 | 6,861.6 | 15.6 | % | ||||||||||||||||
EBITDA | 7,456.3 | 7,617.5 | (2.1 | )% | 16,235.5 | 14,525.1 | 11.8 | % | ||||||||||||||||
EBITDA Margin | 45 | % | 47 | % | 47 | % | 47 | % |
* Not audited, for illustration purposes only
1Earnings before taxes, interest, depreciation and amortizations
1 |
Ecopetrol S.A.’s CEO, Javier Gutiérrez stated:
“In the second quarter of 2012, Ecopetrol S.A., including its subsidiaries and affiliates, achieved key milestones in its strategic goals despite certain operational restrictions and lower international hydrocarbon prices. With specific reference to this quarter, I highlight the following results:
First, the growth in sales, net income and EBITDA compared to the second quarter of 2011. These results are the product of strong operations that helped sustain growth in volumes produced and sold. Production growth was complemented by some effective cost control initiatives that allowed net margins and EBITDA to remain almost unchanged despite the drop in sales prices of crude and products in the past twelve months.
The second major milestone is the continued improvement in Health, Safety and Environment (HSE), as a result of permanent quality and safety initiatives throughout our operations.
Finally, the third major milestone is the incorporation of Cenit S.A.S., a wholly owned subsidiary specialized in hydrocarbon transport and logistics in Colombia, that will allow the country to expand and strengthen its network of oil and product lines as well as storage facilities, meeting the challenge of rising production of the oil and gas companies operating in our country, including Ecopetrol.
In summary, during this second quarter, Ecopetrol, its subsidiaries and affiliates, maintained the growing trend of its operations despite some difficulties in the business environment, both locally and internationally. This is a clear evidence of the decision and effort of our companies to achieve the goals set in our strategic plan.”
2 |
Ecopetrol Announces Its Results for the Second Quarter and First Half of 2012
Table of contents
I. Financial and operating results | 4 | |
a. | Availability of crude and products | 4 |
b. | Ecopetrol S.A. sales volume | 5 |
c. | Crude and product prices | 7 |
d. | Financial results | 7 |
e. | Ecopetrol S.A.’s cash flow * | 9 |
f. | Ecopetrol S.A. segment results | 9 |
g. | Ecopetrol S.A. balance sheet | 11 |
II. Business aspects | 12 | |
a. | Investment plan | 12 |
b. | Exploration | 12 |
c. | Production | 14 |
d. | Refining | 16 |
e. | Transportation | 17 |
f. | Biofuels | 19 |
III. Organizational Consolidation, Social Corporate Responsibility and Corporate Government | 20 | |
a. | Organizational consolidation | 20 |
b. | Corporate Responsibility | 20 |
IV. Consolidated financial results2 | 21 | |
V. Conference calls | 23 | |
VI. Exhibits | 25 | |
VII. Subsidiaries results | 31 |
3 |
I. Financial and operating results
a. | Availability of crude and products |
The availability of Ecopetrol S.A.’s crude oil and products is summarized in the following exhibit:
Ecopetrol S.A. (unconsolidated)
Gross oil and gas production
(MBOED) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 597.5 | 577.7 | 3.4 | % | 588.4 | 557.4 | 5.6 | % | ||||||||||||||||
Natural Gas | 111.9 | 96.7 | 15.7 | % | 110.3 | 97.7 | 12.9 | % | ||||||||||||||||
Total | 709.4 | 674.4 | 5.2 | % | 698.7 | 655.1 | 6.7 | % |
(-) Royalties | ||||||||||||||||||||||||
(MBOED) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 90.0 | 88.6 | 1.6 | % | 87.7 | 85.7 | 2.3 | % | ||||||||||||||||
Natural Gas | 21.7 | 20.5 | 5.9 | % | 21.5 | 20.6 | 4.4 | % | ||||||||||||||||
Total | 111.7 | 109.1 | 2.4 | % | 109.2 | 106.3 | 2.7 | % |
(=) Net oil and gas production | ||||||||||||||||||||||||
(MBOED) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crudo | 507.5 | 489.1 | 3.8 | % | 500.7 | 471.7 | 6.1 | % | ||||||||||||||||
Gas natural | 90.2 | 76.2 | 18.4 | % | 88.8 | 77.1 | 15.2 | % | ||||||||||||||||
Total | 597.7 | 565.3 | 5.7 | % | 589.5 | 548.8 | 7.4 | % |
Local Purchase volume (MBOED)* | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 196.5 | 192.0 | 2.3 | % | 196.5 | 181.8 | 8.1 | % | ||||||||||||||||
Products | 14.0 | 5.6 | 150.0 | % | 10.4 | 6.3 | 65.1 | % | ||||||||||||||||
Natural Gas | 27.1 | 37.2 | (27.2 | )% | 27.5 | 36.3 | (24.2 | )% | ||||||||||||||||
Total | 237.6 | 234.8 | 1.2 | % | 234.4 | 224.4 | 4.5 | % |
Imports volume (MBD) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Products | 99.3 | 72.1 | 37.7 | % | 98.0 | 71.2 | 37.6 | % |
* Purchase volume includes royalties from Ecopetrol and other companies
The following were the highlights of the second quarter of the year:
· | Higher purchases of: 1) crude oil diluent and naphtha for transporting heavy crudes, 2) jet and diesel for recovering inventories and meeting increased national demand due to lower production at the Barrancabermeja Refinery during turnaround schedules in the months of January and April. |
· | Lower purchases of gas given that, starting in January 2012, other gas producers were authorized to sign commercialization agreements to sell royalties (Decree 2100 of 2011). |
4 |
b. | Ecopetrol S.A. sales volume |
The following exhibit summarizes sales volumes:
Ecopetrol S.A. (unconsolidated)
Sales volume
Local sales volume (MBOED) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 10.3 | 4.2 | 145.2 | % | 9.3 | 3.2 | 190.6 | % | ||||||||||||||||
Natural Gas | 63.6 | 68.3 | (6.9 | )% | 60.5 | 70.4 | (14.1 | )% | ||||||||||||||||
Gasoline | 69.7 | 63.0 | 10.6 | % | 68.0 | 65.8 | 3.3 | % | ||||||||||||||||
Medium Distillates | 113.1 | 108.8 | 4.0 | % | 110.6 | 107.1 | 3.3 | % | ||||||||||||||||
LPG and Propane | 15.6 | 14.8 | 5.4 | % | 15.9 | 15.9 | 0.0 | % | ||||||||||||||||
Fuel Oil | 1.6 | 0.5 | 220.0 | % | 1.9 | 0.6 | 216.7 | % | ||||||||||||||||
Industrial and Petrochemical | 12.9 | 16.1 | (19.9 | )% | 13.8 | 16.4 | (15.9 | )% | ||||||||||||||||
Total Local Sales | 286.8 | 275.7 | 4.0 | % | 280.0 | 279.4 | 0.2 | % |
Export sales volume (MBOED) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 456.1 | 385.1 | 18.4 | % | 448.8 | 385.4 | 16.5 | % | ||||||||||||||||
Products | 51.9 | 60.1 | (13.6 | )% | 52.8 | 55.8 | (5.4 | )% | ||||||||||||||||
Natural Gas | 26.7 | 24.0 | 11.3 | % | 27.9 | 22.5 | 24.0 | % | ||||||||||||||||
Total Export Sales | 534.7 | 469.2 | 14.0 | % | 529.5 | 463.7 | 14.2 | % |
Sales to free trade zone (MBOED) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 71.6 | 76.0 | (5.8 | )% | 70.1 | 77.2 | (9.2 | )% | ||||||||||||||||
Products | 3.3 | 2.3 | 43.5 | % | 3.1 | 2.4 | 29.2 | % | ||||||||||||||||
Natural Gas | 6.2 | 2.4 | 158.3 | % | 4.1 | 2.4 | 70.8 | % | ||||||||||||||||
Total sales to free trade zone | 81.1 | 80.7 | 0.5 | % | 77.3 | 82.0 | (5.7 | )% | ||||||||||||||||
Total sales volume | 902.6 | 825.6 | 9.3 | % | 886.8 | 825.1 | 7.5 | % |
International market (59% of the second quarter of 2012 sales, 68% including sales to Free Trade Zone: Reficar S.A. and Celsia.):
The increase in volume exported by Ecopetrol was primarily the result of:
· | Crude: greater volume available and exported of Vasconia and Magdalena crude. |
· | Natural gas: |
o | Higher sales to PDVSA. |
o | Higher availability of volumes for sale due to lower requirements from the Caribbean Coast thermal sector. |
o | Increases in Free Zone sales due to the conversion of the Celsia thermal plant into a Free Trade Zone in April 2012 (for accounting purposes in 2011, the plant fell under local sales). |
o | Greater purchases from Reficar due to turnaround schedules at the Cartagena Refinery cracking unit which decreased the internal gas production. |
5 |
The following is a summary of the main destinations of crude and product exports (not including natural gas). Among the most important trends were the increase in crude sales to the United States and Europe, and the increase in product sales to the Caribbean and the Far East.
Export destinations: Crudes | ||||||||||||||||
Destination | 2Q12 | 2Q11 | 1H12 | 1H11 | ||||||||||||
U.S. Gulf Coast | 51.8 | % | 44.7 | % | 50.0 | % | 47.1 | % | ||||||||
Far East | 20.0 | % | 24.1 | % | 20.6 | % | 27.2 | % | ||||||||
Caribbean | 4.1 | % | 7.0 | % | 2.5 | % | 2.8 | % | ||||||||
U.S. West Coast | 8.2 | % | 11.4 | % | 10.2 | % | 11.5 | % | ||||||||
South America | 4.4 | % | 9.6 | % | 5.2 | % | 6.8 | % | ||||||||
Europe | 7.2 | % | 1.4 | % | 7.2 | % | 2.2 | % | ||||||||
Central America | 1.9 | % | 1.8 | % | 1.0 | % | 1.7 | % | ||||||||
Canada | 1.3 | % | 0.0 | % | 0.6 | % | 0.7 | % | ||||||||
U.S. Atlantic Coast | 1.1 | % | 0.0 | % | 2.7 | % | 0.0 | % | ||||||||
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Export destinations: Products | ||||||||||||||||
Destination | 2Q12 | 2Q11 | 1H12 | 1H11 | ||||||||||||
U.S. Gulf Coast | 11.2 | % | 32.3 | % | 21.4 | % | 35.9 | % | ||||||||
Caribbean | 39.9 | % | 20.2 | % | 40.5 | % | 36.2 | % | ||||||||
U.S. Atlantic Coast | 6.7 | % | 7.5 | % | 8.6 | % | 17.1 | % | ||||||||
South America | 0.0 | % | 0.0 | % | 0.0 | % | 2.0 | % | ||||||||
Central America | 1.2 | % | 1.2 | % | 1.0 | % | 1.9 | % | ||||||||
Far East | 41.0 | % | 32.5 | % | 28.4 | % | 3.5 | % | ||||||||
Europe | 0.0 | % | 6.3 | % | 0.0 | % | 3.4 | % | ||||||||
U.S. West Coast | 0.0 | % | 0.0 | % | 0.1 | % | 0.0 | % | ||||||||
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Market in Colombia (41% of sales in the second quarter of 2012, 32% excluding sales to Free Trade Zone: Reficar S.A. and Celsia):
The increase in local sales volume in the second quarter of 2012 was primarily the net result of:
1) | Higher sales volumes of the following products: |
· | Crude oil: higher demand in the marine fuel market. |
· | Gasoline: higher demand and client inventory recovery during the months of May and June of 2012. |
· | Medium distillates: increase of jet fuel and diesel sales due to a greater demand driven by Colombia’s economic growth (mainly mining and air travel). |
· | Fuel oil: higher volumes produced and available for sale. |
2) | Lower sales volumes of the following products: |
· | Natural gas: Ecopetrol is no longer selling royalties from fields of other producers. |
· | Petrochemicals and industrial products: lower production of: 1) polyethylene as a result of the reduced supply of ethylene (raw material) due to turnaround schedules at the cracking units; 2) aromatics, due to turnaround schedules at the process units; and 3) IFO’s for marine fuels due to the priority of crude dilution. |
6 |
c. | Crude and product prices |
Prices | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
WTI (average) (US$/Bl) | 93.5 | 102.5 | (8.8 | )% | 98.2 | 98.4 | (0.2 | )% | ||||||||||||||||
Brent (average) (US$/Bl) | 108.9 | 117.1 | (7.0 | )% | 113.6 | 111.2 | 2.2 | % | ||||||||||||||||
Export crude oil basket (US$/Bl) | 100.7 | 104.2 | (3.4 | )% | 106.2 | 96.7 | 9.8 | % | ||||||||||||||||
Crudes sold to free trade zone* (US$/Bl) | 105.0 | 111.3 | (5.7 | )% | 110.0 | 102.7 | 7.1 | % | ||||||||||||||||
Export products basket (US$/Bl) | 96.8 | 99.6 | (2.8 | )% | 101.7 | 94.5 | 7.6 | % | ||||||||||||||||
Products sold to free trade zone* (US$/Bl) | 75.2 | 123.4 | (39.1 | )% | 80.6 | 115.1 | (30.0 | )% | ||||||||||||||||
Natural gas basket (US$/MMBTU) | 5.8 | 4.3 | 34.9 | % | 5.8 | 4.2 | 38.1 | % | ||||||||||||||||
Gas sold to free trade zone* (US$/MMBTU) | 5.6 | 4.2 | 33.3 | % | 5.6 | 4.2 | 33.3 | % |
* Free trade zone = Reficar S.A.
Crude Oil:
During the second quarter of the year, the price of the export basket decreased in line with the fall of the international crude benchmarks for Colombia.
During the second quarter of the year, the export basket of crudes was indexed to Brent (77%), Maya (21%) and Platts No. 6 of 3% USGC (2%).
Products:
Product sales prices to Free Trade Zones decreased as a result of the lower propylene price index, which was caused by a decline in world demand for derivatives of this product.
d. | Financial results |
Unconsolidated Income Statement | ||||||||||||||||||||||||
(COP$ Billion) | 2Q 2012 * | 2Q 2011 * | ∆ (%) | 1H 2012* | 1H 2011* | ∆ (%) | ||||||||||||||||||
Local Sales | 4,630.1 | 4,459.4 | 3.8 | % | 9,226.9 | 8,586.0 | 7.5 | % | ||||||||||||||||
Export Sales | 8,463.5 | 7,617.6 | 11.1 | % | 17,595.7 | 14,274.9 | 23.3 | % | ||||||||||||||||
Sales to free trade zone | 1,295.3 | 1,440.5 | (10.1 | )% | 2,643.0 | 2,743.0 | (3.6 | )% | ||||||||||||||||
Sales of services | 407.1 | 350.9 | 16.0 | % | 775.9 | 700.8 | 10.7 | % | ||||||||||||||||
Total Sales | 14,796.0 | 13,868.4 | 6.7 | % | 30,241.5 | 26,304.7 | 15.0 | % | ||||||||||||||||
Variable Costs | 6,517.2 | 6,190.9 | 5.3 | % | 12,953.5 | 11,164.6 | 16.0 | % | ||||||||||||||||
Fixed Costs | 1,790.7 | 1,619.5 | 10.6 | % | 3,321.1 | 2,897.3 | 14.6 | % | ||||||||||||||||
Cost of Sales | 8,307.9 | 7,810.4 | 6.4 | % | 16,274.6 | 14,061.9 | 15.7 | % | ||||||||||||||||
Gross profit | 6,488.1 | 6,058.0 | 7.1 | % | 13,966.9 | 12,242.8 | 14.1 | % | ||||||||||||||||
Operating Expenses | 487.0 | 448.8 | 8.5 | % | 1,061.3 | 1,242.9 | (14.6 | )% | ||||||||||||||||
Operating Profit | 6,001.1 | 5,609.2 | 7.0 | % | 12,905.6 | 10,999.9 | 17.3 | % | ||||||||||||||||
Non Operating Loss | (470.0 | ) | (629.1 | ) | (25.3 | )% | (960.0 | ) | (927.6 | ) | 3.5 | % | ||||||||||||
Income tax | 1,855.8 | 1,565.8 | 18.5 | % | 3,926.9 | 3,253.4 | 20.7 | % | ||||||||||||||||
Net Income | 3,675.3 | 3,414.3 | 7.6 | % | 8,018.7 | 6,818.9 | 17.6 | % | ||||||||||||||||
Earnings per share (COP$) | 89.4 | 84.4 | 6.0 | % | 195.0 | 168.5 | 15.8 | % | ||||||||||||||||
EBITDA | 7,056.6 | 6,880.9 | 2.6 | % | 15,175.9 | 13,407.1 | 13.2 | % | ||||||||||||||||
EBITDA Margin | 48 | % | 50 | % | 50 | % | 51 | % |
* Not audited, for illustration purposes only
7 |
Operating revenuefor the second quarter of 2012 increased 6.7% compared to the same period in 2011, due primarily to a 14.0 % growth in export volumes (not including Free Trade Zones) and a 4.0% increase in local sales volumes. Higher volumes helped offset the drop in prices of the export crude and the product basket during the second quarter of 2012, when compared to the same period of 2011.
Sales to Free Trade Zones fell in the second quarter of 2012, from lower deliveries of Caño Limón crude. .
Cost of sales in the second quarter of 2012 increased by 6.4% compared to the same quarter of 2011, owing mainly to a 10.6% in fixed costs compared to the same quarter of 2011. This rise infixed costs, was due primarily to greater operating activity reflected in the higher use of contracted services, both in direct operations as well as through partnership contracts, higher labor costs and infrastructure maintenance.
Variable costs rose by 5.3% given the increase in imported volumes, primarily diluent naphtha for transporting heavy crude, as well as low sulfur diesel at higher reference prices, off set by higher capitalized cost of inventories. The cost of transportation services also rose due to higher exported volumes.
In the second quarter of 2012,operating expenses rose 8.5% compared to the same period in 2011. The increase was primarily the result of the agreements with military forces for protection of transport systems and production infrastructure.
Theoperating margin for the second quarter of 2012 was 40.56% compared to 40.45% in the second quarter of 2011.
The lower non-operatinglossin the second quarter of 2012 is explained by a lower exchange rate difference loss and lower hedging expenses (during the second quarter of 2012 there were no operating hedges outstanding). The lower expenses offset the higher provision expenditure mainly from by the lower return of the portfolios that fund the company’s pension liability.
The increase in theincome tax provisionin 2012, compared to the second quarter of 2011, was mainly the result of an increase in pre-tax earnings.
The effect of better prices, higher production and the effectiveness of certain cost-control initiatives were the drivers of the 7.6% increase in Ecopetrol’snet income, compared to the second quarter of 2011.
EBITDA in the second quarter of 2012 was COP$7,057 billion, equivalent to anEBITDA margin of 48%.
8 |
e. | Ecopetrol S.A.’s cash flow * |
COP$ Billion | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Initial Cash | 17,402.9 | 8,504.2 | 9,238.0 | 5,479.4 | ||||||||||||
Cash generated from operations (+) | 14,832.5 | 13,609.5 | 31,346.8 | 24,734.1 | ||||||||||||
Cash used in operations (-) | (16,291.2 | ) | (10,397.9 | ) | (23,499.0 | ) | (16,331.3 | ) | ||||||||
Capex (-) | (2,195.4 | ) | (1,946.7 | ) | (3,534.2 | ) | (3,503.1 | ) | ||||||||
Acquisitions (-) | - | - | - | (768.9 | ) | |||||||||||
Dividend payments (-) | (4,919.3 | ) | (1,983.1 | ) | (4,919.3 | ) | (1,983.1 | ) | ||||||||
Equity offering (+) | 45.8 | - | 166.8 | - | ||||||||||||
New debt (+) | - | - | - | - | ||||||||||||
Other inflows (+/-) | 312.7 | 406.5 | 916.6 | 585.5 | ||||||||||||
Fx differences (+) | 84.4 | (275.8 | ) | (443.3 | ) | (295.9 | ) | |||||||||
Final Cash | 9,272.4 | 7,916.7 | 9,272.4 | 7,916.7 |
*For report purposes, balances in dollars are converted monthly to pesos at the average exchange rate. The initial cash position for each quarter is calculated based on the average rate for the first month and the final position is calculated based on the average rate for the last month of the respective quarter.
As of June 30, 2012, Ecopetrol had COP$9,272 billion in cash and portfolio investments.
f. | Ecopetrol S.A. segment results |
COP$ Billion | E&P | Refining & Petrochem. | Transportation | Sales and Marketing | ||||||||||||||||||||||||||||
2Q-12 | 2Q-11 | 2Q-12 | 2Q-11 | 2Q-12 | 2Q-11 | 2Q-12 | 2Q-11 | |||||||||||||||||||||||||
Domestic Sales | 3,674.9 | 3,902.4 | 4,265.5 | 4,213.6 | 621.5 | 573.9 | 253.4 | 338.0 | ||||||||||||||||||||||||
International Sales | 5,763.0 | 4,896.8 | 753.9 | 966.9 | - | - | 3,242.1 | 3,194.4 | ||||||||||||||||||||||||
Total Sales | 9,437.9 | 8,799.2 | 5,019.4 | 5,180.5 | 621.5 | 573.9 | 3,495.5 | 3,532.4 | ||||||||||||||||||||||||
Operating Income/Loss | 5,674.4 | 5,299.3 | 126.4 | (59.1 | ) | 124.5 | 149.9 | 76.0 | 107.0 | |||||||||||||||||||||||
Operating Margin | 60.1 | % | 60.2 | % | 2.5 | % | (1.1 | )% | 20.0 | % | 26.1 | % | 2.2 | % | 3.0 | % | ||||||||||||||||
Net Income/Loss | 3,773.1 | 3,404.1 | (201.8 | ) | (105.0 | ) | 99.2 | 152.2 | 5.0 | (37.0 | ) | |||||||||||||||||||||
Net Margin | 40.0 | % | 38.7 | % | (4.0 | )% | (2.0 | )% | 16.0 | % | 26.5 | % | 0.1 | % | (1.0 | )% | ||||||||||||||||
EBITDA | 6,503.5 | 6,488.5 | 252.3 | 54.8 | 219.4 | 228.9 | 81.4 | 108.6 | ||||||||||||||||||||||||
Ebitda Margin | 68.9 | % | 73.7 | % | 5.0 | % | 1.1 | % | 35.3 | % | 39.9 | % | 2.3 | % | 3.1 | % |
COP$ Billion | E&P | Refining & Petrochem. | Transportation | Sales and Marketing | ||||||||||||||||||||||||||||
1H 2012 | 1H 2011 | 1H 2012 | 1H 2011 | 1H 2012 | 1H 2011 | 1H 2012 | 1H 2011 | |||||||||||||||||||||||||
Domestic Sales | 7,565.3 | 7,292.7 | 8,554.6 | 8,042.9 | 1,258.6 | 1,106.6 | 551.2 | 607.3 | ||||||||||||||||||||||||
International Sales | 11,907.7 | 9,592.4 | 1,665.6 | 1,740.0 | - | - | 6,665.5 | 5,685.6 | ||||||||||||||||||||||||
Total Sales | 19,473.0 | 16,885.1 | 10,220.1 | 9,782.9 | 1,258.6 | 1,106.6 | 7,216.7 | 6,292.9 | ||||||||||||||||||||||||
Operating Income/Loss | 12,362.4 | 10,088.3 | (38.1 | ) | 142.0 | 396.2 | 381.1 | 184.8 | 299.6 | |||||||||||||||||||||||
Operating Margin | 63.5 | % | 59.7 | % | (0.4 | )% | 1.5 | % | 31.5 | % | 34.4 | % | 2.6 | % | 4.8 | % | ||||||||||||||||
Net Income/Loss | 8,143.6 | 6,636.3 | (358.1 | ) | (152.2 | ) | 186.9 | 262.5 | 46.2 | 72.4 | ||||||||||||||||||||||
Net Margin | 41.8 | % | 39.3 | % | (3.5 | )% | (1.6 | )% | 14.8 | % | 23.7 | % | 0.6 | % | 1.1 | % | ||||||||||||||||
EBITDA | 14,197.0 | 12,197.4 | 209.4 | 370.3 | 576.9 | 536.6 | 192.6 | 302.8 | ||||||||||||||||||||||||
Ebitda Margin | 72.9 | % | 72.2 | % | 2.0 | % | 3.8 | % | 45.8 | % | 48.5 | % | 2.7 | % | 4.8 | % |
Note: The report by segment is based on transfer prices between business units, using as reference export parity prices. In line with the change in methodology, in 2011 a reclassification took place for the transportation segment, by which transportation services from third parties were allocated directly to the corresponding segment and were not booked as revenue for the transportation segment. Other figures of 2011 were also reclassified for report purposes.
9 |
Exploration and production:
Despite the lower sales prices achieved in the second quarter of 2012, the segment recorded higher net income and EBITDA due to greater volumes sold.
Refining:
The segment reported positive operating results inthesecond quarter of 2012dueto improved refining margins and greater reliability in refining throughput, raising the return from valuable products. The non-operating result was negative in the second quarter because of the loss obtained by the Cartagena Refinery and fluctuation in the COP/USD exchange rate.
Transportation:
In the second quarter of 2012 transported crude volumes fell mainly because of the limited availability of the Caño Limón-Coveñas and Trasandino transportation systems. Despite the limited availability of oil pipelines, revenues rose due to a higher volume of refined products transported and higher fees. The operating result decreased due to the increase in the cost of maintenance, projects and depreciation. Non-operating expenses were affected by the recording of the total cost of the equity tax.
Sales and Marketing:
The segment’s operating results in the second quarter of 2012 decreased compared to the same period last year given the reduction in income generated because of lower sales prices, and the higher costs of transportation of crude and diluents from third parties using tanker trucks. Despite this situation, the segment generated a positive net result compared to a net loss in the second quarter of 2011, which was attributed to the greater impact of the revaluation of the Colombian peso vs. the U.S. dollar in 2011 (revaluation of 0.42% in second quarter of 2012 compared to 5.28% in the same quarter of 2011), and to the hedging operations in 2011.
Equity Method: Net income per segment | ||||||||||||||||
(COP$ billion) | ||||||||||||||||
2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | |||||||||||||
Exploration and Production | 63.80 | 69.00 | 353.93 | 349.59 | ||||||||||||
Refining | (158.80 | ) | 7.00 | (39.67 | ) | 17.54 | ||||||||||
Transportation | 31.60 | 1.90 | 49.02 | 22.58 | ||||||||||||
Corporate | 30.00 | 24.20 | 47.33 | 49.12 | ||||||||||||
Total | (33.40 | ) | 102.10 | 410.62 | 438.84 |
10 |
g. | Ecopetrol S.A. balance sheet |
Unconsolidated Balance Sheet | ||||||||||||
(COP$ Billion) | June 30, 2012 | March 31, 2012 | ∆ (%) | |||||||||
Current Assets | 15,534.2 | 20,765.4 | (25.2 | )% | ||||||||
Long Term Assets | 71,172.6 | 72,432.2 | (1.7 | )% | ||||||||
Total Assets | 86,706.8 | 93,197.6 | (7.0 | )% | ||||||||
Current Liabilities | 20,028.7 | 29,543.9 | (32.2 | )% | ||||||||
Long Term Liabilities | 16,207.7 | 16,587.4 | (2.3 | )% | ||||||||
Total Liabilities | 36,236.4 | 46,131.3 | (21.4 | )% | ||||||||
Equity | 50,470.4 | 47,066.3 | 7.2 | % | ||||||||
Total Liabilities and Shareholders´ Equity | 86,706.8 | 93,197.6 | (7.0 | )% | ||||||||
Debit Memorandum accounts | 127,360.7 | 121,666.8 | ||||||||||
Credit Memorandum accounts | 111,986.0 | 101,153.8 |
The mainvariationsinassetswas due to the reduction in cash and cash equivalents and investments associated with cash used for: 1) payment of COP$4,919 billion in dividends, 2) payment of the second and third income tax installment of COP$ 7,282 billion in the months of April and June, which include a tax prepayment for 2012 of COP$3,064 billion, and 3) payment of surcharge and net worth tax of COP$238 billion.
As of the close of June 2012,liabilities decreased 21.4% in comparison with March of 2012, mainly due to1)the payment of dividends and, 2) an increase in the tax obligation provision (income tax) for 2011 as well as the first installment for 2012 on the surcharge, and 3) net worth tax in the amount of COP$238 billion.
Financial obligations accounted for 15.7% of total liabilities and include: 1) credit facility with Colombian banks with an outstanding balance of COP$1,822 billion; 2) US$1,500 million bond issue; 3) internal public debt bonds for COP$1,000 billion; 4) Gibraltar Gas Plant contract (BOMT) with a balance of COP$61.7 billion.
The variation of 7.2%inEquity is explained mainly by the net income of the second quarter.
11 |
II. Business aspects
a. | Investment plan |
Investments made by Ecopetrol:
Capex (US$ million) | ||||||||||||||||
Business Segment | 1H 2012 | Allocation by segment | 1H 2011 | Δ (%) | ||||||||||||
Exploration | 126.9 | 5 | % | 402.7 | -68 | % | ||||||||||
Production | 1,479.4 | 63 | % | 1,530.4 | -3 | % | ||||||||||
Refining and Petrochemicals | 165.3 | 7 | % | 134.9 | 23 | % | ||||||||||
Transportation | 304.1 | 13 | % | 347.4 | -12 | % | ||||||||||
Subsidiaries | 226.2 | 10 | % | 531.7 | -57 | % | ||||||||||
Acquisitions | 0.3 | 0 | % | 433.0 | -100 | % | ||||||||||
Corporate | 28.6 | 1 | % | 37.8 | -24 | % | ||||||||||
Total | 2,330.8 | 100 | % | 3,417.9 | -32 | % |
The investments made during the second quarter of 2012 decreased as compared to the second quarter of 2011 due to the following events of 2011: 1) the acquisition and development of the Caño Sur field, 2) acquisition of the asset later named Equión, and 3) a loan to Reficar.
b. | Exploration |
Exploration in Colombia:
Ecopetrol S.A.
Drilling in Colombia (A3/A2 and Stratigraphic)
Ecopetrol S.A.
2Q- 2012 | 1H-2012 | |||||||||||||||
Type of well | Number of wells | Hydrocarbon Presence | In evaluation | Dry | Number of wells | Hydrocarbon Presence | In evaluation | Dry | ||||||||
A3/A2 | 1 | 0 | 1 | 0 | 2 | 1 | 1 | 0 | ||||||||
Stratigraphic | 5 | 1 | 0 | 4 | 8 | 1 | 1 | 6 | ||||||||
Total | 6 | 1 | 1 | 4 | 10 | 2 | 2 | 6 |
During the second quarter 11 A1 wells were drilled, and a total of 18 A1 wells in the first half of 2012.
12 |
The following is a summary of wells drilled during the second quarter of 2012:
Drilling details (A3/A2 and Stratigraphic) - 2Q-2012
Ecopetrol S.A.
Type of well | Basin | Block | Well | Result | ||||||
1 | A3/A2 | VMM | Tisquirama | Caronte | In evaluation | |||||
2 | Stratigraphic | LLA | CPO-9 | Akacias EST-1 | Hydrocarbon presence | |||||
3 | Stratigraphic | LLA | CPE-2 | CPE2 EST-6 ST2 | Dry | |||||
4 | Stratigraphic | LLA | CPE-2 | CPE2 EST-5 | Dry | |||||
5 | Stratigraphic | LLA | CPE-8 | Segua | Dry | |||||
6 | Stratigraphic | LLA | Quifa | Quifa Este 1x | Dry |
Hocol S.A.
Drilling in Colombia (A3/A2 and Stratigraphic)
Hocol S.A.
2Q- 2012 | 1H-2012 | |||||||||||||||
Type of well | Number of wells | Hydrocarbon Presence | In evaluation | Dry | Number of wells | Hydrocarbon Presence | In evaluation | Dry | ||||||||
A3/A2 | 1 | 0 | 0 | 1 | 5 | 3 | 0 | 2 | ||||||||
Stratigraphic | 5 | 0 | 5 | 0 | 10 | 2 | 5 | 3 | ||||||||
Total | 6 | 0 | 5 | 1 | 15 | 5 | 5 | 5 |
The following is a summary of wells drilled during the second quarter of 2012:
Drilling details (A3/A2 and Stratigraphic) - 2Q-2012
Hocol S.A.
Type of well | Basin | Block | Well | Result | ||||||
1 | A3/A2 | LLA | Guarrojo | Felido | Dry | |||||
2 | Stratigraphic | LLA | Coclí | ST2 | In evaluation | |||||
3 | Stratigraphic | LLA | Saltarín | ST1 | In evaluation | |||||
4 | Stratigraphic | LLA | Saltarín | ST2 | In evaluation | |||||
5 | Stratigraphic | LLA | Saltarín | ST4 | In evaluation | |||||
6 | Stratigraphic | LLA | CPO16 | ST7 | In evaluation |
Equión S.A.
Drilling of the Mapale-1 exploratory well on the Colombian Atlantic coast was delayed until the third quarter due to bad weather conditions.
International exploration:
Ecopetroldo Brasil
During the second quarter of the year, an assessment of the Itauna 2 appraisal well in Brazil was finalized on block BM-C-29, and results were being integrated into the appraisal data of the discovery .
13 |
Ecopetrol América Inc
In June, the company placed the most competitive bids in six blocks in the "Central Planning Area Lease Sale 222" and the awarding of the blocks is expected to take place in the coming months. Exploration in these blocks (with water depth of more than 800 meters) will take place in 7 to 10 years. Additionally, the drilling of the exploratory well Parmer began in June.
Savia
In the second quarter of the year Savia Perú drilled the exploratory well Colan-1 which is under evaluation.
c. | Production |
Corporate Group Production:
Production
Ecopetrol S.A. gross oil and gas production (mboed) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 597.4 | 577.7 | 3.4 | % | 588.4 | 557.4 | 5.6 | % | ||||||||||||||||
Natural Gas* | 112.0 | 96.7 | 15.8 | % | 110.3 | 97.7 | 12.9 | % | ||||||||||||||||
Total | 709.4 | 674.4 | 5.2 | % | 698.7 | 655.1 | 6.7 | % | ||||||||||||||||
Hocol (mboed) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 24.6 | 30.2 | (18.5 | )% | 26.6 | 30.4 | (12.5 | )% | ||||||||||||||||
Natural Gas | 0.4 | 0.0 | 100.0 | % | 0.4 | 0.4 | 0.0 | % | ||||||||||||||||
Total | 25.0 | 30.2 | (17.2 | )% | 27.0 | 30.8 | (12.3 | )% | ||||||||||||||||
Savia (mboed) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 6.8 | 5.7 | 19.3 | % | 6.7 | 5.9 | 13.6 | % | ||||||||||||||||
Natural Gas | 0.7 | 1.1 | (36.4 | )% | 0.7 | 1.0 | (30.0 | )% | ||||||||||||||||
Total | 7.5 | 6.8 | 10.3 | % | 7.4 | 6.9 | 7.2 | % | ||||||||||||||||
Equion (mboed) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 11.2 | 7.2 | 55.6 | % | 10.8 | 6.7 | 61.2 | % | ||||||||||||||||
Natural Gas | 7.2 | 6.6 | 9.1 | % | 7.0 | 5.8 | 20.7 | % | ||||||||||||||||
Total | 18.4 | 13.8 | 33.3 | % | 17.8 | 12.5 | 42.4 | % | ||||||||||||||||
Ecopetrol America-K2 (mboed) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 1.8 | 1.8 | 0.0 | % | 1.9 | 1.8 | 5.6 | % | ||||||||||||||||
Natural Gas | 0.1 | 0.2 | (50.0 | )% | 0.2 | 0.2 | 0.0 | % | ||||||||||||||||
Total | 1.9 | 2.0 | (5.0 | )% | 2.1 | 2.0 | 5.0 | % | ||||||||||||||||
Ecopetrol including affiliates and subsidiares | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude Oil | 641.8 | 622.6 | 3.1 | % | 634.4 | 602.2 | 5.3 | % | ||||||||||||||||
Natural Gas | 120.4 | 104.6 | 15.1 | % | 118.6 | 105.1 | 12.8 | % | ||||||||||||||||
Total Group's production | 762.2 | 727.2 | 4.8 | % | 753.0 | 707.3 | 6.5 | % |
* Gas production includes white products
14 |
Production of Ecopetrol S.A.:
Production per type of crude* | ||||||||||||||||||||||||
2Q 2012 | 2Q 2011 | Δ (%) | 1H 2012 | 1H 2011 | Δ (%) | |||||||||||||||||||
Light crudes | 64.4 | 59.7 | 7.9 | % | 62.9 | 59.9 | 5.0 | % | ||||||||||||||||
Medium crudes | 231.9 | 238.4 | (2.7 | )% | 226.9 | 234.3 | (3.2 | )% | ||||||||||||||||
Heavy crudes | 301.1 | 279.6 | 7.7 | % | 298.6 | 263.2 | 13.4 | % | ||||||||||||||||
Total | 597.4 | 577.7 | 3.4 | % | 588.4 | 557.4 | 5.6 | % |
*Does not include subsidiary companies
The assets with higher production growth between the second quarter of 2011 and the same period of 2012 were: Chichimene field with 16 MBPOD growth, Piedemonte field with 6.5 MBOED growth, Gibraltar gas plant with 4 MBOED growth and Casabe field with 4 MBOED growth.
Development wells:
In line with drilling plans for the year, there was less drilling in the second quarter compared to the same period of 2011.
The following is a summary of development wells in Colombia:
Development wells - Ecopetrol S.A. | ||||||||||||||||||||||||||||
2Q 2012 | 2Q 2011 | |||||||||||||||||||||||||||
Region | Direct | In partnership | Total | Direct | In partnership | Total | ∆ (%) | |||||||||||||||||||||
Magdalena | 17 | 58 | 75 | 29 | 101 | 130 | -42.3 | % | ||||||||||||||||||||
Central | 35 | 56 | 91 | 43 | 58 | 101 | -9.9 | % | ||||||||||||||||||||
Nororiental | - | 1 | 1 | 1 | 1 | 2 | -50.0 | % | ||||||||||||||||||||
Catatumbo Orinoquia | - | 8 | 8 | 5 | 11 | 16 | -50.0 | % | ||||||||||||||||||||
South | - | 7 | 7 | - | 7 | 7 | 0.0 | % | ||||||||||||||||||||
Minor fields | - | - | - | - | - | - | 0.0 | % | ||||||||||||||||||||
Total | 52 | 130 | 182 | 78 | 178 | 256 | -28.9 | % |
Development wells - Ecopetrol S.A. | ||||||||||||||||||||||||||||
1H 2012 | 1H 2011 | |||||||||||||||||||||||||||
Region | Direct | In partnership | Total | Direct | In partnership | Total | ∆ (%) | |||||||||||||||||||||
Magdalena | 37 | 99 | 136 | 62 | 201 | 263 | (48.3 | )% | ||||||||||||||||||||
Central | 72 | 105 | 177 | 91 | 121 | 212 | (16.5 | )% | ||||||||||||||||||||
Nororiental | 0 | 3 | 3 | 2 | 4 | 6 | (50.0 | )% | ||||||||||||||||||||
Catatumbo Orinoquia | 1 | 20 | 21 | 6 | 24 | 30 | (30.0 | )% | ||||||||||||||||||||
South | 1 | 12 | 13 | 1 | 15 | 16 | (18.8 | )% | ||||||||||||||||||||
Minor fields | 0 | 2 | 2 | 0 | 0 | 0 | 0.0 | % | ||||||||||||||||||||
Total | 111 | 241 | 352 | 162 | 365 | 527 | (33.2 | )% |
15 |
Lifting costs of Ecopetrol S.A.:
Lifting cost per barrel produced for Ecopetrol S.A. during the first half of 2012 was US$9.99 per barrel (based on the methodology approved by the U.S. Securities and Exchange Commission and employed by Ecopetrol, which does not include royalties in the calculation of cost per barrel), an increase of US$0.94 per barrel when compared to the same period of 2011, as a net result of:
· | Higher costs: +US$1,38 per barrel. |
o | High-price clauses in joint venture agreements (windfall profit clause on prices of crude) |
o | Increase in water treatment volumes, logistical plans implemented to timely address unexpected events |
o | Higher industrial services due to initiatives to reactivate wells. |
· | Revaluation of the Colombian peso versus the U.S. dollar: +US$0.23 per barrel. |
· | Lower costs from higher production volumes: -US$0.67 per barrel. |
d. | Refining |
Barrancabermeja Refinery:
Barrancabermeja Refinery | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Refinery runs* (mbod) | 218.1 | 230.1 | (5.2 | )% | 209.2 | 229.8 | (9.0 | )% | ||||||||||||||||
Utilization factor (%) | 79.0 | 82.7 | (4.5 | )% | 71.9 | 82.7 | (13.1 | )% |
* Includes volumes used in the refinery, not total volumes received.
Both crude throughputs and the utilization factor at the refinery during the second quarter of the year decreased compared to the same period last year, because of turnaround schedules of the crude units.
With regard to the modernization project, a contract was granted to carry out modifications on the U-250 unit. This phase was 10.9% complete by the end of the second quarter of the year.
The progress of the master plan for industrial services was 45.8% as of the end of the second quarter of the year.
Costs and margins of the Barrancabermeja refinery:
The refinery’s operating cash cost for the first semester of 2012 was US$6.82 per barrel, US$1.54 per barrel higher than the same period of last year, which was the result of higher costs generated by:
· | Lower throughput due to turnaround schedules: +US$0.58 per barrel. |
· | Higher costs due to turnaround schedules: +US$0.80 per barrel. |
· | Revaluation of the Colombian peso vs. the US dollar: +US$0.16 per barrel. |
16 |
Barrancabermeja Refinery | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Refining Margin (USD/bl) | 12.5 | 10.9 | 14.7 | % | 9.3 | 12.1 | (23.1 | )% |
The gross refining margin in the second quarter of 2012 increased compared to the same period last year due to more favorable prices in the production of products, primarily fuel oil.
Reficar S.A. (Cartagena Refinery):
Cartagena Refinery | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Refinery runs* (mbod) | 73.1 | 77.4 | (5.6 | )% | 73.4 | 77.8 | (5.7 | )% | ||||||||||||||||
Utilization factor (%) | 65.0 | 76.5 | (15.0 | )% | 60.9 | 84.5 | (27.9 | )% |
* Includes volumes used in the refinery, not total volumes received
In the second quarter of 2012, the throughput and the utilization factor decreased compared to the same period last year, due to lower availability of Caño Limón crude and turnaround schedules on the cracking unit.
Cartagena Refinery | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Refining Margin (USD/bl) | 5.6 | 6.8 | (17.6 | )% | 5.5 | 8.3 | (33.7 | )% |
Gross refining margin in the second quarter of 2012 decreased compared to the second quarter of last year owing to lower production of gasoline while turnaround schedules were being carried out at the cracking unit. Also, the quality of the crude loaded during May and June affected the profitability of products
As of June, the expansion and modernization project at the refinery was 68% complete.
e. | Transportation |
Transported volumes:
Transported volumes (mbod) | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Crude | 904.5 | 943.0 | (4.1 | )% | 906.1 | 902.4 | 0.4 | % | ||||||||||||||||
Refined Products | 287.8 | 278.6 | 3.3 | % | 302.2 | 278.5 | 8.5 | % | ||||||||||||||||
Total | 1,192.3 | 1,221.6 | (2.4 | )% | 1,208.3 | 1,180.9 | 2.3 | % |
During the second quarter of 2012, a lower volume was transported in comparison with the same period of 2011 as a result of: 1) reduction in pumping in the 20” Vasconia – GRB Oil Pipeline due to fewer crude requirements for loading the Barrancabermeja refinery, and 2) decreased use of the Caño Limón – Coveñas and Transandino oil pipelines.
17 |
The following are the highlights of the quarter:
Crude oil:
· | Increased transport capacity through the 14” Galán – Ayacucho system (20 MBOD in the second quarter of 2012 compared to 0 MBOD in the second quarter of 2011). |
· | Start-up of conceptual engineering for the technological development of crude: blended with LPG and condensed in Cusiana, and crude heating pilot in the 14” Galán – Ayacucho system. |
· | Beginning of construction of the Apiay-Monterrey line as part of the San Fernando Monterrey with a capacity of 390 MBOD |
Storage facilities:
· | Commencement of operation of the refurbished 50 kbd capacity TP 403 tank at the Apiay plant. |
· | Commencement of operation of the Ayacucho II pumping and refined products storage station, |
· | Commencement of operation of a 21 kilometer section of the Galan – Chimita Multipurpose Pipeline, helping reduce the use of drag reducing agents. |
· | Commencement of operation of a new LPG relief system at the Cartago Plant. |
Transportation costs:
The barrel/kilometer transport cost for the first semester of 2012 was COP$8.50/BKM, which represented an increase of COP$1.18/BKM compared to the same period of last year, due primarily to:
· | Higher costs of COP$+1.85/BKM associated with: 1) an increase in processing raw materials for higher volumes of drag reducing agents required to handle higher transportation volumes; 2) maintenance to ensure that the systems are operating properly and to address geotechnical maintenance issues associated with the harsh rain season; 3) higher depreciation given the start of operations of revamped systems and new pipelines and multipurpose lines; and 4) an increase in air surveillance hours and physical safety activities to ensure access to the southern and northeastern regions so maintenance work could be carried out and operations would not be disrupted. |
· | Lower costs of COP$0.67/BKM associated with higher volumes transported. |
Bicentenario Oil Pipeline:
During the second quarter of 2012, the financing requirements of phase I of the project were completed with the signing of a credit facility with Colombian banks totaling COP$2.1 trillion. The loan’s interest rate is DTF + 4.54% with a 12-year term and one-year grace period. In addition, construction continued on phase I (the Araguaney – Banadía line). The overall project was 55% completed.
18 |
Ecopetrol creates new affiliate CENIT:
In June, Ecopetrol’s Board of Directors approved the incorporation of a company specialized in hydrocarbon’s transport that will provide the following services: 1) transport, storage and logistical services for hydrocarbons and refined products in Colombia; 2) port services for international crude and refined product operations; and 3) multimodal transport services (pipelines, tanker trucks, rivers, maritime). This affiliate was named CENIT.
The drivers for incorporating this affiliate are: 1) meeting the transportation needs of the country’s producers in an integrated manner; 2) greater transparency to the market by separating the roles of owner, planner, operator and shipper within the transport systems; 3) ensure that the transport network is available for all of the more than 100 crude oil producers operating in the country today; 4) foster participation of non-producer investors in the transport business; 5) develop the country’s oil industry, capturing synergies for the growth of the Ecopetrol, including its subsidiaries and affiliates; and 6) maintain Ecopetrol’s value, offering alternatives for access by third parties to the transport systems.
The equity authorized and subscribed for Cenit amounts to one trillion three hundred thirty million pesos (COP$1,330,000,000.00) and ten million pesos (COP$10,000,000.00), respectively.
In July, Ecopetrol S.A.’s Board of Directors authorized the contribution into “Cenit” of all of Ecopetrol S.A.’s shares in the following companies: Oleoducto Central S.A. (Ocensa), Oleoducto de Colombia S.A. (ODC), Oleoducto Bicentenario S.A.S., ODL Finance S.A., Serviport S.A. and Ecopetrol Pipelines International Limited.
During the second half of 2012 CENIT will undergo a transition process in order to begin operations in 2013.
f. | Biofuels |
Ecodiesel Colombia S.A.:
Production | 2Q 2012 | 2Q 2011 | ∆ (%) | 1H 2012 | 1H 2011 | ∆ (%) | ||||||||||||||||||
Biodiesel (thousand tons) | 27.8 | 24.5 | 13.5 | % | 57.7 | 47.0 | 22.8 | % |
During the second quarter of 2012 biodiesel production increased as a result of stabilization of the acid esterification process, allowing fatty acids (a byproduct of the process) to be converted to biodiesel.
Bioenergy S.A.:
As of June 30, 2012, the Bioenergy project was 45.0% complete (42.5% on the industrial component and 50.9% on the agricultural component).
19 |
III. Organizational Consolidation, Social Corporate Responsibility and Corporate Government
a. | Organizational consolidation |
Health, Safety and Environment (HSE) performance:
HSE Index | 1H 2012 | 1H 2011 | ||||||
Accident frequency index (accidents per million labor hours) | 0.97 | 1.14 | ||||||
Environmental incidents* | 20 | 17 |
* The number of incidents could change after the end of the quarter given that accidents and incidents may be reclassified depending on the final result of the investigations.
Science and technology:
The following are the highlights of the quarter:
· | Patent granted to Ecopetrol S.A. in Colombia for invention of a “Method of residual sludge fluidization and hydrocarbon recovery in hydrocarbon storage tanks” technology. |
· | Patent invention for the technology: “Process for obtaining diesel from vegetable or animal oils by means of hydro treatment with reduced residency times and products achieved as a result.” |
Savings and economic benefits:
As a result of the application of technological solutions between the ICP (Ecopetrol´s R&D center) and the company’s operating areas, a total of US$141 million in economic benefits were reported in the second quarter of 2012 mainly in initiatives such as: 1) development of geostatistical models of production fields, 2) catalyst reformulation, and 3) reliability, environmental and energy integration strategies, among others.
b. | Corporate Responsibility |
Social investments:
During the first half of 2012 Ecopetrol invested COP$46 billion in social projects.
Stakeholders:
The following are some of the key milestones achieved in interactions with stakeholders during the second quarter of 2012:
· | A public Hearing was held in Tibu on June 26th |
· | Eleven roundtables were held with stakeholders. |
20 |
IV. Consolidated financial results2
The following are Ecopetrol’s consolidated financial statements:
Consolidated Income Statement
(COP$ Billion) | 2Q 2012 * | 2Q 2011 * | ∆ (%) | 1H 2012* | 1H 2011* | ∆ (%) | ||||||||||||||||||
Local Sales | 5,590.0 | 5,561.6 | 0.5 | % | 10,948.0 | 10,299.4 | 6.3 | % | ||||||||||||||||
Export Sales | 10,406.6 | 10,219.9 | 1.8 | % | 22,595.1 | 19,491.9 | 15.9 | % | ||||||||||||||||
Sales of services | 512.6 | 483.3 | 6.1 | % | 994.1 | 898.2 | 10.7 | % | ||||||||||||||||
Total Sales | 16,509.2 | 16,264.8 | 1.5 | % | 34,537.2 | 30,689.5 | 12.5 | % | ||||||||||||||||
Variable Costs | 7,365.0 | 7,309.8 | 0.8 | % | 15,144.4 | 13,432.0 | 12.7 | % | ||||||||||||||||
Fixed Costs | 2,176.1 | 2,033.6 | 7.0 | % | 4,155.7 | 3,702.7 | 12.2 | % | ||||||||||||||||
Cost of Sales | 9,541.1 | 9,343.4 | 2.1 | % | 19,300.1 | 17,134.7 | 12.6 | % | ||||||||||||||||
Gross profit | 6,968.1 | 6,921.4 | 0.7 | % | 15,237.1 | 13,554.8 | 12.4 | % | ||||||||||||||||
Operating Expenses | 783.1 | 861.6 | (9.1 | )% | 1,537.9 | 1,798.0 | (14.5 | )% | ||||||||||||||||
Operating Profit | 6,185.0 | 6,059.8 | 2.1 | % | 13,699.2 | 11,756.8 | 16.5 | % | ||||||||||||||||
Non Operating Loss | (419.3 | ) | (680.8 | ) | (38.4 | )% | (1,300.4 | ) | (1,327.2 | ) | (2.0 | )% | ||||||||||||
Income tax | 2,009.9 | 1,700.1 | 18.2 | % | 4,255.1 | 3,524.3 | 20.7 | % | ||||||||||||||||
Minority interest | 98.7 | (72.5 | ) | (236.1 | )% | 212.5 | 43.7 | 386.3 | % | |||||||||||||||
Net Income | 3,657.1 | 3,751.4 | (2.5 | )% | 7,931.2 | 6,861.6 | 15.6 | % | ||||||||||||||||
EBITDA | 7,456.3 | 7,617.5 | (2.1 | )% | 16,235.5 | 14,525.1 | 11.8 | % | ||||||||||||||||
EBITDA Margin | 45 | % | 47 | % | 47 | % | 47 | % |
* Not audited, for illustration purposes only
The highest individual contributions tototal sales (before eliminations) among affiliates during the second quarter of 2012, came from the Cartagena Refinery, with COP$2,021.1 billion; Hocol, with COP$921.3 billion; Equión, with COP$510.7 billion; Propilco S.A., with COP$328.5 billion; and Ocensa S.A., with COP$252.8 billion.
The affiliates with thehighest net income were Equión, with COP$181.6 billion and Hocol, with COP$75.9 billion. The highest net loss was reported by Reficar S.A. with COP$168.7 billion, Ecopetrol Oleo e Gas Brasil, with COP$115.0 billion and Ecopetrol America Inc., with COP$19.7 billion.
Ecopetrol del Perú, Ecopetrol do Brasil, Ecopetrol America and Bioenergy have not yet reported earnings either because they are in the pre-operating stage or are carrying out exploratory activities that have not yielded production (except for Ecopetrol America). The affiliates in the crude and product transport business report generate earnings for the group by lowering transport costs.
2 For purposes of consolidation of the first half of 2012, in addition to Ecopetrol’s results, those of the following subsidiaries have been included: Ecopetrol Oleo e Gas Do Brasil, Ecopetrol America Inc, Ecopetrol del Peru S.A., Hocol, Bioenergy S.A., Andean Chemicals Limited, ECP Global Energy, Propilco S.A., Comai, ODL Finance S.A., Black Gold Re Ltd., Ecopetrol Pipelines Limited, Oleoducto de Colombia, Ocensa S.A., Reficar S.A. , Oleoducto Bicentenario, Ecopetrol Capital A.G. , Equión Energía Limited, Ecopetrol Global Capital SLU, and Cenit Transport and Logistics of Hydrocarbons S.A.S (“Cenit”).
The consolidated financial statements for the first half of 2011 include the following subsidiaries: Ecopetrol Oleo e Gas Do Brasil, Ecopetrol America Inc, Ecopetrol del Peru S.A., Hocol, Bioenergy S.A., Andean Chemicals Limited, ECP Global Energy, Propilco S.A., Comai, ODL Finance S.A., Black Gold Re Ltd., Ecopetrol Transportation Company, Oleoducto de Colombia, Ocensa S.A., Reficar S.A. (as of February 2011), Oleoducto Bicentenario, Ecopetrol Capital A.G., Ecopetrol Transportation Investments Ltd., Equión Energía Limited (since January 24, 2011) and Ecopetrol Global Capital SLU.
21 |
Under the equity participation method, Offshore International Group (Savia Perú) contributed COP$31.0 billion, Ecodiesel COP$0.3 billion, Serviport COP$0.2 billion and Transgas de Occidente COP$0.1 billion.
EBITDAfor the second quarter of 2012 was COP$7,456.3 billion, similar to the EBITDA of the second quarter of 2011, and anEBITDA margin of 45%
Consolidated Balance Sheet
(COP$ Billion) | June 30, 2012 | March 31, 2012 | Δ (%) | |||||||||
Current Assets | 19,949.8 | 25,309.3 | (21.2 | )% | ||||||||
Long Term Assets | 76,991.7 | 76,856.2 | 0.2 | % | ||||||||
Total Assets | 96,941.5 | 102,165.5 | (5.1 | )% | ||||||||
Current Liabilities | 22,072.6 | 32,157.8 | (31.4 | )% | ||||||||
Long Term Liabilities | 22,352.9 | 21,258.2 | 5.1 | % | ||||||||
Total Liabilities | 44,425.5 | 53,416.0 | (16.8 | )% | ||||||||
Equity | 50,058.0 | 46,389.8 | 7.9 | % | ||||||||
Minority interest | 2,458.0 | 2,359.7 | 4.2 | % | ||||||||
Total Liabilities and Shareholders´ Equity | 96,941.5 | 102,165.5 | (5.1 | )% | ||||||||
Debit Memorandum accounts | 133,394.9 | 127,798.3 | ||||||||||
Credit Memorandum accounts | 116,494.6 | 105,619.5 |
22 |
V. Conference calls
Ecopetrol’s management will host two webcasts to review results for the second quarter of 2012:
Spanish | English |
July 25, 2012 | July 25, 2012 |
1:30 p.m. Bogota | 3:00 p.m. Bogota |
2:30 p.m. New York / Toronto | 4:00 p.m. New York / Toronto |
The webcast will be available on Ecopetrol’s websitewww.ecopetrol.com.co
Please access the site 10 minutes beforehand in order to download the necessary software. A copy of the webcast will remain available for one year following the live event.
About Ecopetrol S.A.
Ecopetrol S.A. (BVC: ECOPETROL; NYSE: EC; TSX: ECP) is the largest company in Colombia based on revenue, profits, assets and net equity. Ecopetrol is the only Colombian vertically integrated crude oil and natural gas company with operations in Colombia, Brazil, Peru and the U.S. Gulf Coast. Its affiliates include the following companies: Propilco, Black Gold Re Ltd., Ecopetrol Oleo e Gas do Brasil Ltda., Ecopetrol America Inc., Ecopetrol del Perú S.A., Hocol, Equión Energía Limited, Andean Chemicals Limited, COMAI, Bioenergy S.A., ODL Finance S.A., ECP Global Energy, Ecopetrol Transportation Company, Ocensa S.A., Oleoducto de Colombia, Refinería de Cartagena, Ecopetrol Transportation Investment, Ecopetrol Capital AG, Oleoducto Bicentenario de Colombia S.A.S., and Cenit Transport and Logistics of Hydrocarbons S.A.S . (“Cenit”).. Ecopetrol S.A. is one of the 40 largest oil companies in the world and one of the four main oil companies in Latin America. The company is majority owned by the Republic of Colombia (88.5%), and its shares trade on the Bolsa de Valores de Colombia S.A. (BVC) under the symbol ECOPETROL, the New York Stock Exchange (NYSE) under the symbol EC,and the Toronto Stock Exchange (TSX) under the symbol ECP. The company divides its operations into four business segments as follow: 1) exploration and production, 2) transport, 3) refining & petrochemicals, and 4) supply and marketing.
For more information on Ecopetrol, please visitwww.ecopetrol.com.co
23 |
Forward-looking statements
This news release contains forward-looking statements related to the prospects of the business, estimates for operating and financial results, and growth forecasts of Ecopetrol. These are projections, and, as such, are solely based on the expectations of management concerning the future of the company and its continued access to capital to finance the company’s business plan. Such forward-looking statements depend, essentially, on changes in market conditions, government regulations, competitive pressures, performance of the Colombian economy and industry, among other factors; therefore, they are subject to change without prior notice.
Contact information:
Investor Relations Director
Alejandro Giraldo
Telephone: +571-234-5190
E-mail:investors@ecopetrol.com.co
Media relations (Colombia)
Jorge Mauricio Tellez
Telephone: + 571-234-4329
E-mail:mauricio.tellez@ecopetrol.com.co
24 |
VI. | Exhibits |
Unaudited Income Statement
Ecopetrol S.A.
COP$ Million | 2Q 2012* | 2Q 2011* | ∆ (%) | 1Q 2012 | 1H 2012* | 1H 2011* | ∆ (%) | |||||||||||||||||||||
Income | ||||||||||||||||||||||||||||
Local Sales | 4,630,116 | 4,459,357 | 3.8 | % | 4,596,784 | 9,226,900 | 8,586,025 | 7.5 | % | |||||||||||||||||||
Export Sales | 8,463,542 | 7,617,575 | 11.1 | % | 9,132,191 | 17,595,733 | 14,274,908 | 23.3 | % | |||||||||||||||||||
Sales to free trade zone | 1,295,342 | 1,440,546 | (10.1 | )% | 1,347,609 | 2,642,951 | 2,743,034 | (3.6 | )% | |||||||||||||||||||
Sale of Services | 407,131 | 350,885 | 16.0 | % | 368,719 | 775,850 | 700,766 | 10.7 | % | |||||||||||||||||||
Total Income | 14,796,131 | 13,868,363 | 6.7 | % | 15,445,303 | 30,241,434 | 26,304,733 | 15.0 | % | |||||||||||||||||||
Cost of Sales | ||||||||||||||||||||||||||||
Variable Costs | ||||||||||||||||||||||||||||
Purchase of Hydrocarbons | 3,156,682 | 3,092,681 | 2.1 | % | 3,385,158 | 6,541,840 | 5,581,270 | 17.2 | % | |||||||||||||||||||
Amortization and Depletion | 834,448 | 1,009,901 | (17.4 | )% | 728,286 | 1,562,734 | 1,760,086 | (11.2 | )% | |||||||||||||||||||
Imported products | 1,887,354 | 1,475,373 | 27.9 | % | 1,854,002 | 3,741,356 | 2,810,960 | 33.1 | % | |||||||||||||||||||
Hydrocarbon Transportation Services (1) (2) | 502,120 | 404,492 | 24.1 | % | 512,507 | 1,014,627 | 802,454 | 26.4 | % | |||||||||||||||||||
Inventories | (340,950 | ) | 159,738 | (313.4 | )% | (319,656 | ) | (660,606 | ) | (253,223 | ) | 160.9 | % | |||||||||||||||
Other | 477,519 | 48,675 | 881.0 | % | 276,068 | 753,587 | 463,025 | 62.8 | % | |||||||||||||||||||
Fixed Costs | ||||||||||||||||||||||||||||
Depreciation | 312,211 | 285,343 | 9.4 | % | 301,230 | 613,441 | 556,983 | 10.1 | % | |||||||||||||||||||
Contracted Services | 711,373 | 658,773 | 8.0 | % | 612,128 | 1,323,501 | 1,052,705 | 25.7 | % | |||||||||||||||||||
Maintenance | 319,843 | 256,472 | 24.7 | % | 220,495 | 540,338 | 456,992 | 18.2 | % | |||||||||||||||||||
Labor Costs | 245,882 | 212,159 | 15.9 | % | 234,862 | 480,744 | 455,065 | 5.6 | % | |||||||||||||||||||
Other | 201,387 | 206,721 | (2.6 | )% | 161,698 | 363,085 | 375,578 | (3.3 | )% | |||||||||||||||||||
Total Cost of Sales | 8,307,869 | 7,810,328 | 6.4 | % | 7,966,778 | 16,274,648 | 14,061,895 | 15.7 | % | |||||||||||||||||||
Gross Profits | 6,488,262 | 6,058,035 | 7.1 | % | 7,478,525 | 13,966,786 | 12,242,838 | 14.1 | % | |||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||
Administration | 152,097 | 163,716 | (7.1 | )% | 151,092 | 303,189 | 291,825 | 3.9 | % | |||||||||||||||||||
Selling expenses (3) | 147,913 | 78,905 | 87.5 | % | 255,109 | 403,022 | 253,725 | 58.8 | % | |||||||||||||||||||
Exploration and Projects | 186,996 | 206,131 | (9.3 | )% | 168,142 | 355,138 | 697,302 | (49.1 | )% | |||||||||||||||||||
Operating Income/Loss | 6,001,256 | 5,609,283 | 7.0 | % | 6,904,182 | 12,905,437 | 10,999,986 | 17.3 | % | |||||||||||||||||||
Non Operating Income (expenses) | ||||||||||||||||||||||||||||
Financial Income | 1,307,117 | 1,153,622 | 13.3 | % | 1,259,336 | 2,566,453 | 2,168,448 | 18.4 | % | |||||||||||||||||||
Financial Expenses | (1,212,166 | ) | (1,634,603 | ) | 25.8 | % | (1,434,474 | ) | (2,646,637 | ) | (2,719,840 | ) | 2.7 | % | ||||||||||||||
Interest expenses | (122,802 | ) | (50,340 | ) | 143.9 | % | (55,608 | ) | (178,412 | ) | (69,315 | ) | 157.4 | % | ||||||||||||||
Non Financial Income | 204,290 | 134,241 | 52.2 | % | 168,889 | 373,179 | 362,707 | 2.9 | % | |||||||||||||||||||
Non Financial Expenses | (613,097 | ) | (334,202 | ) | 83.5 | % | (872,093 | ) | (1,485,192 | ) | (1,108,435 | ) | 34.0 | % | ||||||||||||||
Results from Subsidiaries | (33,349 | ) | 102,141 | (132.6 | )% | 443,963 | 410,616 | 438,839 | (6.4 | )% | ||||||||||||||||||
Income before income tax | 5,531,249 | 4,980,142 | 11.1 | % | 6,414,195 | 11,945,444 | 10,072,390 | 18.6 | % | |||||||||||||||||||
Provision for Income Tax | 1,855,770 | 1,565,811 | 18.5 | % | 2,071,143 | 3,926,913 | 3,253,382 | 20.7 | % | |||||||||||||||||||
Minority interest | ||||||||||||||||||||||||||||
Net Income | 3,675,479 | 3,414,331 | 7.6 | % | 4,343,052 | 8,018,531 | 6,819,008 | 17.6 | % | |||||||||||||||||||
EBITDA | 7,056,603 | 6,880,892 | 2.6 | % | 8,119,318 | 15,175,921 | 13,407,114 | 13.2 | % | |||||||||||||||||||
EBITDA MARGIN | 48 | % | 50 | % | 53 | % | 50 | % | 51 | % | ||||||||||||||||||
EARNINGS PER SHARE | 89.39 | 84.36 | 6.0 | % | 105.63 | 195.02 | 168.48 | 15.8 | % |
* Not audited, for illustration purposes only
(1) | For comparisons, in 2Q-2011 COP$161.1 billion, in 1Q-2011 COP$156.2 billion and in 1H-2011 COP$317.3 billion of fees for the export of hydrocarbons were reclassified from commercial expenses. |
(2) | For comparisons, in 1Q-2012 COP$299.7 billion hydrocarbons were reclassified from commercial expenses |
(3) | For comparisons, in 2Q-2011 COP$112.0 billion, in 1Q-2011 -COP$23.0 billion and in 1H-2011 COP$88.9 billion of operating provisions are included. 1Q-2012 includes an operational provision of –COP$41.8 billion. |
25 |
Balance Sheet
Unaudited
Ecopetrol S.A. | Ecopetrol Consolidated | |||||||||||||||||||||||
June 30, 2012 | March 31, 2012 | ∆ (%) | June 30, 2012 | March 31, 2012 | ∆ (%) | |||||||||||||||||||
COP$ Million | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Current Assets | ||||||||||||||||||||||||
Cash and cash equivalents | 4,063,131 | 8,211,902 | (50.5 | )% | 5,958,773 | 10,391,302 | (42.7 | )% | ||||||||||||||||
Investments | 600,592 | 2,748,141 | (78.1 | )% | 620,557 | 2,968,814 | (79.1 | )% | ||||||||||||||||
Accounts and notes receivable | 3,964,621 | 4,096,347 | (3.2 | )% | 4,983,644 | 4,694,777 | 6.2 | % | ||||||||||||||||
Inventories | 2,723,353 | 2,628,883 | 3.6 | % | 3,165,111 | 3,028,405 | 4.5 | % | ||||||||||||||||
Other | 4,182,511 | 3,080,110 | 35.8 | % | 5,221,695 | 4,226,032 | 23.6 | % | ||||||||||||||||
Total Current Assets | 15,534,208 | 20,765,383 | (25.2 | )% | 19,949,780 | 25,309,330 | (21.2 | )% | ||||||||||||||||
Non Current Assets | ||||||||||||||||||||||||
Investments | 18,619,650 | 20,765,513 | (10.3 | )% | 6,253,321 | 8,151,760 | (23.3 | )% | ||||||||||||||||
Accounts and notes receivable | 1,597,526 | 1,600,080 | (0.2 | )% | 440,354 | 489,924 | (10.1 | )% | ||||||||||||||||
Property, plant and equipment, net | 20,422,903 | 19,902,700 | 2.6 | % | 32,216,830 | 30,586,262 | 5.3 | % | ||||||||||||||||
Natural and environmental properties, Net | 13,935,851 | 13,580,349 | 2.6 | % | 16,456,955 | 16,128,155 | 2.0 | % | ||||||||||||||||
Resources delivered to administration | 292,287 | 286,316 | 2.1 | % | 321,666 | 321,666 | 0.0 | % | ||||||||||||||||
Other | 16,304,410 | 16,297,238 | 0.0 | % | 21,302,575 | 21,178,403 | 0.6 | % | ||||||||||||||||
Total Non Current Assets | 71,172,627 | 72,432,196 | (1.7 | )% | 76,991,701 | 76,856,170 | 0.2 | % | ||||||||||||||||
Total Assets | 86,706,835 | 93,197,579 | (7.0 | )% | 96,941,481 | 102,165,500 | (5.1 | )% | ||||||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||||||
Financial obligations | 448,892 | 450,190 | (0.3 | )% | 921,243 | 1,165,463 | (21.0 | )% | ||||||||||||||||
Accounts payable and related parties | 13,752,469 | 18,926,625 | (27.3 | )% | 13,888,744 | 19,139,843 | (27.4 | )% | ||||||||||||||||
Estimated liabilities and provisions | 1,467,326 | 1,305,326 | 12.4 | % | 2,264,872 | 2,050,600 | 10.4 | % | ||||||||||||||||
Other | 4,360,013 | 8,861,735 | (50.8 | )% | 4,997,754 | 9,801,864 | (49.0 | )% | ||||||||||||||||
Total Current Liabilities | 20,028,700 | 29,543,876 | (32.2 | )% | 22,072,613 | 32,157,770 | (31.4 | )% | ||||||||||||||||
Long Term Liabilities | ||||||||||||||||||||||||
Financial obligations | 5,239,811 | 5,423,065 | (3.4 | )% | 9,962,701 | 9,010,732 | 10.6 | % | ||||||||||||||||
Labor and pension plan obligations | 3,384,102 | 3,274,523 | 3.3 | % | 3,392,839 | 3,284,432 | 3.3 | % | ||||||||||||||||
Estimated liabilities and provisions | 3,998,027 | 3,966,518 | 0.8 | % | 4,110,787 | 4,076,182 | 0.8 | % | ||||||||||||||||
Other | 3,585,794 | 3,923,306 | (8.6 | )% | 4,886,495 | 4,886,896 | (0.0 | )% | ||||||||||||||||
Total Long Term Liabilities | 16,207,734 | 16,587,412 | (2.3 | )% | 22,352,822 | 21,258,242 | 5.1 | % | ||||||||||||||||
Total Liabilities | 36,236,434 | 46,131,288 | (21.4 | )% | 44,425,435 | 53,416,012 | (16.8 | )% | ||||||||||||||||
Minoritary Interest | 2,458,035 | 2,359,728 | 4.2 | % | ||||||||||||||||||||
Equity | 50,470,401 | 47,066,291 | 7.2 | % | 50,058,011 | 46,389,760 | 7.9 | % | ||||||||||||||||
Total Liabilities and Shareholders' Equity | 86,706,835 | 93,197,579 | (7.0 | )% | 96,941,481 | 102,165,500 | (5.1 | )% | ||||||||||||||||
Memorandum Debtor Accounts * | 127,360,652 | 121,666,784 | 133,394,876 | 127,798,266 | ||||||||||||||||||||
Memorandum Creditor Accounts * | 111,986,030 | 101,153,803 | 116,494,600 | 105,619,534 |
Notes
* Under Colombian GAAP, these accounts represent facts or circumstances from which rights or obligations could derive and affect the Company, however, these accounts are not included in the Balance Sheet
26 |
Unaudited Income Statement
Ecopetrol Consolidated
COP$ Million | ||||||||||||||||||||||||||||
2Q-2012* | 2Q-2011 * | ∆ (%) | 1Q-2012* | 1H 2012* | 1H 2011* | ∆ (%) | ||||||||||||||||||||||
Income | ||||||||||||||||||||||||||||
Local Sales | 5,590,008 | 5,561,553 | 0.5 | % | 5,357,979 | 10,947,987 | 10,299,373 | 6.3 | % | |||||||||||||||||||
Export Sales | 10,406,605 | 10,219,869 | 1.8 | % | 12,188,453 | 22,595,058 | 19,491,936 | 15.9 | % | |||||||||||||||||||
Sale of Services | 512,607 | 483,278 | 6.1 | % | 481,491 | 994,098 | 898,248 | 10.7 | % | |||||||||||||||||||
Total Income | 16,509,220 | 16,264,700 | 1.5 | % | 18,027,923 | 34,537,143 | 30,689,557 | 12.5 | % | |||||||||||||||||||
Cost of Sales | ||||||||||||||||||||||||||||
Variable Costs | ||||||||||||||||||||||||||||
Purchase of Hydrocarbons | 3,452,230 | 3,679,313 | (6.2 | )% | 4,513,195 | 7,965,425 | 7,149,942 | 11.4 | % | |||||||||||||||||||
Amortization and Depletion | 976,666 | 1,137,885 | (14.2 | )% | 899,870 | 1,876,536 | 2,017,612 | (7.0 | )% | |||||||||||||||||||
Imported products | 2,574,184 | 2,077,996 | 23.9 | % | 2,401,767 | 4,975,951 | 3,868,788 | 28.6 | % | |||||||||||||||||||
Hydrocarbon Transportation Services | 377,385 | 285,546 | 32.2 | % | 247,760 | 625,145 | 478,071 | 30.8 | % | |||||||||||||||||||
Inventories | (447,303 | ) | 169,587 | (363.8 | )% | (291,843 | ) | (739,146 | ) | (328,315 | ) | 125.1 | % | |||||||||||||||
Other | 431,830 | (40,575 | ) | (1,164.3 | )% | 8,637 | 440,467 | 245,879 | 79.1 | % | ||||||||||||||||||
Fixed Costs | ||||||||||||||||||||||||||||
Depreciation | 470,067 | 463,758 | 1.4 | % | 449,018 | 919,085 | 890,725 | 3.2 | % | |||||||||||||||||||
Contracted Services | 723,556 | 620,204 | 16.7 | % | 619,483 | 1,343,039 | 1,049,224 | 28.0 | % | |||||||||||||||||||
Maintenance | 391,739 | 377,131 | 3.9 | % | 318,431 | 710,170 | 667,306 | 6.4 | % | |||||||||||||||||||
Labor Costs | 264,920 | 275,084 | (3.7 | )% | 252,444 | 517,364 | 521,551 | (0.8 | )% | |||||||||||||||||||
Other | 325,768 | 297,460 | 9.5 | % | 340,313 | 666,081 | 573,933 | 16.1 | % | |||||||||||||||||||
Total Cost of Sales | 9,541,042 | 9,343,389 | 2.1 | % | 9,759,075 | 19,300,117 | 17,134,716 | 12.6 | % | |||||||||||||||||||
Gross Profits | 6,968,178 | 6,921,311 | 0.7 | % | 8,268,848 | 15,237,026 | 13,554,841 | 12.4 | % | |||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||
Administration | 218,458 | 324,507 | (32.7 | )% | 254,768 | 473,226 | 545,282 | (13.2 | )% | |||||||||||||||||||
Selling expenses | 197,996 | 200,998 | (1.5 | )% | 269,847 | 467,843 | 399,801 | 17.0 | % | |||||||||||||||||||
Exploration and Projects | 366,665 | 336,049 | 9.1 | % | 230,199 | 596,864 | 852,961 | (30.0 | )% | |||||||||||||||||||
Operating Income/Loss | 6,185,059 | 6,059,757 | 2.1 | % | 7,514,034 | 13,699,093 | 11,756,797 | 16.5 | % | |||||||||||||||||||
Non Operating Income (expenses) | ||||||||||||||||||||||||||||
Financial Income | 2,012,010 | 1,334,302 | 50.8 | % | 1,936,070 | 3,948,080 | 2,477,549 | 59.4 | % | |||||||||||||||||||
Financial Expenses | (1,911,282 | ) | (1,766,418 | ) | 8.2 | % | (1,938,915 | ) | (3,850,197 | ) | (2,949,723 | ) | 30.5 | % | ||||||||||||||
Interest expenses | (175,415 | ) | (90,628 | ) | 93.6 | % | (102,764 | ) | (278,179 | ) | (143,363 | ) | 94.0 | % | ||||||||||||||
Non Financial Income | 242,122 | 248,334 | (2.5 | )% | 177,038 | 419,160 | 500,379 | (16.2 | )% | |||||||||||||||||||
Non Financial Expenses | (586,685 | ) | (406,374 | ) | 44.4 | % | (952,622 | ) | (1,539,307 | ) | (1,212,023 | ) | 27.0 | % | ||||||||||||||
Income before income tax | 5,765,809 | 5,378,973 | 7.2 | % | 6,632,841 | 12,398,650 | 10,429,616 | 18.9 | % | |||||||||||||||||||
Provision for Income Tax | 2,009,931 | 1,700,145 | 18.2 | % | 2,245,157 | 4,255,088 | 3,524,320 | 20.7 | % | |||||||||||||||||||
Minority interest | 98,737 | (72,471 | ) | (236.2 | )% | 113,742 | 212,479 | 43,679 | 386.5 | % | ||||||||||||||||||
Net Income | 3,657,141 | 3,751,299 | (2.5 | )% | 4,273,942 | 7,931,083 | 6,861,617 | 15.6 | % | |||||||||||||||||||
EBITDA | 7,456,278 | 7,617,537 | (2.1 | )% | 8,779,235 | 16,235,513 | 14,525,075 | 11.8 | % | |||||||||||||||||||
EBITDA MARGIN | 45 | % | 47 | % | 49 | % | 47 | % | 47 | % |
Notes
* According to the Public Accounting Framework, Colombian companies only have the obligation to consolidate their financial statements at the end of each fiscal year. Therefore, the quarterly figures in this report are not audited and they do not constitute a formal consolidation of Ecopetrol's financial statements though they do adjust to the methodology defined for this purpose.
This statement is not audited
For comparative purposes reclasifications were made in the first quarter of 2011 in financial income and expenses regarding OCENSA's fx difference
27 |
Unaudited Cash Flow Statement
Ecopetrol S.A.
COP$ million | 2Q 2012 * | 2Q 2011 * | ∆ (%) | 1Q 2012 * | 1H 2012* | 1H 2011* | ∆ (%) | |||||||||||||||||||||
Cash flow provided by operating activities: | ||||||||||||||||||||||||||||
Net income | 3,675,480 | 3,414,331 | 7.6 | % | 4,343,051 | 8,018,531 | 6,819,008 | 17.6 | % | |||||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 1,456,323 | 1,412,863 | 3.1 | % | 1,216,158 | 2,672,481 | 2,578,284 | 3.6 | % | |||||||||||||||||||
Net provisions | 109,310 | (141,010 | ) | 177.5 | % | 124,416 | 233,726 | (93,270 | ) | 350.6 | % | |||||||||||||||||
Disposal of property, plant and equipment | (36 | ) | - | 0.0 | % | 150 | 114 | 399 | -71.4 | % | ||||||||||||||||||
Loss for disposal of property, plant and equipment | - | - | 0.0 | % | - | - | - | 0.0 | % | |||||||||||||||||||
Loss for disposal of natural and environmental resources | - | - | 0.0 | % | 3,490 | 3,490 | - | 0.0 | % | |||||||||||||||||||
Loss for disposal of other assets | - | 209 | -100.0 | % | - | - | 268 | -100.0 | % | |||||||||||||||||||
Income (loss) from equity method on affiliated companies | 33,348 | (102,141 | ) | 132.6 | % | (443,964 | ) | (410,616 | ) | (438,839 | ) | 6.4 | % | |||||||||||||||
Net changes in operating assets and liabilities: | ||||||||||||||||||||||||||||
Accounts and notes receivable | (959,449 | ) | (758,540 | ) | 26.5 | % | 1,179,757 | 220,308 | (2,060,486 | ) | 110.7 | % | ||||||||||||||||
Inventories | (84,014 | ) | 145,495 | -157.7 | % | (232,729 | ) | (316,743 | ) | (248,193 | ) | 27.6 | % | |||||||||||||||
Deferred and other assets | (89,003 | ) | (1,777 | ) | 4908.6 | % | 484,146 | 395,143 | (1,544,261 | ) | 125.6 | % | ||||||||||||||||
Accounts payable and related parties | (497,657 | ) | 1,131,315 | -144.0 | % | 2,193,884 | 1,696,227 | 2,513,138 | -32.5 | % | ||||||||||||||||||
Taxes payable | (4,771,670 | ) | (1,537,495 | ) | 210.4 | % | 1,384,168 | (3,387,502 | ) | 1,879,274 | -280.3 | % | ||||||||||||||||
Labor obligations | 28,097 | 3,388 | 729.3 | % | (42,360 | ) | (14,263 | ) | (11,138 | ) | 28.1 | % | ||||||||||||||||
Estimated liabilities and provisions | (68,270 | ) | 45,545 | -249.9 | % | (115,274 | ) | (183,544 | ) | (47,903 | ) | 283.2 | % | |||||||||||||||
Cash provided by operating activities | (1,167,541 | ) | 3,612,183 | -132.3 | % | 10,094,893 | 8,927,352 | 9,346,281 | -4.5 | % | ||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||||
Payment for purchase of Companies, net of cash acquired | - | - | 0.0 | % | - | - | (813,145 | ) | 100.0 | % | ||||||||||||||||||
Purchase of investment securities | (444,395 | ) | (5,073,296 | ) | 91.2 | % | (6,871,316 | ) | (7,315,711 | ) | (9,585,929 | ) | 23.7 | % | ||||||||||||||
Redemption of investment securities | 4,400,585 | 5,334,833 | -17.5 | % | 2,457,636 | 6,858,221 | 8,535,622 | -19.7 | % | |||||||||||||||||||
Sale of property, plant and equipment | - | 198 | -100.0 | % | - | - | 1,620 | 0.0 | % | |||||||||||||||||||
Investment in natural and environmental resources | (1,009,181 | ) | (981,219 | ) | -2.8 | % | (542,001 | ) | (1,551,182 | ) | (1,394,516 | ) | 11.2 | % | ||||||||||||||
Additions to property, plant and equipment | (834,476 | ) | (1,408,428 | ) | 40.8 | % | (1,191,579 | ) | (2,026,055 | ) | (2,560,829 | ) | 20.9 | % | ||||||||||||||
Net cash used in investing activities | 2,112,533 | (2,127,912 | ) | 199.3 | % | (6,147,260 | ) | (4,034,727 | ) | (5,817,177 | ) | 30.6 | % | |||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||||
Financial obligations | (173,986 | ) | (144,560 | ) | 20.4 | % | (71,316 | ) | (245,302 | ) | (204,842 | ) | 19.8 | % | ||||||||||||||
Received from associates - capitalization | - | 70 | -100.0 | % | - | - | 27 | -100.0 | % | |||||||||||||||||||
Dividends | (4,919,777 | ) | (1,983,151 | ) | 148.1 | % | 32,542 | (4,887,235 | ) | (1,921,254 | ) | 154.4 | % | |||||||||||||||
Net cash used in financing activities | (5,093,763 | ) | (2,127,641 | ) | 139.4 | % | (38,774 | ) | (5,132,537 | ) | (2,126,069 | ) | 141.4 | % | ||||||||||||||
Net increase (decrease) in cash and cash equivalents | (4,148,771 | ) | (643,370 | ) | 544.8 | % | 3,908,859 | (239,912 | ) | 1,403,035 | -117.1 | % | ||||||||||||||||
Cash and cash equivalents at the beginnig of the year | 8,211,902 | 3,638,488 | 125.7 | % | 4,303,043 | 4,303,043 | 1,592,083 | 170.3 | % | |||||||||||||||||||
Cash and cash equivalents at the end of the year | 4,063,131 | 2,995,118 | 35.7 | % | 8,211,902 | 4,063,131 | 2,995,118 | 35.7 | % |
NOTES:
* Not audited, for illustration purposes only.
28 |
Unaudited Cash Flow Statement
Ecopetrol Consolidated
COP$ million | 2Q 2012 * | 2Q 2011 * | ∆ (%) | 1Q 2012 * | 1H 2012 | 1H 2011 | ∆ (%) | |||||||||||||||||||||
Cash flow provided by operating activities: | ||||||||||||||||||||||||||||
Net income | 3,657,140 | 3,751,302 | (2.5 | %) | 4,273,943 | 7,931,083 | 6,861,619 | 15.6 | % | |||||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||||||||||||||||||||||
Minority interest | 98,737 | 116,150 | -15 | % | 113,742 | 212,479 | 43,679 | 386 | % | |||||||||||||||||||
Depreciation, depletion and amortization | 1,823,454 | 1,732,731 | 5.2 | % | 1,583,761 | 3,407,215 | 3,189,127 | 6.8 | % | |||||||||||||||||||
Net provisions | 115,315 | (138,193 | ) | 183.4 | % | 128,594 | 243,909 | (91,235 | ) | 367.3 | % | |||||||||||||||||
Disposal of property, plant and equipment | - | - | 0.0 | % | - | - | - | 0.0 | % | |||||||||||||||||||
Loss for disposal of property, plant and equipment | (36 | ) | - | 0.0 | % | 150 | 114 | 399 | (71.4 | %) | ||||||||||||||||||
Loss for disposal of natural and environmental resources | - | - | 0.0 | % | 3,490 | 3,490 | - | 0.0 | % | |||||||||||||||||||
Loss for disposal of other assets | - | 209 | (100.0 | %) | - | - | 268 | (100.0 | %) | |||||||||||||||||||
Income (loss) from equity method on affiliated companies | (31,611 | ) | (36,021 | ) | 12.2 | % | (21,924 | ) | (53,535 | ) | (79,545 | ) | 32.7 | % | ||||||||||||||
Net changes in operating assets and liabilities: | ||||||||||||||||||||||||||||
Accounts and notes receivable | (1,238,555 | ) | (642,710 | ) | (92.7 | %) | (728,481 | ) | (1,967,036 | ) | (1,868,794 | ) | 5.3 | % | ||||||||||||||
Inventories | (130,480 | ) | 102,836 | (226.9 | %) | (267,871 | ) | (398,351 | ) | (382,537 | ) | 4.1 | % | |||||||||||||||
Deferred and other assets | (167,193 | ) | (173,519 | ) | 3.6 | % | 299,003 | 131,810 | (607,266 | ) | 121.7 | % | ||||||||||||||||
Accounts payable and related parties | (16,347 | ) | 1,607,185 | (101.0 | %) | 2,365,608 | 2,349,261 | 2,618,416 | (10.3 | %) | ||||||||||||||||||
Taxes payable | (4,673,081 | ) | (1,739,661 | ) | 168.6 | % | 981,473 | (3,691,608 | ) | 441,226 | (936.7 | %) | ||||||||||||||||
Labor obligations | 38,067 | 6,236 | 510.4 | % | (67,771 | ) | (29,704 | ) | (6,725 | ) | 341.7 | % | ||||||||||||||||
Estimated liabilities and provisions | (654,436 | ) | 195,085 | (435.5 | %) | 601,262 | (53,174 | ) | 642,678 | (108.3 | %) | |||||||||||||||||
Cash provided by operating activities | (1,179,026 | ) | 4,781,630 | (124.7 | %) | 9,264,979 | 8,085,953 | 10,761,310 | (24.9 | %) | ||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||||
Payment for purchase of Companies, net of cash acquired | - | - | 0.0 | % | - | - | (813,145 | ) | 100.0 | % | ||||||||||||||||||
Purchase of investment securities | (444,395 | ) | (5,073,296 | ) | (91.2 | %) | (6,871,316 | ) | (7,315,711 | ) | (9,585,929 | ) | 23.7 | % | ||||||||||||||
Redemption of investment securities | 4,700,983 | 5,028,631 | (6.5 | %) | 2,474,274 | 7,175,257 | 8,648,329 | (17.0 | %) | |||||||||||||||||||
Sale of property, plant and equipment | - | 909 | (100.0 | %) | - | - | 1,620 | (100.0 | %) | |||||||||||||||||||
Investment in natural and environmental resources | (1,171,691 | ) | (1,153,444 | ) | 1.6 | % | (1,541,153 | ) | (2,712,844 | ) | (2,332,837 | ) | 16.3 | % | ||||||||||||||
Additions to property, plant and equipment | (2,136,508 | ) | (2,341,292 | ) | 8.7 | % | (1,148,214 | ) | (3,284,722 | ) | (4,255,862 | ) | 22.8 | % | ||||||||||||||
Net cash used in investing activities | 948,389 | (3,538,492 | ) | (126.8 | %) | (7,086,409 | ) | (6,138,020 | ) | (8,337,824 | ) | 26.4 | % | |||||||||||||||
Cash flows financing activities: | ||||||||||||||||||||||||||||
Minority interest | (430 | ) | (253,418 | ) | 99.8 | % | (6,645 | ) | (7,075 | ) | 562,299 | (101.3 | %) | |||||||||||||||
Financial obligations | 718,315 | 244,422 | 193.9 | % | 1,601,207 | 2,319,522 | 166,131 | 1,296.2 | % | |||||||||||||||||||
Received from associates - capitalization | - | 70 | (100.0 | %) | - | - | 27 | (100.0 | %) | |||||||||||||||||||
Dividends | (4,919,777 | ) | (1,983,151 | ) | 100.0 | % | 32,542 | (4,887,235 | ) | (1,921,254 | ) | 154.4 | % | |||||||||||||||
Net cash used in financing activities | (4,201,892 | ) | (1,992,077 | ) | 110.9 | % | 1,627,104 | (2,574,788 | ) | (1,192,797 | ) | 115.9 | % | |||||||||||||||
Net increase (decrease) in cash and cash equivalents | (4,432,529 | ) | (748,939 | ) | 491.8 | % | 3,805,674 | (626,855 | ) | 1,230,689 | (150.9 | %) | ||||||||||||||||
Cash and cash equivalents at the beginnig of the year | 10,391,302 | 5,703,406 | 82.2 | % | 6,585,628 | 6,585,628 | 3,726,778 | 76.7 | % | |||||||||||||||||||
Cash and cash equivalents at the end of the year | 5,958,773 | 4,954,467 | 20.3 | % | 10,391,302 | 5,958,773 | 4,957,467 | 20.2 | % |
Notes
* According to the Public Accounting Framework, Colombian companies only have the obligation to consolidate their financial statements at the end of each fiscal year, therefore the quarterly figures in this report are not audited and they do not constitute a formal consolidation of Ecopetrol’s financial statement, though they do adjust to the methodology defined for this purpose.
29 |
Calculation and Reconciliation of EBITDA
Ecopetrol S.A.
COP$ Millions | 2Q 2012 * | 2Q 2011 * | ∆ (%) | 1Q 2012* | 1H 2012* | 1H 2011* | ∆ (%) | |||||||||||||||||||||
EBITDA CALCULATION | ||||||||||||||||||||||||||||
Operating income | 6,001,256 | 5,609,283 | 7.0 | % | 6,904,182 | 12,905,437 | 10,999,986 | 17.3 | % | |||||||||||||||||||
Plus: Depreciations, depletions and amortizations | 1,055,347 | 1,271,609 | -17.0 | % | 1,215,136 | 2,270,484 | 2,407,128 | -5.7 | % | |||||||||||||||||||
UNCONSOLIDATED EBITDA | 7,056,603 | 6,880,892 | 2.6 | % | 8,119,318 | 15,175,921 | 13,407,114 | 13.2 | % | |||||||||||||||||||
RECONCILIATION NET INCOME TO EBITDA | ||||||||||||||||||||||||||||
Net Income | 3,675,480 | 3,414,331 | 7.6 | % | 4,343,051 | 8,018,531 | 6,819,008 | 17.6 | % | |||||||||||||||||||
Depreciations, depletions and amortizations | 1,055,347 | 1,271,609 | -17.0 | % | 1,215,136 | 2,270,484 | 2,407,128 | -5.7 | % | |||||||||||||||||||
Financial income | (1,307,117 | ) | (1,153,622 | ) | 13.3 | % | (1,259,336 | ) | (2,566,453 | ) | (2,168,448 | ) | 18.4 | % | ||||||||||||||
Financial expenses | 1,334,968 | 1,684,943 | -20.8 | % | 1,490,081 | 2,825,049 | 2,789,155 | 1.3 | % | |||||||||||||||||||
Non financial income | (122,647 | ) | (119,220 | ) | 2.9 | % | (250,531 | ) | (373,179 | ) | (370,937 | ) | 0.6 | % | ||||||||||||||
Non financial expenses | 531,454 | 319,181 | 66.5 | % | 953,738 | 1,485,192 | 1,116,665 | 33.0 | % | |||||||||||||||||||
Results in subsidiaries | 33,348 | (102,141 | ) | -132.6 | % | (443,964 | ) | (410,616 | ) | (438,839 | ) | -6.4 | % | |||||||||||||||
Provision for income tax | 1,855,770 | 1,565,811 | 18.5 | % | 2,071,143 | 3,926,913 | 3,253,382 | 20.7 | % | |||||||||||||||||||
UNCONSOLIDATED EBITDA | 7,056,603 | 6,880,892 | 2.6 | % | 8,119,318 | 15,175,921 | 13,407,114 | 13.2 | % |
Ecopetrol Consolidated
COP$ Millions | 2Q 2012 * | 2Q 2011 * | ∆ (%) | 1Q 2012* | 1H 2012* | 1H 2011* | ∆ (%) | |||||||||||||||||||||
EBITDA CALCULATION | ||||||||||||||||||||||||||||
Operating income | 6,185,059 | 6,059,757 | 2.1 | % | 7,514,034 | 13,699,093 | 11,756,797 | 16.5 | % | |||||||||||||||||||
Plus: Depreciations, depletions and amortizations | 1,481,535 | 1,673,938 | -11.5 | % | 1,499,788 | 2,981,323 | 3,102,983 | -3.9 | % | |||||||||||||||||||
Minority interest | (210,316 | ) | (116,158 | ) | 81.1 | % | (234,587 | ) | (444,903 | ) | (328,778 | ) | 35.3 | % | ||||||||||||||
CONSOLIDATED EBITDA | 7,456,278 | 7,617,537 | -2.1 | % | 8,779,235 | 16,235,513 | 14,531,002 | 11.7 | % | |||||||||||||||||||
RECONCILIATION NET INCOME TO EBITDA | ||||||||||||||||||||||||||||
Net income | 3,657,141 | 3,751,300 | -2.5 | % | 4,273,942 | 7,931,083 | 6,861,617 | 15.6 | % | |||||||||||||||||||
Depreciations, depletions and amortizations | 1,505,722 | 1,673,938 | -10.0 | % | 1,475,601 | 2,981,323 | 3,102,983 | -3.9 | % | |||||||||||||||||||
Financial income | (1,980,444 | ) | (1,301,682 | ) | 52.1 | % | (1,912,702 | ) | (3,893,146 | ) | (2,386,231 | ) | 63.2 | % | ||||||||||||||
Financial expenses | 2,086,743 | 1,860,447 | 12.2 | % | 2,040,233 | 4,126,976 | 3,081,313 | 33.9 | % | |||||||||||||||||||
Non financial income | (267,950 | ) | (313,313 | ) | -14.5 | % | (206,143 | ) | (474,093 | ) | (607,631 | ) | -22.0 | % | ||||||||||||||
Non financial expenses | 556,714 | 435,332 | 27.9 | % | 983,992 | 1,540,706 | 1,233,803 | 24.9 | % | |||||||||||||||||||
Minority interest on net income | 98,737 | (72,472 | ) | -236.2 | % | 113,742 | 212,479 | 43,679 | 386.5 | % | ||||||||||||||||||
Provision for income taxes | 2,009,931 | 1,700,145 | 18.2 | % | 2,245,157 | 4,255,088 | 3,524,320 | 20.7 | % | |||||||||||||||||||
Minority interest on Ebitda | (210,316 | ) | (116,158 | ) | 81.1 | % | (234,587 | ) | (444,903 | ) | (328,778 | ) | 35.3 | % | ||||||||||||||
CONSOLIDATED EBITDA | 7,456,278 | 7,617,537 | -2.1 | % | 8,779,235 | 16,235,513 | 14,525,075 | 11.8 | % |
* Not audited, for illustration purposes only
30 |
VII. Subsidiaries results
Note: The financial statements of subsidiaries are not audited.
Exploration and Production
1. | Hocol: |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Local Sales | 0.7 | 0.8 | 2.7 | 2.9 | ||||||||||||
Export Sales | 920.6 | 898.9 | 2,005.9 | 1,788.5 | ||||||||||||
Total Sales | 921.3 | 899.7 | 2,008.6 | 1,791.4 | ||||||||||||
Variable Costs | 644.8 | 570.6 | 1,351.5 | 1,095.9 | ||||||||||||
Fixed Costs | 111.9 | 114.5 | 212.9 | 204.9 | ||||||||||||
Cost of Sales | 756.7 | 685.1 | 1,564.4 | 1,300.8 | ||||||||||||
Gross profit | 164.6 | 214.6 | 444.2 | 490.6 | ||||||||||||
Operating Expenses | 76.1 | 46.7 | 114.1 | 55.7 | ||||||||||||
Operating Profit | 88.5 | 167.9 | 330.1 | 435.0 | ||||||||||||
Profit/(Loss) before taxes | 112.1 | 187.0 | 363.0 | 462.8 | ||||||||||||
Income tax | 36.2 | 60.2 | 100.2 | 150.0 | ||||||||||||
Net Income/Loss | 75.9 | 126.8 | 262.8 | 312.8 | ||||||||||||
EBITDA margin | 17 | % | 27 | % | 24 | % | 32 | % | ||||||||
EBITDA to EC GROUP* | 160.0 | 240.5 | 481.3 | 577.3 |
*EBITDA (COLGAAP) contribution to EC group
Balance Sheet | ||||||||
(COP$ Billion) | As of June 30, 2012 | As of March 31, 2012 | ||||||
Current Assets | 1,059.9 | 1,226.6 | ||||||
Long Term Assets | 1,628.5 | 1,606.4 | ||||||
Total Assets | 2,688.4 | 2,833.0 | ||||||
Current Liabilities | 485.0 | 691.9 | ||||||
Long Term Liabilities | 148.6 | 158.5 | ||||||
Deferred taxes | - | - | ||||||
Total Liabilities | 633.6 | 850.4 | ||||||
Equity | 2,054.8 | 1,982.6 | ||||||
Total Liabilities and Shareholders´ Equity | 2,688.4 | 2,833.0 |
31 |
2. | Savia Perú |
Income Statement | ||||||||||||||||
US$ million | 2Q 2012 | 2Q 2011 | As of June 30, 2012 | As of June 30, 2011 | ||||||||||||
Local Sales | 162.1 | 102.1 | 240.2 | 200.8 | ||||||||||||
Sales of services | - | 3.1 | - | 5.6 | ||||||||||||
Total Sales | 162.1 | 105.2 | 240.2 | 206.4 | ||||||||||||
Variable Costs | 40.4 | 46.5 | 58.1 | 84.5 | ||||||||||||
Fixed Costs | 40.3 | 13.9 | 56.6 | 26.3 | ||||||||||||
Cost of Sales | 80.7 | 60.4 | 114.7 | 110.8 | ||||||||||||
Gross profit | 81.4 | 44.8 | 125.6 | 95.6 | ||||||||||||
Operating Expenses | 25.1 | 15.0 | 35.4 | 25.0 | ||||||||||||
Operating Profit | 56.3 | 29.8 | 90.2 | 70.6 | ||||||||||||
Profit/(Loss) before taxes | 57.2 | 29.8 | 90.2 | 70.6 | ||||||||||||
Income tax | 13.9 | 3.3 | 24.5 | 10.8 | ||||||||||||
Deferred taxes | 3.6 | 3.1 | 3.2 | 8.0 | ||||||||||||
Net Income/Loss | 39.7 | 23.4 | 62.4 | 51.8 | ||||||||||||
EBITDA | 96.9 | 41.9 | 145.8 | 93.5 | ||||||||||||
EBITDA margin | 60 | % | 40 | % | 61 | % | 47 | % |
* Total Ebitda of Savia in 2Q of 2012. In the report of 2Q 2011 Ebitda figure was prorated based on Ecopetrol´s interest in Savia.
Balance Sheet | ||||||||
US$ million | As of June 30, 2012 | As of February 29, 2012 | ||||||
Current Assets | 233.6 | 251.3 | ||||||
Long Term Assets | 604.5 | 582.6 | ||||||
Total Assets | 838.1 | 833.9 | ||||||
Current Liabilities | 173.9 | 196.1 | ||||||
Long Term Liabilities | 156.0 | 169.4 | ||||||
Total Liabilities | 329.9 | 365.5 | ||||||
Equity | 508.2 | 468.4 | ||||||
Total Liabilities and Shareholders´ Equity | 838.1 | 833.9 |
32 |
3. | Equión |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Local Sales | 46.3 | 29.1 | 101.6 | 53.6 | ||||||||||||
Export Sales | 464.4 | 447.7 | 971.9 | 863.6 | ||||||||||||
Sales of services | - | 0.9 | - | 1.6 | ||||||||||||
Total Sales | 510.7 | 477.7 | 1,073.5 | 918.8 | ||||||||||||
Variable Costs | 176.9 | 280.2 | 389.3 | 448.4 | ||||||||||||
Fixed Costs | 41.5 | 29.0 | 73.0 | 53.3 | ||||||||||||
Cost of Sales | 218.4 | 309.2 | 462.3 | 501.7 | ||||||||||||
Gross profit | 292.3 | 168.5 | 611.2 | 417.1 | ||||||||||||
Operating Expenses | 20.0 | 119.6 | 32.6 | 125.2 | ||||||||||||
Operating Profit | 272.3 | 48.9 | 578.6 | 291.9 | ||||||||||||
Profit/(Loss) before taxes | 294.9 | (76.1 | ) | 618.5 | 183.4 | |||||||||||
Income tax | 113.4 | 62.6 | 217.6 | 110.6 | ||||||||||||
Net Income/Loss | 181.5 | (138.7 | ) | 400.9 | 72.8 | |||||||||||
EBITDA margin | 65 | % | 16 | % | 65 | % | 38 | % | ||||||||
EBITDA to EC GROUP* | 169.8 | 40.1 | 356.8 | 178.6 |
*EBITDA (COLGAAP) contribution to EC group
Balance Sheet | ||||||||
(COP$ Billion) | As of June 30, 2012 | As of March 31, 2012 | ||||||
Current Assets | 1,217.1 | 1,281.5 | ||||||
Long Term Assets | 2,246.1 | 2,170.6 | ||||||
Total Assets | 3,463.2 | 3,452.1 | ||||||
Current Liabilities | 658.0 | 859.5 | ||||||
Long Term Liabilities | 202.3 | 169.4 | ||||||
Deferred taxes | - | - | ||||||
Total Liabilities | 860.3 | 1,028.9 | ||||||
Equity | 2,602.9 | 2,423.2 | ||||||
Total Liabilities and Shareholders´ Equity | 3,463.2 | 3,452.1 |
33 |
Refining and Petrochemicals
1. | Propilco |
Sales volume (tons) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Polypropylene | 91,568 | 91,955 | 192,660 | 187,470 | ||||||||||||
Polypropylene marketing for COMAI | 2,588 | 2,461 | 5,384 | 5,074 | ||||||||||||
Polyethylene marketing | 2,642 | - | 5,445 | - | ||||||||||||
Total | 96,798 | 94,416 | 203,490 | 192,543 |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Local Sales | 151.4 | 189.0 | 320.7 | 362.0 | ||||||||||||
Export Sales | 177.1 | 200.6 | 362.6 | 401.1 | ||||||||||||
Total Sales | 328.5 | 389.7 | 683.3 | 763.1 | ||||||||||||
Variable Costs | 274.4 | 330.2 | 568.2 | 633.1 | ||||||||||||
Fixed Costs | 26.8 | 25.8 | 54.3 | 52.2 | ||||||||||||
Cost of Sales | 301.2 | 356.0 | 622.5 | 685.2 | ||||||||||||
Gross profit | 27.3 | 33.7 | 60.8 | 77.9 | ||||||||||||
Operating Expenses | 25.6 | 24.3 | 53.4 | 48.7 | ||||||||||||
Operating Profit | 1.7 | 9.4 | 7.4 | 29.2 | ||||||||||||
Profit/(Loss) before taxes | 8.5 | 12.0 | 14.1 | 26.9 | ||||||||||||
Income tax | (2.9 | ) | 1.3 | (0.9 | ) | 3.6 | ||||||||||
Minority interest | - | - | - | - | ||||||||||||
Net Income/Loss | 11.4 | 10.7 | 15.0 | 23.3 | ||||||||||||
EBITDA margin | 4 | % | 6 | % | 5 | % | 7 | % | ||||||||
EBITDA to EC GROUP* | 14.2 | 22.2 | 32.6 | 54.8 |
*EBITDA (COLGAAP) contribution to EC group
Balance Sheet | ||||||||
COP$ Billion | As of June 30, 2012 | As of March 31, 2012 | ||||||
Current Assets | 663.7 | 646.4 | ||||||
Long Term Assets | 508.0 | 506.7 | ||||||
Total Assets | 1,171.7 | 1,153.1 | ||||||
Current Liabilities | 401.5 | 383.5 | ||||||
Long Term Liabilities | 126.6 | 137.2 | ||||||
Total Liabilities | 528.1 | 520.7 | ||||||
Equity | 643.6 | 632.4 | ||||||
Total Liabilities and Shareholders´ Equity | 1,171.7 | 1,153.1 |
34 |
2. | Reficar |
Sales Volume (MBD) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Local | 47.8 | 41.7 | 44.8 | 41.6 | ||||||||||||
International | 47.6 | 53.0 | 52.1 | 54.6 | ||||||||||||
Total | 95.4 | 94.7 | 96.9 | 96.2 |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012* | 2Q 2011* | As of May 31, 2012 | As of May 31, 2011 | ||||||||||||
Local Sales | 972.4 | 909.8 | 1,565.4 | 1,421.0 | ||||||||||||
Export Sales | 1,048.7 | 1,099.2 | 1,732.9 | 1,699.0 | ||||||||||||
Total Sales | 2,021.1 | 2,009.0 | 3,298.3 | 3,120.0 | ||||||||||||
Variable Costs | 2,064.4 | 1,895.7 | 3,308.9 | 2,909.8 | ||||||||||||
Fixed Costs | 81.8 | 71.0 | 127.1 | 108.7 | ||||||||||||
Cost of Sales | 2,146.2 | 1,966.7 | 3,436.0 | 3,018.5 | ||||||||||||
Gross profit | (125.1 | ) | 42.3 | (137.7 | ) | 101.5 | ||||||||||
Operating Expenses | 25.5 | 23.4 | 80.3 | 71.9 | ||||||||||||
Operating Profit | (150.6 | ) | 18.8 | (218.0 | ) | 29.6 | ||||||||||
Non Operating income | 43.7 | 66.4 | 292.7 | 91.7 | ||||||||||||
Non Operating expenses | (60.7 | ) | (75.7 | ) | (124.6 | ) | (104.7 | ) | ||||||||
Profit/(Loss) before taxes | (167.6 | ) | 9.6 | (49.9 | ) | 16.6 | ||||||||||
Income tax | 1.1 | 1.3 | 1.9 | 2.2 | ||||||||||||
Minority interest | - | - | - | - | ||||||||||||
Net Income/Loss | (168.7 | ) | 8.3 | (51.8 | ) | 14.4 | ||||||||||
EBITDA margin | -8 | % | 0 | % | -2 | % | 0 | % | ||||||||
EBITDA to EC GROUP** | (87.7 | ) | 55.6 | (139.5 | ) | 86.3 |
* The quarter corresponds to March-May
**EBITDA (COLGAAP) contribution to EC group
Balance Sheet | ||||||||
COP$ Billion | As of May 31, 2012 | As of February 29, 2012 | ||||||
Current Assets | 1,528.9 | 1,507.0 | ||||||
Long Term Assets | 7,308.5 | 6,309.0 | ||||||
Total Assets | 8,837.4 | 7,816.0 | ||||||
Current Liabilities | 1,472.0 | 1,532.9 | ||||||
Long Term Liabilities | 4,856.6 | 3,605.6 | ||||||
Total Liabilities | 6,328.6 | 5,138.5 | ||||||
Equity | 2,508.8 | 2,677.5 | ||||||
Total Liabilities and Shareholders´ Equity | 8,837.4 | 7,816.0 |
35 |
Transport
1. | Ocensa |
Transported volumes (thousand barrels per day) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Cusiana-Porvenir | 167,667.8 | 168,773.9 | 164,542.3 | 130,868.8 | ||||||||||||
Porvenir-Vasconia | 593,171.0 | 575,083.3 | 595,056.2 | 546,776.2 | ||||||||||||
Vasconia-Coveñas | 410,189.6 | 369,172.9 | 408,762.8 | 346,630.0 | ||||||||||||
Coveñas-Export Port | 405,381.3 | 336,204.5 | 421,500.1 | 325,892.9 |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Sales of services | 252.8 | 258.6 | 509.7 | 492.6 | ||||||||||||
Total Sales | 252.8 | 258.6 | 509.7 | 492.6 | ||||||||||||
Cost of Sales | 134.8 | 184.9 | 319.7 | 340.8 | ||||||||||||
Gross profit | 118.0 | 73.6 | 190.0 | 151.8 | ||||||||||||
Operating Expenses | 14.5 | 11.8 | 37.1 | 31.4 | ||||||||||||
Operating Profit | 103.5 | 61.9 | 152.9 | 120.4 | ||||||||||||
Profit/(Loss) before taxes | 44.1 | 5.2 | 40.6 | 33.8 | ||||||||||||
Income tax | 1.3 | 1.3 | 2.7 | 2.7 | ||||||||||||
Minority interest | - | - | - | - | ||||||||||||
Net Income/Loss | 42.8 | 3.9 | 37.9 | 31.1 | ||||||||||||
EBITDA margin | 69 | % | 66 | % | 68 | % | 67 | % | ||||||||
EBITDA to EC GROUP* | 147.4 | 102.2 | 294.9 | 198.8 |
*EBITDA (COLGAAP) contribution to EC group
Balance Sheet | ||||||||
COP$ Billion | As of June 30, 2012 | As of March 31, 2012 | ||||||
Current Assets | 872.7 | 734.2 | ||||||
Long Term Assets | 3,657.6 | 3,729.0 | ||||||
Total Assets | 4,530.3 | 4,463.2 | ||||||
Current Liabilities | 330.3 | 303.1 | ||||||
Long Term Liabilities | 816.0 | 820.3 | ||||||
Total Liabilities | 1,146.3 | 1,123.4 | ||||||
Equity | 3,384.0 | 3,339.8 | ||||||
Total Liabilities and Shareholders´ Equity | 4,530.3 | 4,463.2 |
36 |
2. | ODL |
2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | |||||||||||||
Transported volumes (MBOD) | 217 | 217 | 221 | 199 |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Sales of services | 102.7 | 66.6 | 227.6 | 136.5 | ||||||||||||
Total Sales | 102.7 | 66.6 | 227.6 | 136.5 | ||||||||||||
Variable Costs | 21.1 | 17.6 | 33.9 | 24.0 | ||||||||||||
Fixed Costs | 55.7 | 38.3 | 111.7 | 67.6 | ||||||||||||
Cost of Sales | 76.8 | 55.9 | 145.6 | 91.6 | ||||||||||||
Gross profit | 25.9 | 10.7 | 82.0 | 44.9 | ||||||||||||
Operating Expenses | 4.8 | 3.5 | 9.5 | 6.5 | ||||||||||||
Operating Profit | 21.1 | 7.2 | 72.5 | 38.4 | ||||||||||||
Profit/(Loss) before taxes | 6.5 | 5.1 | 32.1 | 18.8 | ||||||||||||
Income tax | 3.3 | 2.2 | 3.5 | 2.2 | ||||||||||||
Minority interest | - | - | - | - | ||||||||||||
Net Income/Loss | 3.2 | 2.9 | 28.6 | 16.6 | ||||||||||||
EBITDA margin | 50 | % | 41 | % | 60 | % | 58 | % | ||||||||
EBITDA to EC GROUP* | 33.5 | 17.9 | 89.2 | 51.1 |
*EBITDA (COLGAAP) contribution to EC group
Balance Sheet | ||||||||
COP$ Billion | As of June 30, 2012 | As of March 31, 2012 | ||||||
Current Assets | 315.10 | 353.80 | ||||||
Long Term Assets | 1,958.40 | 1,935.50 | ||||||
Total Assets | 2,273.50 | 2,289.30 | ||||||
Current Liabilities | 171.90 | 186.50 | ||||||
Long Term Liabilities | 1,395.30 | 1,399.70 | ||||||
Total Liabilities | 1,567.20 | 1,586.20 | ||||||
Equity | 706.30 | 703.10 | ||||||
Total Liabilities and Shareholders´ Equity | 2,273.5 | 2,289.30 |
37 |
Biofuels
1. | Ecodiesel |
Sales volume (thousand barrels per day) | 2Q 2012 | 2Q 2011 | 1H 2012 | 1H 2011 | ||||||||||||
Biodiesel | 4 | 3 | 8 | - | ||||||||||||
Glycerin | 0 | 0 | 1 | - | ||||||||||||
Total | 4 | 4 | 9 | - |
Income Statement | ||||||||||||||||
(COP$ Billion) | 2Q 2012 | 2Q 2011 | As of May 31, 2012 | As of June 30, 2011 | ||||||||||||
Domestic sales | 55.4 | 72.8 | 135.3 | 143.4 | ||||||||||||
Total Sales | 55.4 | 72.8 | 135.3 | 143.4 | ||||||||||||
Variable Costs | 47.5 | 67.6 | 116.5 | 132.1 | ||||||||||||
Fixed Costs | - | - | - | - | ||||||||||||
Cost of Sales | 47.5 | 67.6 | 116.5 | 132.1 | ||||||||||||
Gross profit | 7.9 | 5.2 | 18.8 | 11.3 | ||||||||||||
Operating Expenses | 5.7 | 3.0 | 14.5 | 7.0 | ||||||||||||
Operating Profit | 2.1 | 2.1 | 4.3 | 4.2 | ||||||||||||
Profit/(Loss) before taxes | 0.00 | 0.00 | - | - | ||||||||||||
Net Income | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
EBITDA | 5.8 | 4.0 | 16.2 | 4.2 | ||||||||||||
EBITDA margin | 10 | % | 5 | % | 12 | % | 3 | % |
Balance Sheet | ||||||||
COP$ Billion | As of May 31, 2012 | As of March 31 de 2012 | ||||||
Current Assets | 57.4 | 64.1 | ||||||
Long Term Assets | 76.6 | 81.9 | ||||||
Total Assets | 134.0 | 146.0 | ||||||
Current Liabilities | 112.0 | 66.2 | ||||||
Long Term Liabilities | - | 58.5 | ||||||
Total Liabilities | 112.0 | 124.7 | ||||||
Equity | 22.0 | 21.4 | ||||||
Total Liabilities and Shareholders´ Equity | 134.0 | 146.0 |
38 |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereto duly authorized.
Date: July 24, 2012
Ecopetrol S.A. | |||
By: | /s/ Adriana M. Echeverri | ||
Name: | Adriana M. Echeverri | ||
Title: | Chief Financial Officer |