Ecopetrol S.A(NYSE:EC)

Ecopetrol S.A. operates as an integrated oil and gas company. The company operates through Exploration and Production; Transport and Logistics; and Refining, Petrochemical and Biofuels segments. It engages in the exploration, production, and sale of oil and gas. It also transports and distributes hy...
Website: http://www.ecopetrol.com.co
Founded: 1951
Full Time Employees: 15,157
Sector: Energy
Industry: Oil & Gas Integrated
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-09-30 | 2023-06-28 | 2022-12-31 | 2022-09-30 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2017-12-31 | 2015-03-03 | 2013-12-31 | 2013-10-31 | 2013-07-31 | 2013-05-06 | 2013-02-19 | 2012-10-31 | 2012-07-25 | 2012-05-01 | 2012-02-15 | 2011-12-31 | 2011-10-25 | 2011-07-21 | 2011-05-05 | 2011-02-28 | 2010-12-31 | 2010-10-27 | 2010-07-29 | 2010-02-12 | 2009-12-31 | 2009-10-21 | 2009-07-31 | 2009-05-13 | 2009-02-16 | 2008-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
total revenue | 17,378 | 36,506 | 15,729 | 13,216 | 10,453 | 9,684 | 6,022 | 10,483 | 20,936,550 | ||||||||||||||||||||||||||||||||||
yoy | 62.42% | 26.07% | |||||||||||||||||||||||||||||||||||||||||
qoq | -52.40% | 26.43% | 7.94% | 60.81% | -42.55% | ||||||||||||||||||||||||||||||||||||||
depreciation, amortization and depletion | 2,846 | 5,866 | 1,869 | 1,616 | 1,648 | 1,565 | 1,541 | 1,503 | |||||||||||||||||||||||||||||||||||
variable costs | 6,889 | 14,782 | 5,855 | 5,226 | 4,784 | 4,102 | 3,427 | 5,050 | 28,630.2 | 6,823.8 | 6,476.9 | 6,623.3 | 5,912.5 | 6,654 | 6,517.2 | 6,091 | 6,034 | 5,500.3 | 6,018.3 | 4,811.7 | 3,247 | 3,851.6 | 4,499.6 | 3,191.1 | 2,674.4 | 2,585.55 | 2,950.5 | ||||||||||||||||
fixed costs | 3,259 | 6,585 | 2,495 | 2,076 | 2,526 | 2,193 | 2,171 | 2,383 | 11,035.5 | 1,941.4 | 1,831 | 1,888.9 | 2,865.4 | 2,111.3 | 1,790.7 | 1,576.1 | 2,327.6 | 1,650.7 | 1,630.9 | 1,283.7 | 1,807.4 | 1,415 | 1,367.1 | 1,439.5 | 1,326.2 | 1,090.62 | 2,172.8 | ||||||||||||||||
total cost of sales | 12,994 | 27,233 | 10,219 | 8,918 | 8,958 | 7,860 | 7,139 | 8,936 | |||||||||||||||||||||||||||||||||||
gross income | 4,384 | 9,273 | 5,510 | 4,298 | 1,495 | 1,824 | -1,117 | 1,547 | |||||||||||||||||||||||||||||||||||
operating and exploratory expenses | 1,391 | 2,876 | 1,049 | 703 | 1,639 | 848 | -526 | 629 | |||||||||||||||||||||||||||||||||||
operating income | 2,993 | 6,397 | 19,337,686 | 36,142,499 | 13,720,779 | 48,454,216 | 4,461 | 12,138,341,000,000 | 3,595 | -144 | 976 | -591 | 918 | 4,452,694 | |||||||||||||||||||||||||||||
yoy | -99.98% | 307471.82% | 1347722.42% | 357.07% | -2053864805514.55% | 291.61% | |||||||||||||||||||||||||||||||||||||
qoq | -53.21% | 163.41% | -100.00% | 337645090303.34% | -2596.53% | -114.75% | -265.14% | -164.38% | |||||||||||||||||||||||||||||||||||
operating margin % | 17.22% | 17.52% | NaN% | Infinity% | NaN% | Infinity% | Infinity% | NaN% | Infinity% | NaN% | 28.36% | Infinity% | 27.20% | -1.38% | 10.08% | -9.81% | 8.76% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 21.27% | NaN% | NaN% | NaN% | NaN% | NaN% | |
financial result | -949 | -2,043 | -507 | -493 | -271 | -565 | -371 | -151 | |||||||||||||||||||||||||||||||||||
share of profit of companies | 3 | 14 | 7 | -24 | 38 | -51 | |||||||||||||||||||||||||||||||||||||
income before income tax | 2,047 | 4,368 | 3,953 | 3,109 | -418 | 387 | -924 | 716 | |||||||||||||||||||||||||||||||||||
benefit from income tax | -674 | -1,490 | -1,197 | -977 | 137 | -168 | 302 | -199 | |||||||||||||||||||||||||||||||||||
consolidated net income | 1,373 | 2,878 | 2,756 | 2,132 | 219 | -622 | 517 | ||||||||||||||||||||||||||||||||||||
non-controlling interest | 20 | 46 | 1,303,555 | 22 | 21 | 18 | 19 | 20 | 21 | ||||||||||||||||||||||||||||||||||
net income attributable to owners of ecopetrol | 1,393 | 2,924 | 2,778 | 2,153 | -59 | 238 | -602 | 171 | |||||||||||||||||||||||||||||||||||
ebitda | 6,242 | 13,121 | 6,477 | 5,342 | 1,836 | 2,642 | 2,485 | 22,434.9 | 6,523.4 | 7,426.8 | 6,949.3 | 6,165 | 6,231.7 | 7,056.6 | 8,061.8 | 7,463.9 | 7,092.3 | 6,834.2 | 6,489.3 | 4,664.2 | 3,952.1 | 3,635.7 | 3,037.6 | 2,807.64 | 1,629.23 | 2,963.6 | |||||||||||||||||
ebitda margin | 35.9 | 35.9 | 41.2 | 40.4 | 17.6 | 27.3 | -4.6 | 23.7 | 39 | 46 | 50 | 47 | 41 | 44 | 48 | 52 | 47 | 50 | 49 | 52 | 46 | 46 | 40 | 41 | 42 | 32 | 35 | ||||||||||||||||
| -4,092,175 | -4,179,526 | -5,366,006 | -1,483,666,000,000 | |||||||||||||||||||||||||||||||||||||||
revenue from contracts with customers | 63,929,546 | 108,391,346 | 38,853,579 | 119,898,794 | 36,718,764,000,000 | ||||||||||||||||||||||||||||||||||||||
cost of sales | -39,643,519 | -64,871,173 | -22,778,147 | -65,458,241 | -21,943,441,000,000 | 39,665.7 | 8,765.2 | 8,307.9 | 8,512.2 | 8,777.9 | 8,765.3 | 8,307.9 | 7,667.1 | 8,361.6 | 7,151 | 7,649.3 | 6,095.4 | 5,054.4 | 5,266.6 | 5,866.7 | -13,418,352 | 4,630.6 | 4,000.6 | 3,676.17 | 5,123.3 | ||||||||||||||||||
gross profit | 24,286,027 | 43,520,173 | 16,075,432 | 54,440,553 | 14,775,323,000,000 | 18,426.9 | 5,463.5 | 6,488.1 | 6,259.6 | 6,276.5 | 5,463.4 | 6,488.1 | 7,720.7 | 7,626.7 | 6,916.7 | 6,172.6 | 6,303.8 | 5,145.3 | 3,320.1 | 3,266.4 | 2,739.4 | 2,685 | 1,436.58 | 3,382.4 | |||||||||||||||||||
yoy | 194.38% | 0.00% | 0.00% | -18.92% | -17.70% | -6.20% | 25.08% | 20.99% | 85.92% | 92.99% | 21.20% | 21.65% | |||||||||||||||||||||||||||||||
qoq | 170.72% | -15.79% | 3.65% | -0.27% | 14.88% | -15.79% | -15.96% | 1.23% | 12.05% | -2.08% | 22.52% | 1.64% | 2.03% | 86.90% | -57.53% | ||||||||||||||||||||||||||||
gross margin % | 0% | 0% | NaN% | Infinity% | NaN% | Infinity% | Infinity% | NaN% | Infinity% | NaN% | 0% | Infinity% | 0% | 0% | 0% | 0% | 0% | NaN% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | 0% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | |
administration expenses | -2,127,659 | -3,360,989 | -1,081,114 | -2,844,627 | |||||||||||||||||||||||||||||||||||||||
operation and project expenses | -2,615,763 | -3,915,872 | -1,114,920 | -2,833,523 | |||||||||||||||||||||||||||||||||||||||
recovery (impairment) of non-current assets | -8,238 | ||||||||||||||||||||||||||||||||||||||||||
other operating expenses | -196,681 | -89,688 | -158,527 | -302,671 | |||||||||||||||||||||||||||||||||||||||
financial results | |||||||||||||||||||||||||||||||||||||||||||
financial income | 852,278 | 1,784,771 | 674,092 | 887,398 | |||||||||||||||||||||||||||||||||||||||
financial expenses | -4,989,720 | -7,770,455 | -2,427,906 | -5,875,877 | |||||||||||||||||||||||||||||||||||||||
foreign exchange gain | 45,267 | 1,806,158 | 248,217 | -377,527 | 103,627,000,000 | ||||||||||||||||||||||||||||||||||||||
share of profits of associates and joint ventures | 386,291 | 606,332 | 341,699 | 656,680 | 115,236,000,000 | ||||||||||||||||||||||||||||||||||||||
profit before income tax expense | 15,631,802 | 32,569,305 | 12,556,881 | 43,744,890 | 10,769,911,000,000 | ||||||||||||||||||||||||||||||||||||||
income tax expense | -6,914,028 | -11,476,872 | -5,592,901 | -16,214,065 | -3,641,359,000,000 | ||||||||||||||||||||||||||||||||||||||
net profit for the period | 8,717,774 | 21,092,433 | 6,963,980 | 27,530,825 | 7,128,552,000,000 | ||||||||||||||||||||||||||||||||||||||
net profit attributable to: | |||||||||||||||||||||||||||||||||||||||||||
owners of parent | 6,642,349 | 17,637,678 | 5,660,425 | 24,770,909 | 6,546,938,000,000 | ||||||||||||||||||||||||||||||||||||||
non–controlling interest | 2,075,425 | 3,454,755 | 2,759,916 | 581,614,000,000 | |||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share | 161.5 | 429 | 137.7 | 602.5 | 159.2 | ||||||||||||||||||||||||||||||||||||||
impairment of non-current assets | -11,125 | -92 | |||||||||||||||||||||||||||||||||||||||||
impairment (loss) reversal of non-current assets | -5,516 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to owners of ecopetrol before impairment | 2,778 | 2,153 | -263 | 238 | -602 | 538 | |||||||||||||||||||||||||||||||||||||
income from impairment of long-term assets | 338 | -518 | |||||||||||||||||||||||||||||||||||||||||
deferred tax on impairment | -134 | 151 | |||||||||||||||||||||||||||||||||||||||||
administrative expenses | -1,178,900,000,000 | ||||||||||||||||||||||||||||||||||||||||||
operations and project expenses | -1,161,213,000,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment (reversal of impairment) of long–lived assets | 3,446,000,000 | ||||||||||||||||||||||||||||||||||||||||||
other operating (expenses) income | -300,315,000,000 | ||||||||||||||||||||||||||||||||||||||||||
finance income | 140,609,000,000 | ||||||||||||||||||||||||||||||||||||||||||
finance expenses | -1,727,902,000,000 | ||||||||||||||||||||||||||||||||||||||||||
consolidated net income before impairment | -281 | ||||||||||||||||||||||||||||||||||||||||||
ebitda* | -278 | ||||||||||||||||||||||||||||||||||||||||||
local sales | 21,605.5 | 4,395.5 | 4,630.1 | 4,728.4 | 4,718.8 | 4,395.5 | 4,630.1 | 4,539.3 | 4,787.6 | 4,414.9 | 4,412.9 | 4,089.5 | 3,557.6 | 3,115.4 | 3,372.8 | 10,646,721 | 3,736.4 | 3,438.6 | 3,153.8 | 4,113 | |||||||||||||||||||||||
export sales | 33,333.7 | 8,094.8 | 8,463.5 | 8,248.2 | 8,550.3 | 8,094.8 | 8,463.5 | 9,132.2 | 9,266.9 | 7,933.9 | 7,617.6 | 7,959.8 | 6,244.2 | 5,437.5 | 3,385.9 | 3,015.3 | 1,723.06 | 4,124.1 | |||||||||||||||||||||||||
sales to free trade zone | 1,035.9 | 1,297.3 | 1,295.3 | 1,409.5 | 1,352.4 | 1,297.3 | 1,295.3 | 1,347.6 | 1,530.3 | 1,339.8 | 1,440.5 | ||||||||||||||||||||||||||||||||
sales of services | 2,117.5 | 441.1 | 407.1 | 385.7 | 432.9 | 441.1 | 407.1 | 368.7 | 403.5 | 379.1 | 350.9 | 349.9 | 397.9 | 333.8 | 322.8 | 247.6 | 231.7 | 235.89 | 268.6 | ||||||||||||||||||||||||
total sales | 58,092.6 | 14,228.7 | 14,796 | 14,771.8 | 15,054.4 | 14,228.7 | 14,796 | 15,387.8 | 15,988.3 | 14,067.7 | 13,821.9 | 12,399.2 | 10,199.7 | 8,586.7 | 9,133.1 | 7,370 | 6,685.5 | 5,112.75 | 8,505.7 | ||||||||||||||||||||||||
operating expenses | 4,770 | 913 | 727.8 | 591.7 | 1,238.6 | 550.4 | 487 | 792.4 | 607.2 | 702.7 | 722.1 | 927.1 | 693.8 | 454.2 | 573.3 | 515.2 | 552.7 | 415.67 | 676.3 | ||||||||||||||||||||||||
operating profit | 13,656.9 | 4,550.5 | 5,760.3 | 5,667.9 | 5,037.9 | 4,913 | 6,001.1 | 6,928.3 | 7,019.5 | 6,214 | 5,450.5 | 5,376.7 | 4,451.5 | 2,865.9 | 2,693.1 | 2,224.2 | 2,132.3 | 1,020.91 | 2,706.1 | ||||||||||||||||||||||||
non operating profit/loss | -546.9 | 158.2 | -229.3 | ||||||||||||||||||||||||||||||||||||||||
income tax | 5,297.3 | 1,461.1 | 1,855.8 | 1,800.8 | 1,164.7 | 1,461.1 | 1,855.8 | 2,071.1 | 2,050.6 | 2,062.6 | -1,565.8 | -1,687.6 | -1,094 | 607.1 | -602.4 | 441.8 | 340 | 605.22 | 559.2 | ||||||||||||||||||||||||
net income | 7,812.7 | 3,247.6 | 3,675.2 | 3,495.6 | 3,706.8 | 3,247.5 | 3,675.3 | 4,343.1 | 4,432.7 | 4,196.6 | 3,414.3 | 3,404.6 | 2,742.1 | 1,702.4 | 1,805 | 4,726,733 | 1,193.5 | 762 | 1,609.26 | 1,691.4 | |||||||||||||||||||||||
yoy | 123.50% | 0.00% | -0.00% | -19.51% | -16.38% | -12.42% | 27.20% | 30.20% | 100.56% | 88.62% | -99.94% | 42.64% | 136.88% | 293620.90% | |||||||||||||||||||||||||||||
qoq | -11.63% | 5.14% | -5.70% | 14.14% | -11.64% | -15.38% | -2.02% | 22.91% | 0.28% | 24.16% | -5.68% | -99.96% | 56.63% | -52.65% | -4.86% | ||||||||||||||||||||||||||||
net income margin % | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 0% | NaN% | 0% | 0% | 0% | 0% | 0% | NaN% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | 22.58% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | |
earnings per share | 190.01 | 78.99 | 89.39 | 85 | 90.2 | 78.99 | 89.4 | 105.6 | 107.8 | 103.68 | 84.36 | 84.12 | 67.75 | 42.06 | 44.6 | 118.97 | 29.49 | 18.83 | 39.76 | 41.79 | |||||||||||||||||||||||
non operating loss | -371.5 | -204.4 | -470 | -514.1 | -536.2 | 45.2 | -470.4 | ||||||||||||||||||||||||||||||||||||
* not audited, for illustration purposes only | |||||||||||||||||||||||||||||||||||||||||||
non operating profit | -284.5 | -615.4 | -556.4 | -285.7 | -1,030.3 | 1,193.57 | -455.5 | ||||||||||||||||||||||||||||||||||||
us gulf coast | 46.2 | ||||||||||||||||||||||||||||||||||||||||||
far east | 23.4 | ||||||||||||||||||||||||||||||||||||||||||
central america | 9.4 | ||||||||||||||||||||||||||||||||||||||||||
south america | |||||||||||||||||||||||||||||||||||||||||||
caribbean | 3.2 | ||||||||||||||||||||||||||||||||||||||||||
us atlantic coast | |||||||||||||||||||||||||||||||||||||||||||
europe | 17.8 | ||||||||||||||||||||||||||||||||||||||||||
average price export basket | 3 | ||||||||||||||||||||||||||||||||||||||||||
wti | 76.2 | ||||||||||||||||||||||||||||||||||||||||||
export crude oil basket | 69.9 | ||||||||||||||||||||||||||||||||||||||||||
export products basket | 68.1 | ||||||||||||||||||||||||||||||||||||||||||
natural gas basket | 4 | ||||||||||||||||||||||||||||||||||||||||||
income statement | 3 | ||||||||||||||||||||||||||||||||||||||||||
export sales* | 5,137.5 | ||||||||||||||||||||||||||||||||||||||||||
operating margin | 33 | ||||||||||||||||||||||||||||||||||||||||||
net margin | 20 | ||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||
foreign sales | 10,289,829 | ||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||
administration | -2,122,626 | ||||||||||||||||||||||||||||||||||||||||||
selling | -942,878 | ||||||||||||||||||||||||||||||||||||||||||
non-operating income | 1,848,034 | ||||||||||||||||||||||||||||||||||||||||||
income before income tax and minority interest | 6,300,728 | ||||||||||||||||||||||||||||||||||||||||||
income tax: | |||||||||||||||||||||||||||||||||||||||||||
current income tax | -1,284,945 | ||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -289,050 | ||||||||||||||||||||||||||||||||||||||||||
income tax: - sum | -1,573,995 | ||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to non-controlling interest | 88,336 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to ecopetrol s.a. | 4,815,069 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2024-06-30 | 2023-12-31 | 2023-09-30 | 2023-06-28 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-06-30 | 2021-03-31 | 2018-08-15 | 2018-05-03 | 2017-12-31 | 2017-08-08 | 2017-03-07 | 2016-06-08 | 2015-03-03 | 2014-09-09 | 2014-04-30 | 2013-12-31 | 2013-10-31 | 2013-07-31 | 2013-05-06 | 2013-02-19 | 2012-12-31 | 2012-10-31 | 2012-07-25 | 2012-05-01 | 2012-02-15 | 2011-12-31 | 2011-10-25 | 2011-07-21 | 2011-05-05 | 2011-02-28 | 2010-12-31 | 2010-04-27 | 2010-02-12 | 2009-12-31 | 2009-10-21 | 2009-07-31 | 2009-02-16 | 2008-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
current assets | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 10,364 | 10,118 | 13,236,875 | 12,336,115,000,000 | 12,070,744 | 15,497,345 | 15,497 | 15,401,058,000,000 | 12,917,748 | 10,104 | 13,999 | 14,550 | 5,021,544,000,000 | 6,687,543,000,000 | 6,337 | 7,866 | 7,945,885,000,000 | 6,246 | 8,410 | 7,636,349,000,000 | 2,197,450 | 3,952,429,000,000 | 4,722,884 | 8,841,438 | 6,751,193 | 2,773,625 | 3,977,392 | 5,260,111 | 7,972,335 | 4,722,551 | 4,063,131 | 8,211,902 | 4,303,043 | 6,585,628,000,000 | 2,472,654 | 2,995,118 | 3,637,777 | 1,592,083 | 3,726,778,000,000 | 2,696,818 | 6,386,247,000,000 | 3,562,119,000,000 | 5.599 | 3,896,740 | 2,286,996 | 2,113,803,000,000 |
trade and other receivables | 14,286 | 13,797 | 24,141,135 | 33,310,642,000,000 | 37,580,673 | 47,654,365 | 47,654 | 39,224,999,000,000 | 33,551,394 | 29,114 | 25,227 | 18,449 | 9,539,636,000,000 | 7,886 | 6,596 | 6,098,918,000,000 | 4,638 | 4,212 | 3,099,578,000,000 | |||||||||||||||||||||||||||
inventories | 10,539 | 10,398 | 11,368,526 | 10,202,448,000,000 | 11,356,473 | 11,123,101 | 11,123 | 11,880,034,000,000 | 10,783,508 | 12,177 | 10,972 | 8,398 | 7,177,346,000,000 | 6,407,625,000,000 | 5,472 | 4,929 | 4,601,396,000,000 | 4,269 | 3,842 | 2,860,878,000,000 | 2,526,511 | 2,532,926,000,000 | 2,602,048 | 3,259,399 | 2,501,544 | 2,326,607 | 2,678,177 | 2,393,400 | 2,670,226 | 2,586,242 | 2,723,353 | 2,628,883 | 2,395,929 | 2,761,605,000,000 | 2,039,714 | 2,136,330 | 2,272,006 | 2,192,088,000,000 | 1,953,039,000,000 | 2,042,697,000,000 | 1,611,296,000,000 | |||||
current tax assets | 17,185 | 16,927 | 8,111,079,000,000 | 7,076 | 6,784,392,000,000 | 6,056 | 4,840 | 6,274 | 5,564,971,000,000 | 475 | 556 | 625,374,000,000 | 777 | 1,129 | ||||||||||||||||||||||||||||||||
other financial assets | 3,370 | 4,222 | 2,112,720 | 1,860,928,000,000 | 1,752,234 | 1,683,968 | 1,684 | 1,162,127,000,000 | 2,234,862 | 1,146 | 1,649 | 1,627 | 206,284,000,000 | 506,110,000,000 | 6,263 | 4,417 | 2,967,878,000,000 | 1,885 | 5,316 | 177,057,000,000 | ||||||||||||||||||||||||||
other assets | 4,019 | 3,694 | 3,210,123 | 2,769,029,000,000 | 3,169,764 | 3,262,443 | 3,263 | 2,778,480,000,000 | 2,763,568 | 2,365 | 2,387 | 2,333 | 1,707,283,000,000 | 1,095,871,000,000 | 768 | 750 | 880,425,000,000 | 1,043 | 1,036 | 1,038,159,000,000 | 2,452,989,000,000 | 3,500,595 | 3,929,248,000,000 | 3,151,606,000,000 | 3,103,585,000,000 | 3,034,698,000,000 | 1,207,099,000,000 | |||||||||||||||||||
non-current assets held for sale | 7 | 14 | 42 | 48 | 75 | 65 | 48 | 100 | 95 | 132 | 272,040,000,000 | |||||||||||||||||||||||||||||||||||
total current assets | 59,770 | 59,170 | 62,098,228 | 68,615,106,000,000 | 73,934,341 | 86,338,757 | 86,339 | 77,276,845,000,000 | 68,012,252 | 61,010 | 59,149 | 51,696 | 29,269,677,000,000 | 27,075,973,000,000 | 27,249 | 25,214 | 23,224,016,000,000 | 19,009 | 24,129 | 16,976,372 | 22,646,128,000,000 | 22,967,437 | 28,727,162 | 25,828,926 | 17,993,550 | 17,479,762 | 17,910,102 | 20,162,825 | 17,886,237 | 15,534,208 | 20,765,383 | 15,824,086 | 19,037,313,000,000 | 15,609,836 | 14,365,401 | 13,856,128 | 9,497,193 | 12,629,638,000,000 | 10,987,951 | 16,661,940,000,000 | 12,117,788,000,000 | 14.242 | 14,053,504 | 9,596,493 | 15,704,900,000,000 | |
non-current assets | ||||||||||||||||||||||||||||||||||||||||||||||
investments in associates and joint ventures | 8,424 | 8,913 | 8,583,051 | 8,685,038 | 9,486,544 | 9,487 | 8,932,511 | 9,103 | 8,669 | 8,357 | 3,172,876,000,000 | 1,438 | 1,327 | 1,326 | 1,553 | 1,864,622,000,000 | ||||||||||||||||||||||||||||||
property, plant and equipment | 104,148 | 104,913 | 99,582 | 92,035 | 87,774 | 90,115 | 69,380,093,000,000 | 68,430,919,000,000 | 60,257 | 59,140 | 61,404,374,000,000 | 61,274 | 62,269 | 63,290,309,000,000 | 19,671,084 | 18,427,939,000,000 | 20,250,706 | 44,998,680 | 19,338,053 | 18,129,412 | 23,313,035 | 22,935,477 | 32,997,535 | 20,848,404 | 20,422,903 | 19,902,700 | 19,119,854 | 30,033,380,000,000 | 18,051,370 | 16,579,532 | 15,482,710 | 14,816,573 | 22,266,258,000,000 | 12,071,817 | 15,775,447,000,000 | 16,782,503,000,000 | 9.929 | 9,102,311 | 11,696,921 | 8,077,488,000,000 | ||||||
natural and environmental resources | 47,028 | 46,889 | 46,744,552 | 45,216,133,000,000 | 43,985,932 | 43,636,251 | 43,636 | 42,323,610,000,000 | 40,965,298 | 38,022 | 36,049 | 35,910 | 33,235,969,000,000 | 32,768,283,000,000 | 21,862 | 20,997 | 21,308,265,000,000 | 21,562 | 22,341 | 23,969,116,000,000 | 21,073,298,000,000 | 21,456,659 | 17,730,899 | 15,440,787,000,000 | 11,774,539,000,000 | 7,596,886,000,000 | 11,155,381,000,000 | 8,054,049,000,000 | ||||||||||||||||||
assets by right of use | 979 | 984 | 594 | 561 | 496 | 497 | ||||||||||||||||||||||||||||||||||||||||
intangibles | 14,494 | 15,130 | 15,648,114 | 15,560,161 | 17,543 | 15,975 | 14,831 | 14,961 | 564,010,000,000 | 359 | 361 | 253 | 272 | 389,399,000,000 | ||||||||||||||||||||||||||||||||
deferred tax assets | 12,305 | 13,826 | 15,274 | 13,307 | 10,876 | 11,731 | 4,711 | 4,825 | 4,016,161,000,000 | 7,458 | 6,896 | 8,282,200,000,000 | 27,732 | 10,019,000,000 | 4,134,000,000 | |||||||||||||||||||||||||||||||
goodwill and other assets | 6,376 | 6,519 | 6,555 | 5,755 | 5,552 | 5,515 | ||||||||||||||||||||||||||||||||||||||||
total non-current assets | 232,102 | 235,440 | 226,023 | 201,867 | 191,681 | 192,554 | 94,334 | 93,356 | 94,623,396,000,000 | 96,685 | 97,178 | |||||||||||||||||||||||||||||||||||
total assets | 291,872 | 294,610 | 283,484,766 | 280,141,090,000,000 | 282,777,413 | 312,361,695 | 312,362 | 302,792,431,000,000 | 279,376,442 | 262,877 | 250,830 | 244,250 | 149,369,734,000,000 | 146,932,580,000,000 | 121,583 | 118,570 | 117,847,412,000,000 | 115,694 | 121,307 | 121,748,529,000,000 | 120,584,049 | 117,543,947,000,000 | 115,656,970 | 132,427,994 | 109,595,640 | 98,424,600 | 100,367,039 | 100,647,980 | 81,519,332 | 90,511,790 | 86,706,835 | 93,197,579 | 85,251,174 | 92,277,386,000,000 | 78,546,373 | 74,031,918 | 73,227,187 | 65,125,997 | 68,769,356,000,000 | 56,027,019 | 53,702,534,000,000 | 55,559,517,000,000 | 51.626 | 50,109,561 | 53,092,421 | 48,702,412,000,000 |
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
loans and borrowings | 12,455 | 15,640 | 16,039,201 | 15,550,008,000,000 | 17,616,493 | 16,257,368 | 16,257 | 22,198,583,000,000 | 22,614,434 | 9,763 | 8,739 | 9,206 | 5,323,448,000,000 | 5,206,883,000,000 | 5,677 | 4,933 | 5,144,504,000,000 | 3,920 | 4,126 | 5,100,592,000,000 | ||||||||||||||||||||||||||
trade and other payables | 18,256 | 17,624 | 18,726,013 | 18,891,434,000,000 | 23,766,756 | 43,037,112 | 43,037 | 19,937,704,000,000 | 17,089,949 | 22,129 | 26,480 | 13,568 | 9,760,093,000,000 | 9,737,724,000,000 | 8,579 | 9,954 | 6,968,207,000,000 | 6,184 | 6,855 | 5,089,800,000,000 | ||||||||||||||||||||||||||
provision for employees benefits | 3,163 | 2,988 | 2,872 | 2,032 | 2,219 | 2,296 | 1,714 | 1,869 | 1,867 | 1,974 | ||||||||||||||||||||||||||||||||||||
current tax liabilities | 2,783 | 1,938 | 2,869,225,000,000 | 9,973 | 7,630,901,000,000 | 4,692 | 2,559 | 2,152 | 700,785,000,000 | 1,969 | 2,823 | 2,005,688,000,000 | 1,497 | 2,131 | ||||||||||||||||||||||||||||||||
accrued liabilities and provisions | 1,289 | 1,408 | 1,246,455 | 1,595,249,000,000 | 1,043,342 | 1,413,408 | 1,413 | 1,533,136,000,000 | 1,118,310 | 1,147 | 1,464 | 1,590 | 1,019,076,000,000 | 1,124,539,000,000 | 538 | 562 | 558,828,000,000 | 706 | 822 | 654,936,000,000 | ||||||||||||||||||||||||||
other liabilities | 1,164 | 1,091 | 1,538,925 | 1,599,443,000,000 | 2,163,122 | 1,963,816 | 1,965 | 2,728,317,000,000 | 1,802,381 | 1,962 | 1,288 | 1,410 | 567,021,000,000 | 491,605,000,000 | 380 | 384 | 339,565,000,000 | 339 | 439 | 351,802,000,000 | ||||||||||||||||||||||||||
total current liabilities | 39,110 | 40,689 | 41,860,458 | 43,564,563,000,000 | 50,396,596 | 75,516,616 | 75,517 | 56,782,338,000,000 | 51,388,763 | 41,752 | 42,774 | 30,249 | 19,329,668,000,000 | 18,857 | 20,525 | 16,846,611,000,000 | 14,513 | 16,347 | 15,423,849 | 22,660,855,000,000 | 27,236,233 | 22,302,627 | 21,376,310 | 20,948,665 | 27,176,051 | 19,496,680 | 17,791,869 | 20,347,703 | 20,028,700 | 29,543,876 | 13,818,323 | 15,752,437,000,000 | 15,589,052 | 16,287,339 | 20,017,935 | 9,288,626 | 10,042,578,000,000 | 11,665,305 | 10,522,596,000,000 | 7,470,213,000,000 | 9.918 | 12,728,543 | 6,771,971 | 6,699,772,000,000 | ||
non-current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
non-current taxes | 14,284 | 14,246 | 13,740 | 11,958 | 11,744 | 10,780 | ||||||||||||||||||||||||||||||||||||||||
total non-current liabilities | 145,752 | 148,340 | 137,168,842 | 137,169 | 126,448 | 118,912 | 120,249 | 68,817,483,000,000 | 50,488 | 50,214 | 52,785,102,000,000 | 54,203 | 59,601 | |||||||||||||||||||||||||||||||||
total liabilities | 184,862 | 189,029 | 188,248,347 | 179,888,610,000,000 | 180,852,778 | 212,685,458 | 212,686 | 188,889,342,000,000 | 176,686,645 | 168,200 | 161,686 | 150,498 | 89,378,689,000,000 | 88,780,660,000,000 | 69,345 | 70,739 | 69,631,713,000,000 | 68,716 | 75,988 | 76,741,539,000,000 | 51,043,813 | 50,163,431,000,000 | 51,188,335 | 34,432,416 | 44,344,022 | 37,948,032 | 43,222,885 | 35,389,468 | 41,436,532 | 36,751,027 | 36,236,434 | 46,131,288 | 30,240,136 | 35,335,900,000,000 | 31,775,257 | 31,888,262 | 34,213,189 | 23,598,121 | 26,955,224,000,000 | 24,999,546 | 23,514,545,000,000 | 22,048,249,000,000 | 22.181 | 21,932,601 | 20,389,188 | 13,839,744,000,000 |
equity | 69,540,236 | 64,468,635 | 65,251,618 | 60,476,568 | 57,144,154 | 65,258,512 | 53,760,763 | 50,470,401 | 47,066,291 | 55,011,038 | 46,771,116 | 42,143,656 | 39,013,998 | 41,527,876 | 31,027,473 | 29.445 | 28,176,960 | 32,703,233 | ||||||||||||||||||||||||||||
equity attributable to owners of the company | 80,714 | 79,225 | 72,608 | 70,608 | 66,455 | 71,733 | 50,330 | 46,193 | 45,133 | 43,673 | 43,281,918,000,000 | |||||||||||||||||||||||||||||||||||
non-controlling interests | 26,296 | 26,356 | 27,068 | 24,069 | 22,689 | 22,019 | 1,908 | 1,638 | 1,845 | 1,646 | 1,725,072,000,000 | 4,573,748 | ||||||||||||||||||||||||||||||||||
total equity | 107,010 | 105,581 | 95,236,419 | 100,252,480,000,000 | 101,924,635 | 99,676,237 | 99,676 | 113,903,089,000,000 | 102,689,797 | 94,677 | 89,144 | 93,752 | 59,991,045,000,000 | 58,151,920,000,000 | 52,238 | 47,831 | 48,215,699,000,000 | 46,978 | 45,319 | 45,006,990,000,000 | 40,082,800 | |||||||||||||||||||||||||
total liabilities and equity | 291,872 | 294,610 | 283,484,766 | 280,141,090,000,000 | 282,777,413 | 312,361,695 | 312,362 | 302,792,431,000,000 | 279,376,442 | 262,877 | 250,830 | 244,250 | 149,369,734,000,000 | 146,932,580,000,000 | 121,583 | 118,570 | 117,847,412,000,000 | 115,694 | 121,307 | 121,748,529,000,000 | ||||||||||||||||||||||||||
| 61,962,493 | 73,904,822 | 67,936,147 | 29,217,064,000,000 | ||||||||||||||||||||||||||||||||||||||||||
tax assets | 7,893,114 | 7,974,934 | 7,075,522 | 5,685,067 | 4,591,246,000,000 | 4,334,033,000,000 | ||||||||||||||||||||||||||||||||||||||||
assets held for sale | 135,735 | 24,865,000,000 | 29,519 | 42,013 | 45,755,000,000 | 76,105 | 52,613,000,000 | 51,175,000,000 | 104,140,000,000 | |||||||||||||||||||||||||||||||||||||
non–current assets | ||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment | 99,137,894 | 95,171,302,000,000 | 95,437,342 | 99,581,911 | 100,997,498,000,000 | 96,760,471 | ||||||||||||||||||||||||||||||||||||||||
right-of-use-assets | 760,598 | 589,081 | 594,076 | 605,332 | 347,569,000,000 | |||||||||||||||||||||||||||||||||||||||||
goodwill | 5,012,754 | 4,846,667,000,000 | 4,964,720 | 5,026,021 | 5,350,114,000,000 | 5,238,201 | 1,594,279,000,000 | 1,353,802,000,000 | 1,159,922,000,000 | 919,445,000,000 | 1,264,470 | |||||||||||||||||||||||||||||||||||
total non–current assets | 221,386,538 | 211,525,984,000,000 | 208,843,072 | 225,515,586,000,000 | 211,364,190 | 120,100,057,000,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
provisions for employee benefits | 2,859,345 | 3,059,204,000,000 | 2,822,786 | 2,871,794 | 2,753,697,000,000 | 2,217,195 | 1,926,005,000,000 | 2,122,685,000,000 | 1,829,819,000,000 | |||||||||||||||||||||||||||||||||||||
tax liabilities | 1,450,519 | 2,984,097 | 9,973,118 | 6,516,616 | 1,241,463,000,000 | 3,775,615,000,000 | ||||||||||||||||||||||||||||||||||||||||
non–current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
total non–current liabilities | 146,387,889 | 136,324,047,000,000 | 130,456,182 | 132,107,004,000,000 | 125,297,882 | 70,049,021,000,000 | ||||||||||||||||||||||||||||||||||||||||
subscribed and paid in capital | 25,040,067 | 25,040,067,000,000 | 25,040,067 | 25,040,067 | 25,040,067,000,000 | 25,040,067 | 25,040,067,000,000 | 25,040,067,000,000 | 25,040,067,000,000 | |||||||||||||||||||||||||||||||||||||
additional paid-in capital | 6,607,699 | 6,607,699 | 6,607,699 | 6,607,699 | 6,607,699,000,000 | |||||||||||||||||||||||||||||||||||||||||
reserves | 24,156,407 | 17,922,725,000,000 | 17,922,725 | 17,922,725 | 8,898,633,000,000 | 8,898,633 | 10,624,229,000,000 | 10,624,229,000,000 | 2,177,869,000,000 | |||||||||||||||||||||||||||||||||||||
other comprehensive income | 9,422,910 | 8,674,648,000,000 | 12,612,959 | 15,842,541 | 15,796,719,000,000 | 13,534,455 | 8,583,328,000,000 | 7,901,375,000,000 | ||||||||||||||||||||||||||||||||||||||
retained earnings | 5,041,746 | 17,461,488,000,000 | 14,043,195 | 7,195,449 | 29,811,809,000,000 | 22,977,937 | 5,531,516,000,000 | 4,351,144,000,000 | 5,210,302,000,000 | |||||||||||||||||||||||||||||||||||||
equity attributable to the company’s shareholders | 70,268,829 | 76,226,645 | 72,608,481 | |||||||||||||||||||||||||||||||||||||||||||
non–controlling interest | 24,967,590 | 24,545,853,000,000 | 25,697,990 | 27,748,162,000,000 | 25,631,006 | 3,604,206,000,000 | ||||||||||||||||||||||||||||||||||||||||
assets | ||||||||||||||||||||||||||||||||||||||||||||||
current assets - sum | 68,590,241,000,000 | 77,231,090,000,000 | 20,184,388,000,000 | |||||||||||||||||||||||||||||||||||||||||||
investment in associates and joint ventures | 8,418,632,000,000 | 9,496,600,000,000 | 3,311,616,000,000 | 1,330,460,000,000 | ||||||||||||||||||||||||||||||||||||||||||
right-of-use assets | 841,636,000,000 | 627,813,000,000 | 352,639,000,000 | |||||||||||||||||||||||||||||||||||||||||||
intangible assets | 14,714,809,000,000 | 17,542,926 | 18,146,605,000,000 | 17,009,782 | 588,393,000,000 | 380,226,000,000 | ||||||||||||||||||||||||||||||||||||||||
non-current tax assets | 10,530,057,000,000 | 13,401,050,000,000 | 8,573,600,000,000 | 10,462,206,000,000 | ||||||||||||||||||||||||||||||||||||||||||
non-current tax liabilities | 13,567,513,000,000 | 15,275,644,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | 6,607,699,000,000 | 6,607,699,000,000 | 6,607,699,000,000 | |||||||||||||||||||||||||||||||||||||||||||
equity attributable to owners of parent | 75,706,627,000,000 | 86,154,927,000,000 | 56,386,839,000,000 | 46,434,953,000,000 | ||||||||||||||||||||||||||||||||||||||||||
total non- current assets | 226,022,938 | 119,856,607,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest | 27,067,756 | 3,627,406,000,000 | 1,780,746,000,000 | 2,434,448 | 2,252,631,000,000 | 485,951,000,000 | 941,311,000,000 | |||||||||||||||||||||||||||||||||||||||
current liabilities - sum | 56,782,338,000,000 | 16,255,312,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities related to non-current assets held for sale | 33,240,000,000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities related to assets held for sale | 29,878 | 17,629,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
equity attributable to the company's shareholders | 77,058,791 | |||||||||||||||||||||||||||||||||||||||||||||
liabilites related to non-current assets held for sell | 27 | 25 | 27 | |||||||||||||||||||||||||||||||||||||||||||
non current tax liabilities | 2,037,091,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
trader and other receivables | 7,004,609,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
oher assets | 1,827,665,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities currents | ||||||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments | 5,564,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities related to non-current assets | 32,714,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities currents | 19,963,177,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
equity attributable to company’s shareholders | 54,524,514,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 761 | 826 | 1,333,280,000,000 | 2,616 | 2,229 | 3,821,709,000,000 | 24,318 | |||||||||||||||||||||||||||||||||||||||
other non-current assets | 1,602 | 1,701 | 1,371 | |||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 518 | 440 | 255 | 2,373,638,000,000 | 2,974,776 | 100,426 | 2,784,313,000,000 | 2,362,261,000,000 | 2,339,752,000,000 | 2,731,220,000,000 | 2,426,921,000,000 | |||||||||||||||||||||||||||||||||||
equity instruments measured at fair value | 1,038,334,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
other equity items | 14,006,715,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
financial assets held for sale | 56 | 52 | ||||||||||||||||||||||||||||||||||||||||||||
non-current assets - sum | 101,292,101,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
labor and pension plan obligations | 1,275,801,000,000 | 4,574,158 | 4,354,346 | 4,090,549 | 4,257,292 | 4,160,086 | 4,063,881 | 256,930 | 3,477,345 | 3,384,102 | 3,274,523 | 3,180,270 | 233,322,000,000 | 2,991,761 | 2,927,645 | 2,866,654 | 2,806,043 | 160,247,000,000 | 2,817,967 | 146,724,000,000 | 165,463,000,000 | 2.427 | 2,316,441 | 2,660,943 | 129,658,000,000 | |||||||||||||||||||||
other financial liabilities | 6,766,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities - sum | 60,468,598,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
investments | 932,433 | 3,910,192,000,000 | 615,537 | 1,659,308 | 3,505,309 | 767,307 | 809,095 | 1,367,014 | 1,783,845 | 600,592 | 2,748,141 | 1,263,937 | 1,531,911,000,000 | 2,380,798 | 2,173,309 | 1,574,285 | 264,765 | 327,782,000,000 | 370,196 | 1,126,012,000,000 | 462,258,000,000 | 685.105 | 1,140,016 | 384,329 | 3,749,919,000,000 | |||||||||||||||||||||
accounts and notes receivable | 4,017,464 | 6,181,314,000,000 | 6,813,050 | 6,176,891 | 6,659,034 | 6,444,633 | 5,275,217 | 4,512,756 | 6,076,043 | 4,356,640 | 3,964,621 | 4,096,347 | 5,256,982 | 4,635,834,000,000 | 5,783,446 | 4,374,300 | 3,986,025 | 2,607,294 | 2,736,592,000,000 | 2,975,763 | 4,295,174,000,000 | 2,969,120,000,000 | 3.717 | 5,443,632 | 2,550,251 | 5,877,282,000,000 | ||||||||||||||||||||
other | 7,302,514 | 8,213,918 | 6,411,846 | 5,681,378 | 4,739,881 | 4,376,821 | 4,436,959 | 4,182,511 | 3,080,110 | 2,604,195 | 2,933,224 | 2,686,344 | 2,386,035 | 5,033,051 | 4,945,174 | 4.24 | 3,573,116 | 4,374,917 | ||||||||||||||||||||||||||||
non current assets | ||||||||||||||||||||||||||||||||||||||||||||||
natural and environmental properties | 26,428,823 | 17,063,685 | 15,507,509 | 15,488,365 | 15,384,606 | 15,694,807 | 13,993,004 | 13,935,851 | 13,580,349 | 13,753,201 | 11,546,977 | 11,029,354 | 10,709,079 | 11,003,159 | 9,013,416 | 6.846 | 7,019,129 | 9,325,116 | ||||||||||||||||||||||||||||
resources delivered to administration | 315,737 | 307,015 | 312,984 | 331,109 | 323,665 | 310,509 | 292,287 | 286,316 | 283,504 | |||||||||||||||||||||||||||||||||||||
total non current assets | 103,607,677 | 92,689,533 | 83,766,714 | 80,431,050 | 82,887,277 | 82,737,878 | 72,625,554 | 71,172,627 | 72,432,196 | 69,427,088 | 62,936,537 | 59,666,517 | 59,371,059 | 55,628,804 | 45,039,068 | 37.383 | 36,056,057 | 43,495,928 | ||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||
financial obligations | 1,066,255 | 315,704,000,000 | 207,877 | 774,559 | 197,450 | 118,064 | 452,262 | 454,363 | 970,479 | 446,902 | 448,892 | 450,190 | 452,692 | 831,594,000,000 | 787,056 | 832,591 | 774,538 | 695,505 | 1,079,169,000,000 | 101,098 | 287,055,000,000 | 437,081,000,000 | 112.623 | 21,328 | 134,908 | 281,026,000,000 | ||||||||||||||||||||
accounts payable and related parties | 6,776,319 | 16,518,774,000,000 | 16,832,439 | 9,539,934 | 14,068,292 | 15,586,753 | 17,977,187 | 10,522,981 | 7,233,313 | 12,641,532 | 13,752,469 | 18,926,625 | 4,171,148 | 4,374,890,000,000 | 8,271,168 | 10,569,004 | 11,412,369 | 4,159,469 | 8,255,289 | 7,266,657,000,000 | 3,280,232,000,000 | 7.354 | 10,199,989 | 3,421,264 | 1,708,647,000,000 | |||||||||||||||||||||
estimated liabilities and provisions | 1,723,640 | 1,740,111,000,000 | 1,691,007 | 2,515,005 | 1,181,919 | 1,273,755 | 1,124,508 | 1,134,859 | 1,564,562 | 1,698,572 | 1,467,326 | 1,305,326 | 1,199,646 | 1,695,193,000,000 | 954,068 | 941,701 | 925,128 | 932,883 | 1,151,297,000,000 | 913,132 | 1,011,155,000,000 | 1,154,415,000,000 | 720.364 | 643,986 | 957,432 | 673,973,000,000 | ||||||||||||||||||||
long term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
total long term liabilities | 35,619,964 | 23,952,102 | 22,967,712 | 16,999,367 | 16,046,834 | 15,892,788 | 23,644,663 | 16,403,324 | 16,207,734 | 16,587,412 | 16,421,813 | 16,186,205 | 15,600,923 | 14,195,254 | 14,309,495 | 13,334,241 | 12.262 | 9,204,058 | 13,617,217 | |||||||||||||||||||||||||||
minority interest | 887,686,000,000 | 242,951,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 120,584,049 | 117,543,947,000,000 | 115,656,970 | 132,427,994 | 109,595,640 | 98,424,600 | 100,367,039 | 100,647,980 | 90,511,790 | 86,706,835 | 93,197,579 | 85,251,174 | 78,546,373 | 74,031,918 | 73,227,187 | 65,125,997 | 56,027,019 | 50,109,561 | 53,092,421 | |||||||||||||||||||||||||||
memorandum debtor accounts * | 155,408,040 | 137,518,284 | 142,411,648 | 141,851,796 | 133,287,165 | 131,388,436 | 127,453,882 | 127,360,652 | 121,666,784 | 122,266,344 | 126,838,960 | 120,817,260 | 116,879,683 | 116,788,822 | ||||||||||||||||||||||||||||||||
memorandum creditor accounts * | 139,178,676 | 98,985,288 | 129,520,719 | 128,626,927 | 110,850,885 | 109,085,670 | 119,556,865 | 111,986,030 | 101,153,803 | 103,461,130 | 103,963,753 | 99,269,488 | 91,333,034 | 92,600,806 | ||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||
advances and deposits | 5,973,623,000,000 | 8,614,050 | 3,459,942,000,000 | 3,620,317,000,000 | 2,854,918,000,000 | 3,018,779,000,000 | 2,248,122,000,000 | |||||||||||||||||||||||||||||||||||||||
prepaid expenses | 95,644,000,000 | 148,344 | 52,374,000,000 | 21,947,000,000 | 46,550,000,000 | 62,815,000,000 | 24,215,000,000 | |||||||||||||||||||||||||||||||||||||||
long term assets: | ||||||||||||||||||||||||||||||||||||||||||||||
deposits held in trust | 322,061,000,000 | 478,745 | ||||||||||||||||||||||||||||||||||||||||||||
deferred charges | 1,943,218,000,000 | 4,004,790 | 3,950,060,000,000 | 2,040,140,000,000 | 1,654,717,000,000 | 1,886,529,000,000 | 1,595,683,000,000 | |||||||||||||||||||||||||||||||||||||||
valuations | 10,772,882,000,000 | 26,961,096 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
taxes, contributions and duties payable | 3,838,962,000,000 | 9,159,183 | ||||||||||||||||||||||||||||||||||||||||||||
labor and pension liabilities | 247,304,000,000 | 289,628 | ||||||||||||||||||||||||||||||||||||||||||||
long term liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||
memorandum accounts (note 21) : | ||||||||||||||||||||||||||||||||||||||||||||||
debtors | 149,866,076,000,000 | 152,210,701 | ||||||||||||||||||||||||||||||||||||||||||||
creditors | -100,909,559,000,000 | -111,774,620 | ||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||
memorandum accounts | 216,020,618,000,000 | 135,663,943,000,000 | 138,884,829,000,000 | 118,874,631,000,000 | ||||||||||||||||||||||||||||||||||||||||||
cop million | ||||||||||||||||||||||||||||||||||||||||||||||
available for sale | 1,331,665 | |||||||||||||||||||||||||||||||||||||||||||||
held to maturity | 5,054 | |||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 359,200 | |||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 1,748,302 | |||||||||||||||||||||||||||||||||||||||||||||
long term assets | ||||||||||||||||||||||||||||||||||||||||||||||
equity method | 1,014,251 | |||||||||||||||||||||||||||||||||||||||||||||
restricted assets | 546,246 | |||||||||||||||||||||||||||||||||||||||||||||
deferred charges and other assets | 1,032,330 | |||||||||||||||||||||||||||||||||||||||||||||
capital lease | 470,233 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
capital lease liability | 109,000 | |||||||||||||||||||||||||||||||||||||||||||||
taxes payable | 3,738,483 | 8,617,438,000,000 | 3,589,263,000,000 | 1,811,005,000,000 | 2,433,022,000,000 | 3,906,468,000,000 | ||||||||||||||||||||||||||||||||||||||||
dividends payable | 3,919,102 | |||||||||||||||||||||||||||||||||||||||||||||
deferred income tax liability | ||||||||||||||||||||||||||||||||||||||||||||||
other short-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
financial obligations, long-term | 12,784,167 | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable, long-term | 6,173 | |||||||||||||||||||||||||||||||||||||||||||||
pension plan obligation and other labor obligations, long-term | 7,304,395 | |||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity of ecopetrol | 37,648,352 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 81,519,332 | 92,277,386,000,000 | 68,769,356,000,000 | 53,702,534,000,000 | 55,559,517,000,000 | 51.626 | 48,702,412,000,000 | |||||||||||||||||||||||||||||||||||||||
minoritary interest | ||||||||||||||||||||||||||||||||||||||||||||||
non-current assets: | ||||||||||||||||||||||||||||||||||||||||||||||
deposits under trust funds | 283,504,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
revaluations | 13,575,878,000,000 | 11,068,676,000,000 | 5,574,979,000,000 | 6,391,417,000,000 | 5,179,961,000,000 | |||||||||||||||||||||||||||||||||||||||||
long-term liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||
memorandum debtor accounts | 130,221,872,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
memorandum obligations accounts | -111,784,600,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,062,602,000,000 | 51,154,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | 41,328,181,000,000 | 29,300,303,000,000 | 32,569,957,000,000 | 34,619,717,000,000 | ||||||||||||||||||||||||||||||||||||||||||
memorandum debtor accounts ** | 85,599,685 | |||||||||||||||||||||||||||||||||||||||||||||
memorandum creditor accounts ** | 57,736,540 | |||||||||||||||||||||||||||||||||||||||||||||
pension plan assets | 80,263,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
labor and pension plan liabilities | 2,464,667,000,000 | 2,669,331,000,000 | 2,164,787,000,000 | |||||||||||||||||||||||||||||||||||||||||||
memorandum accounts ** | 134.943 | 138,150,625 | ||||||||||||||||||||||||||||||||||||||||||||
memorandum accounts *** | 135,399,679 | |||||||||||||||||||||||||||||||||||||||||||||
long-term accounts payable | 5,473,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-06-30 | 2023-09-30 | 2023-06-28 | 2021-06-30 | 2017-03-07 | 2016-06-08 | 2014-09-09 | 2013-08-29 | 2013-07-26 | 2011-05-05 | 2011-02-28 | 2010-10-27 | 2010-04-27 | 2010-02-12 | 2009-07-31 | 2009-02-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flow in operating activities: | ||||||||||||||||
net profit for the period | 8,717,774 | 21,092,433 | 6,963,980 | 7,128,552,000,000 | ||||||||||||
adjustments to reconcile the net profit to net cash from operating activities: | ||||||||||||||||
income tax expense | 3,641,359,000,000 | |||||||||||||||
depreciation, depletion, and amortization | 7,286,500 | 10,063,244 | 3,162,768 | |||||||||||||
(gain) loss foreign exchange | ||||||||||||||||
finance cost of loans and borrowings | 3,496,572 | 5,151,076 | 1,738,514 | |||||||||||||
finance cost of post–employment benefits and abandonment costs | 1,264,839 | 1,657,833 | 463,996,000,000 | |||||||||||||
write off exploratory assets and dry wells | ||||||||||||||||
gain on disposal of non–current assets | ||||||||||||||||
profit on business combinations | ||||||||||||||||
profit on reversal of fields | ||||||||||||||||
impairment (recovery) loss of non–current assets | ||||||||||||||||
impairment loss of current assets | ||||||||||||||||
gain on fair value adjustment of financial assets and interest | ||||||||||||||||
gain on hedging transactions with derivatives | 2,248 | |||||||||||||||
share of profit of associates and joint ventures | -386,291 | -606,332 | -341,699 | -115,236,000,000 | ||||||||||||
gain on the sale of assets held for sale | ||||||||||||||||
hedge ineffectiveness | 14,190,000,000 | |||||||||||||||
realized loss on foreign exchange cash flow hedges | -40,114 | 480,232 | 519,606 | 81,096,000,000 | ||||||||||||
movements in provisions | ||||||||||||||||
net change in operational assets and liabilities: | ||||||||||||||||
trade and other receivables | 7,246,588 | -20,338,325 | -9,859,055 | -4,625,360,000,000 | ||||||||||||
inventories | -732,407 | -89,044 | 598,707 | -1,969,700,000,000 | 129,816,000,000 | -31,128 | 3,381,000,000 | 4,253,000 | -393,688,000,000 | -160,200,000,000 | 72,862 | -281,161 | -117,874 | 48,408,000,000 | -97,304 | |
trade and other payables | -2,512,203 | -1,237,154 | -2,591,505 | 691,693,000,000 | ||||||||||||
tax assets and liabilities | -6,713,428 | -1,053,813 | -1,386,835,000,000 | |||||||||||||
provisions for employee benefits | -489,536 | -394,202 | -32,338 | -323,663,000,000 | ||||||||||||
provisions and contingencies | -387,013 | -881,130 | -220,841 | 76,363,000,000 | ||||||||||||
other assets and liabilities | -652,230 | 53,076 | -1,131,216 | 49,025,000,000 | 124,110,000,000 | |||||||||||
| 30,273,625 | 18,972,598 | 9,717,587,000,000 | |||||||||||||
income tax paid | -7,189,820 | -9,573,747 | -1,963,309 | -4,347 | -353,944,000,000 | |||||||||||
net cash from operating activities | 23,083,805 | 9,398,851 | 6,246,953,000,000 | 3,724,849,000,000 | 5,942,341 | 8,286,027 | 3,068,170,000,000 | |||||||||
capital expenditures | 0 | 0 | 0 | 0 | -239,749 | -4,012,485 | 0 | |||||||||
free cash flows | 23,083,805 | 9,398,851 | 6,246,953,000,000 | 3,724,849,000,000 | 5,702,592 | 4,273,542 | 3,068,170,000,000 | |||||||||
cash flow in investing activities: | ||||||||||||||||
investment in joint ventures | -11,601 | |||||||||||||||
acquisition of subsidiaries, net of cash acquired | ||||||||||||||||
consideration paid for the acquisition of assets | ||||||||||||||||
investment in property, plant, and equipment | -3,739,461 | -6,091,965 | -1,631,079 | |||||||||||||
investment in natural and environmental resources | -4,772,588 | -10,298,102 | -3,316,724 | -2,866,790,000,000 | -2,121 | -568,625,000,000 | -2,880,410 | -1,863,039,000,000 | -468,115,000 | -413,297,000,000 | -1,329,834,000,000 | -462,080 | -1,098,533 | |||
acquisitions of intangibles | -389,225 | -476,413 | -206,152 | -63,345,000,000 | ||||||||||||
proceeds from sales of other financial assets | ||||||||||||||||
interests received | 782,821 | 1,378,145 | 553,488 | 67,855,000,000 | ||||||||||||
dividends received | 213,046 | 276,362 | 104,054 | 82,038,000,000 | 233 | 670,381 | ||||||||||
proceeds from sales of assets | 10,758,000,000 | 110 | 84,228,000,000 | |||||||||||||
net cash from investment activities | -8,534,263 | -13,457,700 | -3,737,572 | -3,320,627,000,000 | ||||||||||||
cash flow in financing activities: | ||||||||||||||||
proceeds from borrowings | 70,125,000,000 | |||||||||||||||
repayment of borrowings | -751,216,000,000 | |||||||||||||||
interest payments | -3,571,554 | -4,728,230 | -1,322,103 | -1,213,422,000,000 | ||||||||||||
lease payments | -282,015 | -380,888 | -124,926 | -150,191,000,000 | ||||||||||||
payment of restitution of equity to minority shareholders | ||||||||||||||||
dividends paid | -12,192,292 | -3,859,661 | -226,924 | -1,150,541,000,000 | -1,712 | -1,058,048,000,000 | -2,540,190 | -6,207,181 | -2,939,612 | |||||||
net cash from financing activities | -14,121,927 | 1,673,331 | 1,886,654 | -3,195,245,000,000 | 1,475,463 | -6,598,982,000,000 | -3,911,000 | 1,572,000,000 | 380,402,000,000 | -1,425,124 | -202,605 | 705,607 | 9,921,000,000 | -2,728,001 | ||
exchange difference in cash and cash equivalents | 473,145 | -944,796 | -123,818 | 208,155,000,000 | -226 | -458,399,000,000 | ||||||||||
net increase in cash and cash equivalents | 900,760 | 96,287 | -60,764,000,000 | 1,860 | 1,085,899,000,000 | 91,241 | -2,486,486,000,000 | -1,282,000 | 2,045,694,000,000 | -666,351,000,000 | 1,759,049 | |||||
cash and cash equivalents at the beginning of the year | 3,901,277 | |||||||||||||||
cash and cash equivalent at the end of the year | ||||||||||||||||
cash flows in operating activities: | ||||||||||||||||
adjustments to reconcile net profit to net cash from operating activities: | ||||||||||||||||
income taxes | 6,914,028 | 11,476,872 | 5,592,901 | |||||||||||||
foreign exchange gain | -45,267 | |||||||||||||||
disposal of exploratory assets and dry wells | 604,922 | 975,965 | 147,437 | |||||||||||||
loss on sale or disposal of non-current assets | 15,516 | -255,104 | 7,727 | 24,397,000,000 | ||||||||||||
impairment of non-current assets | 8,238 | 11,125 | 92 | |||||||||||||
impairment of current assets | 40,507 | 59,468 | 23,051 | |||||||||||||
gain on fair value of financial assets | -47,186 | -165,399 | ||||||||||||||
loss on hedging transactions with derivatives | -758 | 741 | 9,931,000,000 | |||||||||||||
loss on disposal of assets held for sale | 15,830 | 13,792 | 1,014 | |||||||||||||
loss on hedge ineffectiveness | -2,330 | 18,998 | ||||||||||||||
provision expenses | 240,627 | 402,512 | 201,252 | |||||||||||||
current tax assets and liabilities | -282,981 | |||||||||||||||
proceeds from the sale of other financial assets | -685,011 | 1,003,102 | 750,353 | |||||||||||||
proceeds from sales of non-current assets | 67,756 | 751,171 | 8,488 | |||||||||||||
proceeds obtained from loans and borrowings | 10,425,923 | 28,862,692 | 10,895,757 | |||||||||||||
payments of loans and borrowings | -8,486,656 | -18,196,512 | ||||||||||||||
capital restitution | -15,333 | -24,070 | ||||||||||||||
cash and cash equivalent at the beginning of the period | 12,336,115 | 15,401,058 | 15,401,058 | |||||||||||||
cash and cash equivalent at the end of the period | 13,236,875 | 12,070,744 | 15,497,345 | 5,021,544,000,000 | ||||||||||||
realization of other comprehensive income from the sale of a joint venture | -361,728,000,000 | |||||||||||||||
write off of exploratory assets and dry wells | 170,204,000,000 | |||||||||||||||
(gain) loss on disposal of non–current assets | ||||||||||||||||
impairment loss of non–current assets | ||||||||||||||||
gain on fair value adjustment of financial assets | -57,614 | |||||||||||||||
net gain on the sale of assets held for sale | ||||||||||||||||
acquisition of subsidiaries, net of acquired cash | ||||||||||||||||
net cash (used) provided in financing activities | ||||||||||||||||
cash flows from operating activities: | ||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||
foreign exchange loss | -1,806,158 | -248,217 | 258,101,000,000 | -968 | -624,612,000,000 | |||||||||||
cash flow from investing activities: | ||||||||||||||||
cash flow provided (used) in financing activities: | ||||||||||||||||
net decrease in cash and cash equivalents | -3,330,314 | |||||||||||||||
finance cost of post-employment benefits and abandonment costs | 618,853 | |||||||||||||||
gain on hedge ineffectiveness | -6,013 | |||||||||||||||
net cash generated by operating activities | 2,071,023 | |||||||||||||||
cash flow used in financing activities: | ||||||||||||||||
repayment of loans and borrowings | -7,335,150 | |||||||||||||||
gain on disposal of assets held for sale | ||||||||||||||||
gain foreign exchange | ||||||||||||||||
loss on disposal of non–current assets | 17,441,000,000 | |||||||||||||||
gain on revaluation of assets in guajira association | ||||||||||||||||
gain on acquisition of participations and interests | ||||||||||||||||
gain on loss of control | ||||||||||||||||
impairment loss of non-current assets | ||||||||||||||||
impairment loss of short-term assets | ||||||||||||||||
(gain) loss on fair value adjustment of financial assets | ||||||||||||||||
proceeds from the sale of the other financial asset | ||||||||||||||||
net cash provided (used) in financing activities | -2,762 | |||||||||||||||
cash flow from operating activities: | ||||||||||||||||
depreciation, depletion and amortization | 4,697,645,000,000 | 7,592 | 1,712,986,000,000 | 1,165,421,000,000 | 250,834,000,000 | 1,086,289 | 908,240 | 2,120,572 | 1,237,729 | |||||||
finance expenses of loans and borrowings | 1,166,137,000,000 | |||||||||||||||
gain derived from business combinations | ||||||||||||||||
impairment loss of short–term assets | 18,844,000,000 | |||||||||||||||
(reversal) of impairment loss / impairment loss of non–current assets | -3,446,000,000 | |||||||||||||||
loss on fair value adjustment of financial assets | 18,978,000,000 | |||||||||||||||
income taxes paid | -3,470,634,000,000 | |||||||||||||||
cash flow used in investing activities: | ||||||||||||||||
investment in property, plant and equipment | -2,257,841,000,000 | -3,647 | -843,136,000,000 | |||||||||||||
sales (purchases) of other financial asset | 1,706,698,000,000 | |||||||||||||||
cash and cash equivalents at the beginning of the period | 5,082,308,000,000 | 6,550 | 6,550,450,000,000 | 5,260,111,000,000 | 5,260,000 | |||||||||||
income tax | 4,656 | 824,947,000,000 | ||||||||||||||
realized gain on other comprehensive income in joint ventures sale | ||||||||||||||||
loss on sale or disposal of assets | ||||||||||||||||
(recovery) loss for impairment of long-term assets | ||||||||||||||||
los for impairment of short-term assets | ||||||||||||||||
loss on valuation of financial assets | ||||||||||||||||
(gain) loss on equity method | ||||||||||||||||
sales of other financial assets | -46,566,000,000 | |||||||||||||||
acquisition of loans and borrowings | ||||||||||||||||
loan payments | ||||||||||||||||
cash flow provided by operating activities | ||||||||||||||||
net income attributable to owners of ecopetrol s.a. | 1,565 | |||||||||||||||
adjustments to reconcile net income to cash from operating activities | ||||||||||||||||
non-controlling interests | 839 | 248,306,000,000 | ||||||||||||||
foreign exchange (gain) loss | ||||||||||||||||
finance costs recognized in profit or loss | 812,948,000,000 | |||||||||||||||
dry wells | 343 | |||||||||||||||
gain on disposal of non-current assets | ||||||||||||||||
impairment of current and non-current assets | ||||||||||||||||
fair value (gain) on financial assets valuation | -60 | |||||||||||||||
(gain) loss on share of profit of associates and joint ventures | ||||||||||||||||
exchange difference on export hedges and ineffectiveness | ||||||||||||||||
others minor items | ||||||||||||||||
net changes in operating assets and liabilities | -206 | |||||||||||||||
cash from operating activities | 14,437 | 5,734,098,000,000 | 2,630,560,000,000 | |||||||||||||
cash flows from investing activities | ||||||||||||||||
payments for intangibles | -69 | |||||||||||||||
(purchases) sales of other financial assets | -5,448 | |||||||||||||||
interest received | 386 | 68,987,000,000 | ||||||||||||||
net cash from investing activities | -9,589 | -1,314,621,000,000 | -7,326,563 | -167,540,000,000 | -722,217,000,000 | -3,689,976,000,000 | -3,677,313,000,000 | -1,104,108 | -2,875,165 | -7,723,287 | -43,138,000,000 | -3,336,270 | ||||
cash flows from financing activities | ||||||||||||||||
proceeds (repayment of) from borrowings | 1,445 | |||||||||||||||
interest paid | -2,495 | -596,024,000,000 | ||||||||||||||
cash and cash equivalents at the end of the period | 8,410 | 7,636,349,000,000 | 3,952,429 | 2,773,625,000,000 | 3,977,000 | |||||||||||
non-cash transactions | ||||||||||||||||
recognition of assets for right of use and liabilities for lease | ||||||||||||||||
operations with financed drafts | ||||||||||||||||
loss on disposal of non-current assets | ||||||||||||||||
gain in acquisition of interests in joint operations | ||||||||||||||||
loss on (recovery of) impairment of short term assets | ||||||||||||||||
(recovery of) loss on impairment of long term assets | ||||||||||||||||
gain on sale of equity instruments measured at fair value | ||||||||||||||||
realized foreign exchange cash flow hedges | 720 | |||||||||||||||
acquisition of interests in joint operations | ||||||||||||||||
proceeds from sales of assets held for sale | ||||||||||||||||
proceeds from sales of equity instruments measured at fair value | 967 | |||||||||||||||
proceeds from sales of property, plant and equipment | ||||||||||||||||
capitalizations | 43 | 10,000,000 | ||||||||||||||
capitalization of reserves | ||||||||||||||||
payment of income tax through the offset of balances in favor | ||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||
finance costs recognised in profit or loss | 3,345 | |||||||||||||||
loss on disponsal of non-current assets | 79 | |||||||||||||||
impairment of assets | 916 | 91,792,000,000 | ||||||||||||||
share or profit os associates and joint ventures | 10 | |||||||||||||||
loss on sale of equity instruments measured at fair value | -47 | |||||||||||||||
cash flows from investing activities: | ||||||||||||||||
cash flows from financing activities: | ||||||||||||||||
net income attributable to owners of ecopetrol | 362,594,000,000 | |||||||||||||||
fair value loss on financial assets valuation | 26,132,000,000 | |||||||||||||||
loss or profit of investments in associates and joint ventures | 27,418,000,000 | |||||||||||||||
realized foreign exchange on export hedges | 133,744,000,000 | |||||||||||||||
net changes in operating assets and liabilities: | ||||||||||||||||
accounts and notes receivable | 274,079,000,000 | 1,744,024 | -1,301,946,000,000 | 381,386,000,000 | -1,015,830 | -620,570 | 767,373 | 5,945,625,000,000 | 798,272 | |||||||
accounts payable | -606,007,000,000 | -502,656,000 | ||||||||||||||
taxes payable | 647,878,000,000 | -4,175,783 | 3,416,769,000,000 | 1,016,996,000,000 | -175,601 | 153,210 | -4,043,022 | 513,565 | ||||||||
labor obligations | -172,134,000,000 | 23,327 | -14,526,000,000 | -22,709,000,000 | 20,021 | -14,763 | 1,373,020 | -518,231 | ||||||||
accrued liabilities and provisions | 40,399,000,000 | |||||||||||||||
acquisition of intangibles | -9,509,000,000 | |||||||||||||||
increase of loans and borrowings | 788,142,000,000 | |||||||||||||||
net cash (used) provided in/by financing activities | -865,930,000,000 | |||||||||||||||
non-cash transactions: | ||||||||||||||||
payment of income tax through offset of balances in favor | 60,736,000,000 | |||||||||||||||
remittances financed for payment of imports | 923,462,000,000 | |||||||||||||||
net income for the period | 6,073,674 | 6,749,489,000,000 | 3,495,000 | |||||||||||||
deferred income tax and cree | ||||||||||||||||
property, plant and equipment depreciation | 649,869 | 361,080,000 | ||||||||||||||
exchange loss | -195,502 | -987,469 | ||||||||||||||
amortizations | 1,983,079 | |||||||||||||||
allowances | 300,272 | |||||||||||||||
recovery of allowances | -107,313 | |||||||||||||||
property, plant and equipment write-off | ||||||||||||||||
natural and environmental resource write-off | ||||||||||||||||
(profit) loss in investments valuation | -1,164 | |||||||||||||||
(profit) loss in equity method | -757,638 | |||||||||||||||
net changes in asset and liabilities: | ||||||||||||||||
deferred charges and other assets | 524,545 | |||||||||||||||
accounts payable and related parties | 186,602 | -223,196,000,000 | 1,381,823,000,000 | -1,439,881,000,000 | 112,212 | 1,147,524 | 5,773,802 | 3,118,050,000,000 | -1,237,270 | |||||||
estimated liabilities and provisions | -134,970 | -93,448,000,000 | -428,199,000,000 | -24,473 | -75,557 | 48,783 | 824,027,000,000 | 218,374 | ||||||||
other long-term liabilities | -139,553 | -67,001,000,000 | 7,155,000 | |||||||||||||
payment and advance for companies capitalization | -14,769 | |||||||||||||||
increase in investments | -6,456,443 | -5,355,770,000,000 | -3,451,000 | |||||||||||||
redemption and sale of investments | 1,594,427 | 7,924,253,000,000 | 3,947,000 | |||||||||||||
additions to property, plant and equipment | -239,749 | -975,774,000,000 | -750,147,000 | -1,152,401,000,000 | -1,642,784,000,000 | -916,915 | -750,876 | -4,012,485 | -1,288,033 | |||||||
proceeds from sale of natural resources | ||||||||||||||||
proceeds from sale of property, plant and equipment | ||||||||||||||||
financial obligations | 4,015,610 | 224,534,000,000 | -63,016,000 | -60,282,000,000 | 1,601,477,000,000 | -179,524 | -173,460 | 187,184,000,000 | 284,814 | |||||||
exchange rate difference in cash and cash equivalents | -40,089 | |||||||||||||||
additional cash flow information | ||||||||||||||||
interest paid in the period | 381,660 | |||||||||||||||
income tax paid in the period | 2,671,585 | |||||||||||||||
net income for the year | ||||||||||||||||
non-controlling interest | -88,336 | |||||||||||||||
exchange rate difference | ||||||||||||||||
amortizations: | ||||||||||||||||
natural resources | 1,550,506,000,000 | 694,734,000 | ||||||||||||||
facility abandonment | 182,232,000,000 | 88,961,000 | ||||||||||||||
intangibles | 148,392,000,000 | 73,385,000 | ||||||||||||||
deferred charges | 38,925,000,000 | 42,115,000 | ||||||||||||||
allowances: | ||||||||||||||||
accounts receivable | 26,656,000,000 | 26,583,000 | ||||||||||||||
inventory | ||||||||||||||||
property, plant and equipment | 1,182,000,000 | 13,742,146,000,000 | ||||||||||||||
legal disputes and proceedings | 24,981,000,000 | 2,832,000 | ||||||||||||||
pension liabilities for health and education | 195,055,000,000 | 97,414,000 | ||||||||||||||
pension transfer | 157,687,000,000 | |||||||||||||||
investments | 1,585,977,000,000 | |||||||||||||||
recovery of allowances: | ||||||||||||||||
other | 13,000,000 | 20,000,000 | 302,555,000,000 | |||||||||||||
property, plant and equipment write-off loss | ||||||||||||||||
recovery of property, plant and equipment | ||||||||||||||||
goodwill impairment | ||||||||||||||||
natural and environmental resource write-off loss | ||||||||||||||||
other asset write-off loss | ||||||||||||||||
loss in investments valuation | ||||||||||||||||
(profit) equity method | ||||||||||||||||
net changes in operating asset and liabilities: | ||||||||||||||||
accounts and notes receivables | ||||||||||||||||
tax contributions and duties payable | ||||||||||||||||
labor and pension liabilities | ||||||||||||||||
payment and advances for the acquisition of companies, net of acquired cash | ||||||||||||||||
proceeds from sales of natural resources | ||||||||||||||||
increase financial obligations | ||||||||||||||||
cash and cash equivalents at the end of the year | 3,637,777,000,000 | 1,592,083,000,000 | ||||||||||||||
deferred income tax | 151,775,000,000 | 289,050 | ||||||||||||||
depreciation of property, plant and equipment | 650,829,000,000 | |||||||||||||||
deferred monetary correction | ||||||||||||||||
provisions: | ||||||||||||||||
recovery of provisions: | ||||||||||||||||
abandonment costs | -3,669,000,000 | |||||||||||||||
properties, plant and equipment write-off | 11,450,000,000 | 10,748,000 | ||||||||||||||
reduction in natural resources and environment | 19,438,000,000 | |||||||||||||||
equity method income | -433,189,000,000 | |||||||||||||||
net changes in asset and liability transactions: | ||||||||||||||||
account receivables | -1,835,583,000,000 | -1,251,000 | ||||||||||||||
deferred and other assets | -96,475,000,000 | 490,078,000 | -1,542,484,000,000 | -218,145,000,000 | -152,998 | 36,447 | -2,014,561 | -72,166 | ||||||||
tax payable | -3,011,907,000,000 | 263,469,000 | ||||||||||||||
labor and pension obligations | 3,902,000,000 | |||||||||||||||
estimated liabilities and allowances | 81,177,000,000 | 20,685,000 | ||||||||||||||
net cash generated by operation activities | 4,280,036,000,000 | 3,351,000 | ||||||||||||||
proceeds of sale of property, plant and equipment | 102,790,000,000 | |||||||||||||||
cash flow from financing activities: | ||||||||||||||||
dividends | -6,823,526,000,000 | -3,848,000 | 61,897,000,000 | |||||||||||||
movement of non-cash items: | ||||||||||||||||
pension liabilities | -20,829,000 | |||||||||||||||
equity method loss | -153,678,000 | |||||||||||||||
labour and pension obligations | -27,062,000 | |||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
property, plant and equipment retirement loss | ||||||||||||||||
equity method | ||||||||||||||||
estimated liabilities and provision | ||||||||||||||||
payment and advances for the acquisition of companies, | ||||||||||||||||
net of acquired cash | ||||||||||||||||
proceeds from sales of property and equipment | ||||||||||||||||
cash flows financing activities: | ||||||||||||||||
net income | 3,404,677,000,000 | 2,742,078,000,000 | 1,702,355 | 2,096,666 | 4,815,069 | 2,300,710,000,000 | 1,691,442 | |||||||||
non controlling interest | ||||||||||||||||
equity method in non-marketable securities | -56,203 | |||||||||||||||
impairment | 371,526 | |||||||||||||||
provisions | 752,500 | 14,711 | 34,296 | 137,928 | ||||||||||||
exchange gain | ||||||||||||||||
loss on retirement of property, plant and equipment | ||||||||||||||||
losses in retirement of investment in natural and environmental resources | ||||||||||||||||
other asset write-offs | ||||||||||||||||
bargain purchase gain | ||||||||||||||||
fair value of pre-existing participation of business combination | ||||||||||||||||
payment for purchase of companies, net of cash acquired | -813,145,000,000 | -1,154,618 | ||||||||||||||
purchase of investment securities | -4,512,633,000,000 | -4,369,467,000,000 | -1,821,683 | -3,592,441 | -4,607,977 | -3,331,893 | ||||||||||
redemption of investment securities | 3,200,789,000,000 | 3,660,021,000,000 | 2,556,856 | 1,930,232 | 3,150,326 | 2,776,424 | ||||||||||
return on capital through spin-off | ||||||||||||||||
repayment of financial obligations | ||||||||||||||||
proceeds from financial obligations | 5,774,052 | -79,184 | ||||||||||||||
proceeds from issuance of shares | 35,063 | 5,981 | ||||||||||||||
cash paid to acquire a non-controlling interest | ||||||||||||||||
effect of exchange rate changes on cash | -490,702 | |||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||
net provisions | 47,740,000,000 | -95,310,000,000 | ||||||||||||||
disposal of property, plant and equipment | 399,000,000 | -168,913,000,000 | ||||||||||||||
loss for disposal of property, plant and equipment | 3,371,000,000 | |||||||||||||||
loss for disposal of natural and environmental resources | 9,110,000,000 | |||||||||||||||
loss for disposal of other assets | 59,000,000 | 287,918,000,000 | ||||||||||||||
income from equity method on affiliated companies | -336,698,000,000 | 472,224,000,000 | ||||||||||||||
sale of property, plant and equipment | 711,000,000 | 4,751,000,000 | ||||||||||||||
received from associates - capitalization | -43,000,000 | -31,000,000 | 219 | 1,163 | ||||||||||||
cash and cash equivalents at the beginnig of the year | 1,592,083,000,000 | 2,258,434,000,000 | ||||||||||||||
payment of dividends | -1,221,044,000,000 | -1,217,769 | 3,502 | |||||||||||||
cash flows from operating activities | ||||||||||||||||
abandonment of installations | ||||||||||||||||
health and education pension liabilities | ||||||||||||||||
legal proceedings | ||||||||||||||||
write-off of property, plant and equipment | ||||||||||||||||
retirement loss of property, plant and equipment | ||||||||||||||||
write-off of natural and environmental resources | ||||||||||||||||
write-off of other assets | ||||||||||||||||
gain in equity method | ||||||||||||||||
decrease debtors | ||||||||||||||||
decrease inventories | ||||||||||||||||
decrease deferred and other assets | ||||||||||||||||
increase accounts payable | ||||||||||||||||
increase taxes payable | ||||||||||||||||
increase labor obligations | ||||||||||||||||
increase estimated liabilities and provisions | ||||||||||||||||
increase other long term liabilities | ||||||||||||||||
payments and advances in acquisition of companies | ||||||||||||||||
payments in acquisition of companies, net of cash acquired | ||||||||||||||||
purchase of investments | ||||||||||||||||
investments redemption and sale | ||||||||||||||||
investments in natural and environmental resources | ||||||||||||||||
additions to properties, plant and equipment | ||||||||||||||||
received from associates - capitalizations | ||||||||||||||||
cash flow provided by operating activities: | ||||||||||||||||
cash provided by operating activities | 2,523,456 | 3,487,592 | 2,672,339 | |||||||||||||
investment in natural and environmental resources - reserves | -922,366 | |||||||||||||||
debts from credit and financing operations | -28,050 | -33,810 | ||||||||||||||
net increase in cash and cash equivalent | -5,776 | 409,822 | -3,312,129 | |||||||||||||
cash and cash equivalent at beginnig of year | 3,427,341 | 2,286,996 | 5,599,125 | |||||||||||||
cash and cash equivalent at end of year | 3,421,565 | 2,696,818 | 2,286,996 | |||||||||||||
adjustments to reconcile net income to cash provided by operating activities: | ||||||||||||||||
payment of financial obligations | -303,513 | |||||||||||||||
cash and cash equivalents at beginning of period | 4,812,595 | |||||||||||||||
cash and cash equivalents at end of period | 6,571,644 | |||||||||||||||
actuarial calculation | ||||||||||||||||
recovery of provisions | ||||||||||||||||
decrease (increase) debtors | ||||||||||||||||
decrease (increase) inventories | ||||||||||||||||
decrease (increase) deferred and other assets | ||||||||||||||||
(decrease) increase accounts payable | ||||||||||||||||
(decrease) increase taxes payable | ||||||||||||||||
(decrease) increase labor obligations | ||||||||||||||||
(decrease) increase estimated liabilities and provisions | ||||||||||||||||
payment in acquisition of companies, net of cash acquired | ||||||||||||||||
received from associates – capitalization | ||||||||||||||||
net cash provided (used) by financing activities | ||||||||||||||||
revenues | ||||||||||||||||
local sales | 6,687,482,000,000 | |||||||||||||||
export sales | 5,361,572,000,000 | |||||||||||||||
sale of services | 467,554,000,000 | |||||||||||||||
total revenues | 12,516,608,000,000 | |||||||||||||||
cost of sales | ||||||||||||||||
variable costs | ||||||||||||||||
purchase of hydrocarbons | 3,116,229,000,000 | |||||||||||||||
amortization and depletion | 893,796,000,000 | |||||||||||||||
imported products | 968,853,000,000 | |||||||||||||||
fixed costs | ||||||||||||||||
depreciation | 562,223,000,000 | |||||||||||||||
contracted services | 675,282,000,000 | |||||||||||||||
maintenance | 300,178,000,000 | |||||||||||||||
labor costs | 366,659,000,000 | |||||||||||||||
transportation cost for refineries | 360,788,000,000 | |||||||||||||||
total cost of sales | 8,442,702,000,000 | |||||||||||||||
gross profits | 4,073,906,000,000 | |||||||||||||||
operating expenses | ||||||||||||||||
administration | 286,512,000,000 | |||||||||||||||
selling expenses | 281,827,000,000 | |||||||||||||||
exploration and projects | 342,073,000,000 | |||||||||||||||
operating income | 3,163,494,000,000 | |||||||||||||||
non operating income | ||||||||||||||||
financial income | 10,182,748,000,000 | |||||||||||||||
financial expenses | -9,632,256,000,000 | |||||||||||||||
non financial income | 352,627,000,000 | |||||||||||||||
non financial expenses | -797,783,000,000 | |||||||||||||||
income before income tax | 3,268,830,000,000 | |||||||||||||||
provision for income tax | 975,311,000,000 | |||||||||||||||
minority interest | -7,191,000,000 | |||||||||||||||
ebitda | 4,889,666,000,000 | |||||||||||||||
ebitda margin | 39,000,000 | |||||||||||||||
cop million | 2,009,000,000 | |||||||||||||||
assets | ||||||||||||||||
current assets | ||||||||||||||||
cash and cash equivalents | 5,301,604,000,000 | |||||||||||||||
total current assets | 17,101,650,000,000 | |||||||||||||||
non current assets | ||||||||||||||||
natural and environmental properties | 8,924,336,000,000 | |||||||||||||||
resources delivered to administration | ||||||||||||||||
total non current assets | 35,209,893,000,000 | |||||||||||||||
total assets | 52,311,543,000,000 | |||||||||||||||
liabilities and equity | ||||||||||||||||
current liabilities | ||||||||||||||||
total current liabilities | 12,071,564,000,000 | |||||||||||||||
long term liabilities | ||||||||||||||||
labor and pension plan obligations | 2,352,369,000,000 | |||||||||||||||
total long term liabilities | 11,176,086,000,000 | |||||||||||||||
total liabilities | 23,247,650,000,000 | |||||||||||||||
minoritary interest | 957,495,000,000 | |||||||||||||||
equity | 28,106,398,000,000 | |||||||||||||||
total liabilities and shareholders' equity | 52,311,543,000,000 | |||||||||||||||
memorandum accounts *** | 136,651,843,000,000 | |||||||||||||||
cash at the beginning of period | 1,870,246,000,000 | |||||||||||||||
operatiing activities | ||||||||||||||||
cash received from clients | 4,931,556,000,000 | |||||||||||||||
cash from financial interest | 208,144,000,000 | |||||||||||||||
cash received from restricted faep fund and others | ||||||||||||||||
other payments | ||||||||||||||||
cash from subsidiaries acquired | ||||||||||||||||
payment of financial interest | ||||||||||||||||
cash paid to suppliers and contractors | -473,100,000,000 | |||||||||||||||
payment of royalties and other contributions | -798,838,000,000 | |||||||||||||||
payment of income and other taxes | -571,795,000,000 | |||||||||||||||
payment of salaries, fringe benefits and social security | -227,797,000,000 | |||||||||||||||
payment of retirement pensions and transfer to funds | ||||||||||||||||
investing activities | ||||||||||||||||
net increase in investment | 1,238,306,000,000 | |||||||||||||||
investment in natural and environmental properties | -1,281,444,000,000 | |||||||||||||||
financing activities | ||||||||||||||||
capitalization in cash and additional paid-in capital | 9,921,000,000 | |||||||||||||||
cash variation | 3,034,953,000,000 | |||||||||||||||
cash at the end of period | 4,905,199,000,000 | |||||||||||||||
investment in natural and environmental resources - r | -1,492,768 | |||||||||||||||
cash flows provided by operating activities: | ||||||||||||||||
loss on sale of investments in unconsolidated subsidiaries | ||||||||||||||||
net changes in operating assets and liabilities net of effect of propilco and bioenergy acquisitions: | ||||||||||||||||
proceeds from the sale of investments in unconsolidated subsidiaries | ||||||||||||||||
minority interest obligations | ||||||||||||||||
disbursements of contributions to anh |
