ECOPETROL S.A. | CIK:0001444406 | 3

  • Filed: 4/26/2018
  • Entity registrant name: ECOPETROL S.A. (CIK: 0001444406)
  • Generator: DataTracks
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/1444406/000114420418022451/0001144204-18-022451-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/1444406/000114420418022451/ec-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0001444406
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfOperatingSegmentsExplanatory

    Below are the consolidated statements of profit or loss by segment for the years ended December 31, 2017, 2016 and 2015:
     
     
     
    For the year ended on December 31, 2017
     
     
     
    Exploration
    and Production
     
    Refining and
    Petrochemicals
     
    Transport
    and
    Logistics
     
    Eliminations
     
    Total
     
    Third-party sales
     
     
    25,004,320
     
     
    27,343,359
     
     
    3,606,549
     
     
    -
     
     
    55,954,228
     
    Inter-segment sales
     
     
    11,490,614
     
     
    1,300,657
     
     
    6,991,515
     
     
    (19,782,786)
     
     
    -
     
    Total sales revenue
     
     
    36,494,934
     
     
    28,644,016
     
     
    10,598,064
     
     
    (19,782,786)
     
     
    55,954,228
     
    Fixed costs
     
     
    8,055,925
     
     
    2,886,745
     
     
    2,637,604
     
     
    (3,239,880)
     
     
    10,340,394
     
    Variable costs
     
     
    18,254,159
     
     
    23,968,650
     
     
    634,231
     
     
    (16,289,109)
     
     
    26,567,931
     
    Cost of sales
     
     
    26,310,084
     
     
    26,855,395
     
     
    3,271,835
     
     
    (19,528,989)
     
     
    36,908,325
     
    Gross profit
     
     
    10,184,850
     
     
    1,788,621
     
     
    7,326,229
     
     
    (253,797)
     
     
    19,045,903
     
    Administrative expenses
     
     
    781,386
     
     
    516,501
     
     
    466,669
     
     
    (32)
     
     
    1,764,524
     
    Operation and project expenses
     
     
    2,070,916
     
     
    965,457
     
     
    142,847
     
     
    (253,155)
     
     
    2,926,065
     
    Impairment of non-current assets
     
     
    (183,718)
     
     
    (1,067,965)
     
     
    (59,455)
     
     
    -
     
     
    (1,311,138)
     
    Other operating income and expenses, net
     
     
    (545,218)
     
     
    11,694
     
     
    28,121
     
     
    -
     
     
    (505,403)
     
    Operating income
     
     
    8,061,484
     
     
    1,362,934
     
     
    6,748,047
     
     
    (610)
     
     
    16,171,855
     
    Financial result, net
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Financial income
     
     
    1,062,393
     
     
    164,006
     
     
    106,659
     
     
    (173,702)
     
     
    1,159,356
     
    Financial expenses
     
     
    (2,288,576)
     
     
    (1,110,874)
     
     
    (434,664)
     
     
    173,513
     
     
    (3,660,601)
     
    Foreign exchange gain (loss), net
     
     
    (101,030)
     
     
    163,992
     
     
    (57,448)
     
     
    -
     
     
    5,514
     
     
     
     
    (1,327,213)
     
     
    (782,876)
     
     
    (385,453)
     
     
    (189)
     
     
    (2,495,731)
     
    Share of profits of associates
     
     
    120,786
     
     
    15,245
     
     
    (42,493)
     
     
    -
     
     
    93,538
     
    Income before tax
     
     
    6,855,057
     
     
    595,303
     
     
    6,320,101
     
     
    (799)
     
     
    13,769,662
     
    Income tax
     
     
    (3,034,556)
     
     
    (238,625)
     
     
    (2,527,087)
     
     
    -
     
     
    (5,800,268)
     
    Net profit (loss) for the period
     
     
    3,820,501
     
     
    356,678
     
     
    3,793,014
     
     
    (799)
     
     
    7,969,394
     
    Profit (loss) attributable to:
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Group owners of parent
     
     
    3,820,501
     
     
    358,859
     
     
    2,999,978
     
     
    (799)
     
     
    7,178,539
     
    Non-controlling interest
     
     
    -
     
     
    (2,181)
     
     
    793,036
     
     
    -
     
     
    790,855
     
     
     
     
    3,820,501
     
     
    356,678
     
     
    3,793,014
     
     
    (799)
     
     
    7,969,394
     
    Supplementary information
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Depreciation, depletion and amortization
     
     
    5,981,294
     
     
    1,188,871
     
     
    1,111,182
     
     
    -
     
     
    8,281,347
     
     
     
     
    For the year ended December 31, 2016
     
     
     
    Exploration and
    Production
     
    Refining and
    Petrochemicals
     
    Transportation
    and Logistics
     
    Eliminations
     
    Total
     
    Third-party sales
     
     
    20,527,332
     
     
    24,194,024
     
     
    3,764,205
     
     
    -
     
     
    48,485,561
     
    Inter-segment sales
     
     
    7,693,878
     
     
    629,690
     
     
    6,884,571
     
     
    (15,208,139)
     
     
    -
     
    Total sales revenue
     
     
    28,221,210
     
     
    24,823,714
     
     
    10,648,776
     
     
    (15,208,139)
     
     
    48,485,561
     
    Fixed cost
     
     
    6,940,074
     
     
    2,458,745
     
     
    2,861,269
     
     
    (2,968,780)
     
     
    9,291,308
     
    Variable cost
     
     
    16,032,574
     
     
    20,385,242
     
     
    488,522
     
     
    (11,946,223)
     
     
    24,960,115
     
    Cost of sales
     
     
    22,972,648
     
     
    22,843,987
     
     
    3,349,791
     
     
    (14,915,003)
     
     
    34,251,423
     
    Gross profit
     
     
    5,248,562
     
     
    1,979,727
     
     
    7,298,985
     
     
    (293,136)
     
     
    14,234,138
     
    Administrative expenses
     
     
    832,266
     
     
    574,413
     
     
    516,884
     
     
    (295)
     
     
    1,923,268
     
    Operation and projects expenses
     
     
    1,656,960
     
     
    1,206,718
     
     
    180,353
     
     
    (292,344)
     
     
    2,751,687
     
    Impairment of non-current assets
     
     
    196,448
     
     
    773,361
     
     
    (41,062)
     
     
    -
     
     
    928,747
     
    Other operating income and expenses, net
     
     
    (349,419)
     
     
    20,947
     
     
    53,559
     
     
    801
     
     
    (274,112)
     
    Operating income
     
     
    2,912,307
     
     
    (595,712)
     
     
    6,589,251
     
     
    (1,298)
     
     
    8,904,548
     
    Financial result, net
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Financial income
     
     
    983,472
     
     
    46,469
     
     
    61,373
     
     
    220,429
     
     
    1,311,743
     
    Financial expenses
     
     
    (2,017,641)
     
     
    (952,006)
     
     
    (262,844)
     
     
    (231,049)
     
     
    (3,463,540)
     
    Foreign exchange gain (loss), net
     
     
    923,573
     
     
    94,715
     
     
    (41,858)
     
     
    -
     
     
    976,430
     
     
     
     
    (110,596)
     
     
    (810,822)
     
     
    (243,329)
     
     
    (10,620)
     
     
    (1,175,367)
     
    Share of profit of associates
     
     
    39,397
     
     
    22,785
     
     
    (837)
     
     
    -
     
     
    61,345
     
    Income before tax
     
     
    2,841,108
     
     
    (1,383,749)
     
     
    6,345,085
     
     
    (11,918)
     
     
    7,790,526
     
    Income tax
     
     
    (1,518,738)
     
     
    (446,595)
     
     
    (2,577,713)
     
     
    -
     
     
    (4,543,046)
     
    Net income for the period
     
     
    1,322,370
     
     
    (1,830,344)
     
     
    3,767,372
     
     
    (11,918)
     
     
    3,247,480
     
    Income attributable to:
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Group owners of parent
     
     
    1,322,370
     
     
    (1,823,020)
     
     
    2,960,449
     
     
    (11,918)
     
     
    2,447,881
     
    Non-controlling interest
     
     
    -
     
     
    (7,324)
     
     
    806,923
     
     
    -
     
     
    799,599
     
     
     
     
    1,322,370
     
     
    (1,830,344)
     
     
    3,767,372
     
     
    (11,918)
     
     
    3,247,480
     
    Supplementary information
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Depreciation, depletion and amortization
     
     
    5,482,827
     
     
    1,145,780
     
     
    978,394
     
     
    -
     
     
    7,607,001
     
     
     
     
    For the year ended December 31, 2015
     
     
     
    Exploration and
    Production
     
    Refining and
    Petrochemicals
     
    Transportation
    and Logistics
     
    Eliminations
     
    Total
     
    Third-party sales
     
     
    25,669,213
     
     
    22,456,866
     
     
    4,221,192
     
     
    -
     
     
    52,347,271
     
    Inter-segment sales
     
     
    6,063,398
     
     
    788,810
     
     
    6,623,358
     
     
    (13,475,566)
     
     
    -
     
    Total Revenue
     
     
    31,732,611
     
     
    23,245,676
     
     
    10,844,550
     
     
    (13,475,566)
     
     
    52,347,271
     
    Fixed costs
     
     
    7,208,632
     
     
    1,902,797
     
     
    3,304,815
     
     
    (2,790,793)
     
     
    9,625,451
     
    Variable costs
     
     
    18,500,240
     
     
    18,856,011
     
     
    439,607
     
     
    (10,426,793)
     
     
    27,369,065
     
    Cost of sales
     
     
    25,708,872
     
     
    20,758,808
     
     
    3,744,422
     
     
    (13,217,586)
     
     
    36,994,516
     
    Gross income
     
     
    6,023,739
     
     
    2,486,868
     
     
    7,100,128
     
     
    (257,980)
     
     
    15,352,755
     
    Administrative expenses
     
     
    731,626
     
     
    451,250
     
     
    518,109
     
     
    -
     
     
    1,700,985
     
    Operation and projects expenses
     
     
    2,969,723
     
     
    1,155,301
     
     
    157,596
     
     
    (248,352)
     
     
    4,034,268
     
    Impairment of non-current assets
     
     
    4,504,497
     
     
    3,278,993
     
     
    81,388
     
     
    -
     
     
    7,864,878
     
    Other operating income and expenses, net
     
     
    (399,954)
     
     
    122,595
     
     
    (101,182)
     
     
    -
     
     
    (378,541)
     
    Operating income
     
     
    (1,782,153)
     
     
    (2,521,271)
     
     
    6,444,217
     
     
    (9,628)
     
     
    2,131,165
     
    Finance results, net
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Financial income
     
     
    536,121
     
     
    135,622
     
     
    86,568
     
     
    (136,387)
     
     
    621,924
     
    Financial expenses
     
     
    (1,774,090)
     
     
    (451,906)
     
     
    (492,485)
     
     
    67
     
     
    (2,718,414)
     
    Foreign exchange gain (loss), net
     
     
    (4,798,741)
     
     
    (949,176)
     
     
    181,303
     
     
    -
     
     
    (5,566,614)
     
     
     
     
    (6,036,710)
     
     
    (1,265,460)
     
     
    (224,614)
     
     
    (136,320)
     
     
    (7,663,104)
     
    Share of profit of companies
     
     
    (70,407)
     
     
    23,187
     
     
    533
     
     
    -
     
     
    (46,687)
     
    Income before tax
     
     
    (7,889,270)
     
     
    (3,763,544)
     
     
    6,220,136
     
     
    (145,948)
     
     
    (5,578,626)
     
    Income tax
     
     
    2,037,650
     
     
    (257,256)
     
     
    (2,490,747)
     
     
    -
     
     
    (710,353)
     
    Net income (loss) for the period
     
     
    (5,851,620)
     
     
    (4,020,800)
     
     
    3,729,389
     
     
    (145,948)
     
     
    (6,288,979)
     
    Income attributable to:
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Group owners of parent
     
     
    (5,851,620)
     
     
    (4,016,050)
     
     
    2,819,759
     
     
    (145,948)
     
     
    (7,193,859)
     
    Non-controlling interest
     
     
    -
     
     
    (4,750)
     
     
    909,630
     
     
    -
     
     
    904,880
     
     
     
     
    (5,851,620)
     
     
    (4,020,800)
     
     
    3,729,389
     
     
    (145,948)
     
     
    (6,288,979)
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Supplementary information
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
    Depreciation, depletion and amortization
     
     
    5,318,587
     
     
    570,033
     
     
    881,738
     
     
    -
     
     
    6,770,358