XML 72 R63.htm IDEA: XBRL DOCUMENT v3.24.3
Risk management (Tables)
6 Months Ended
Jun. 30, 2024
Risk management  
Schedule of book values of financial assets and liabilities denominated in foreign currency

    

June 30, 

    

December 31, 

(USD$ Millions)

2024

2023

(Unaudited)

Cash and cash equivalents

 

806

554

Other financial assets

 

765

1,188

Trade receivables and payables

 

(178)

(973)

Loans and borrowings

 

(18,838)

(18,470)

Other assets and liabilities

 

25

268

Net liability position

 

(17,420)

(17,433)

Schedule of sensitivity analysis for exchange rate risk

The following is the effect that a variation of 1% and 5% would have in the exchange rate of Colombian pesos against the U.S. United States dollar, related to the exposure of financial assets and liabilities in foreign currency as of June 30, 2024:

Scenario / variation in the

    

Effect on income

    

Effect on other

exchange rate

before taxes +/–

comprehensive income +/

1

%  

19,255

703,334

5

%  

96,273

3,516,669

Schedule of non-derivative hedging instrument

    

June 30, 

    

December 31, 

(USD$ Millions)

2024

2023

(Unaudited)

Opening balance

 

6,265

5,572

Reassignment of hedging instruments

 

290

970

Realized exports

 

(290)

(970)

Designation of new hedges

 

693

Closing balance

 

6,265

6,265

Schedule of movement in the other comprehensive income

    

June 30, 

    

December 31, 

2024

2023

(Unaudited)

Opening balance

 

(601,744)

2,473,999

Exchange difference

 

2,016,943

(5,194,529)

Realized exports (Note 24)

 

40,114

(479,779)

Ineffectiveness

 

2,330

(25,454)

Deferred tax

 

(908,135)

2,624,019

Closing balance

 

549,508

(601,744)

    

June 30, 

    

December 31, 

2024

2023

(Unaudited)

Opening balance

 

3,140,684

9,354,071

Exchange difference

 

3,571,287

(8,973,470)

Deferred tax

 

(1,382,016)

2,760,083

Closing balance

 

5,329,955

3,140,684

Schedule of expected reclassification of exchange differences accumulated in other comprehensive income to profit or loss

Year

    

Before taxes

    

Taxes

    

After taxes

2024

(140,853)

61,879

(78,974)

2025

(288,815)

127,101

(161,714)

2026

 

(305,153)

134,291

(170,862)

2027

 

(23,853)

10,497

(13,356)

2028

 

(25,155)

11,070

(14,085)

2029

(27,168)

11,956

(15,212)

2030

(46,841)

20,614

(26,227)

2031

(56,734)

24,967

(31,767)

2032

(60,868)

26,787

(34,081)

2033

(5,766)

2,536

(3,230)

(981,206)

431,698

(549,508)

Schedule of leverage index over the periods reported

    

June 30, 

    

December 31, 

 

2024

2023

(Unaudited)

Loans and borrowings (Note 19)

 

115,019,566

105,815,527

Cash and cash equivalents (Note 6)

 

(13,236,875)

(12,336,115)

Other financial assets (Note 9)

 

(2,746,668)

(2,232,775)

Net financial debt

 

99,036,023

91,246,637

Equity

 

95,236,419

100,252,480

Leverage (1)

 

50.98

%

47.65

%

(1)Net financial debt / (Net financial debt + Equity)