XML 55 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Tables)
12 Months Ended
Dec. 31, 2017
LOANS [Abstract]  
Short-term and Long-term Loans
Short-term and long-term loans as of December 31, 2017 and 2016 comprise the following:

  
2017
  
2016
 
Current loans:
      
2014 EMTN Program: Series 1 Notes
  
1,190,979
   
-
 
Interest payable
  
37,667
   
31,269
 
Other financial loans
  
-
   
1,466
 
Financial leasing
  
100,624
   
112,661
 
Total current loans
  
1,329,270
   
145,396
 
Non-current loans:
        
2014 EMTN Program: Series 1 Notes
  
2,379,019
   
3,036,084
 
Financial leasing
  
790,741
   
735,520
 
Total non-current loans
  
3,169,760
   
3,771,604
 
Total loans(1)
  
4,499,030
   
3,917,000
 
(1)Issuance expenses net.
 
The breakdown of loans based on its currency of origin is the following:

  
2017
  
2016
 
Argentine pesos
  
-
   
1,466
 
U.S. Dollars
  
4,499,030
   
3,915,534
 
Total loans
  
4,499,030
   
3,917,000
 
Activity of Loans
The activity of the loans as of December 31, 2017 and 2016 is the following:
 
  
2017
  
2016
 
Beginning balance
  
3,917,000
   
3,335,192
 
Accrued interest
  
381,390
   
362,127
 
Effect of foreign exchange rate change
  
500,729
   
710,651
 
VAT unpaid installments
  
4,883
   
-
 
Financial leasing
  
-
   
750,389
 
Payment of principal (1)
  
(78,384
)
  
(916,490
)
Interest paid (2)
  
(226,588
)
  
(324,869
)
Ending balance
  
4,499,030
   
3,917,000
 
 
(1)  As of December 31, 2017, Ps. 37,951 were cancelled through the offsetting of debit balances maintained with the creditor (Pampa Energía).

(2)  As of December 31, 2017, Ps. 44,457 were cancelled through the offsetting of debit balances maintained with the creditor (Pampa Energía).
Maturities of Current and Non-Current Loans
The maturities of the current and non-current loans (without including issuance cost) as of December 31, 2017 are as follows:

  
2017
 
Less than 1 year
  
1,233,966
 
From 01/01/2019 to 12/31/2019
  
1,190,976
 
From 01/01/2020 to 12/31/2020
  
1,190,976
 
Ending balance
  
3,615,918
 
Maturities of Finance Leases
The following are the maturities of the finance leases in force as of December 31, 2017:

  
2017
 
Less than 1 year
  
100,624
 
From 1/01/2019 to 12/31/2019
  
78,574
 
From 1/01/2020 to 12/31/2020
  
85,171
 
From 1/01/2021 to 12/31/2021
  
92,322
 
From 1/01/2022 onwards
  
534,674
 
Ending balance
  
891,365
 
Future Minimum Lease Payments and Present Book Value
The following table sets reconciliation between the total of future minimum lease payments as of December 31, 2017, and their present book value:

  
2017
 
Less than 1 year
  
167,634
 
From 1/01/2019 to 12/31/2019
  
139,513
 
From 1/01/2020 to 12/31/2020
  
139,513
 
From 1/01/2021 to 12/31/2021
  
139,513
 
From 1/01/2022 onwards
  
641,414
 
Total minimum future payments
  
1,227,587
 
Future financial charges on finance leases
  
(336,222
)
Book value financial leases
  
891,365
 
Conditions of 2014 Notes
The main conditions of 2014 Notes are as follows:
 
 
2014 Notes
 
Amount in U.S.$
255,451,506
 
Interest Rate
9.625% annual
 
Amortization
Scheduled  Payment Date
Percentage of Original Principal Amount
 
May 14, 2014
25%
 
May 14, 2018
25%
 
May 14, 2019
25%
 
May 14, 2020
25%
   
Frequency of Interest Payment
Semiannual, payable el May 14 and November 14 of each year.
Guarantor
None