XML 95 R41.htm IDEA: XBRL DOCUMENT v3.25.1
FINANCIAL ASSETS AND LIABILITIES (Tables)
 12 Months Ended
Dec. 31, 2024
Financial Assets And Liabilities  
Schedule of financial assets at amortized cost
       
    12.31.2024   12.31.2023
Current        
Term deposit   80   101
Notes receivable   -   4
Total current   80   105
Schedule of financial assets at fair value through profit and loss
       
    12.31.2024   12.31.2023
Non-current        
Shares   27   35
Total non-current   27   35
         
Current        
Government securities    692   389
Corporate bonds   110   79
Shares   37   88
Mutual funds   11   3
Total current   850   559
Schedule of trade and other receivables
         
Note   12.31.2024   12.31.2023
Non-Current          
Related parties 16   4   11
Advances to suppliers     43   -
Prepaid expenses     5   -
Tax credits     8   1
Receivables for sale of associates     -   1
Receivables for sale of assets     10   -
Contractual indemnity receivable     2   4
Expenses to be recovered     3   -
Other     -   1
Other receivables     75   18
Total non-current     75   18
           

 

           
  Note   12.31.2024   12.31.2023
Current          
Receivables     172   105
CAMMESA     107   100
Related parties 16   10   5
Impairment of financial assets     (1)   (1)
Trade receivables, net     288   209
           
Current          
Related parties 16   11   7
Tax credits     8   10
Receivables for complementary activities     9   1
Prepaid expenses     3   5
Guarantee deposits     130   19
Expenses to be recovered     8   6
Insurance to be recovered     1   4
Receivables for sale of associates     -   1
Receivables for sale of assets     6   -
GasAr Plan     7   11
Contractual indemnity receivable     2   2
Receivable for maintenance contract     1   -
Advances to employees     -   10
Other     14   11
Other receivables, net     200   87
           
Total current     488   296
Schedule of allowance for the impairment of trade receivables
             
  12.31.2024   12.31.2023   12.31.2022
At the beginning of the year   1   6   9
Impairment     55   1   1
Write off for utilization     (54)   -   (1)
Reversal of unused amounts     -   (1)   -
Foreign currency exchange difference     (1)   (5)   (3)
At the end of the year     1   1   6
Schedule of cash and cash equivalents
       
    12.31.2024   12.31.2023
Cash   1   -
Banks   73   31
Term deposit   46   -
Mutual funds   618   140
Total   738   171
Schedule of borrowings
         
      12.31.2024   12.31.2023
Non-Current          
Financial borrowings     32   -
Corporate bonds     1,341   1,224
Total non-current     1,373   1,224
           
Current          
Bank overdrafts     -   31
Financial borrowings     122   67
Corporate bonds     584   126
Total current     706   224
Total     2,079   1,448
Schedule of changes in borrowings
             
      12.31.2024   12.31.2023   12.31.2022
Borrowings at the beginning of the year     1,448   1,613   1,438
Proceeds from borrowings     1,174   424   308
Payment of borrowings     (236)   (191)   (143)
Accrued interest     145   304   172
Payment of interests     (145)   (280)   (162)
Repurchase and redemption of CB     (313)   (6)   (28)
Result from repurchase and exchange of CB     10   (1)   8
Increases for incorporation     -   -   89
Foreign currency exchange difference     (12)   (356)   (80)
Decrease for sale of subsidiaries     -   (80)   -
Borrowing costs capitalized in property, plant and equipment     8   21   11
Borrowings at the end of the year     2,079   1,448   1,613
Schedule of borrowings composition
                             
Type of instrument   Company   Currency   Residual value     Interest   Rate   Expiration   Book value as of 12.31.2024
               
                               
Corporate bonds (1)(2)                              
Class 19 CB   PAMPA   $   17,131     Variable   Badlar - 1%   Feb-25   17
Class 18 CB   PAMPA   US$   68     Fixed   5.00%   Sep-25   69
Class 16 CB   PAMPA   US$   56     Fixed   4.99%   Nov-25   56
Class 20 CB   PAMPA   US$   54     Fixed   6.00%   Mar-26   54
Class 9 CB   PAMPA   US$   120     Fixed   9.50%   Dec-26   123
Class 1 CB   PAMPA   US$   353     Fixed   7.50%   Jan-27   363
Class 13 CB   PAMPA   US$   98     Fixed   0.00%   Dec-27   96
Class 22 CB   PAMPA   US$   84     Fixed   5.75%   Oct-28   85
Class 3 CB   PAMPA   US$   293     Fixed   9.13%   Apr-29   294
Class 21 CB   PAMPA   US$   410     Fixed   7.95%   Sep -31   410
Class 23 CB   PAMPA   US$   360     Fixed   7.88%   Dec-34   358
                              1,925
Financial loans (3)                              
    PAMPA   US$   35     Fixed   3.00%   Mar-25   36
    PAMPA   US$   40     Fixed   4.25%   Apr-25   40
    PAMPA   US$   15     Fixed   5.40%   Mar-26   15
    PAMPA   US$   25     Fixed   3.00%   May-26   26
                              117
Other financial loans (4)                              
    PAMPA   US$   283     Variable   SOFR + 0%   Aug-25   20
    PAMPA   US$   3     Fixed   Between 9.50% and 10.25%   Between Feb-25 and Sep-25   3
    GASA   U$S   14,937     Fixed   3.25%   May-25   14
                              37
                              2,079

 

(1)Net of repurchases for a face value of US$ 76.2 million for Class 9 CB and US$ 7.5 million for Class 3 CB.

 

(2)During the current year, on February 5, 2024 and June 27, 2024, the Company redeemed all its Class 17 and Class 15 CB for a total amount of $ 5,980 million and $ 18,264 million, respectively. Additionally, the Company paid at maturity the first redemption of Class 9 CB for a US$ 59 million amount net of repurchases. As of the date of issuance of these Consolidated Financial Statements, US$ 47 million FV of the Class 20 CB and $17,131 million at maturity of Class 19 CB, were canceled.

 

(3)During the fiscal year ended December 31, 2024, the Company repaid: (i) short-term bank debt with local financial institutions, net of cancellations, for $ 25,968 million; (ii) the last two principal installments of the FINNVERA Credit Facility for US$ 8 million; and (iii) net import financing for the equivalent of US$ 16 million. In addition, it borrowed US$ 130 million net from local banks. Post-closing, the Company borrowed US$ 31 million net bank debt.

 

(4)During the fiscal year ended December 31, 2024, the Company received disbursements in the amount of US$ 223 million under the credit facilities taken out with BNP Paribas S.A. in 2020.

 

Type of instrument   Company   Currency   Residual value     Interest   Rate   Expiration   Book value as of 12.31.2023
               
                               
Corporate bonds (1)                              
Class 17 CB   PAMPA   $   5,980     Fixed   Badlar + 2%   May-24   9
Class 15 CB   PAMPA   $   18,264     Variable   Badlar + 0%   Jul-24   29
Class 18 CB   PAMPA   US$   72     Fixed   5.00%   Sep-25   73
Class 16 CB   PAMPA   US$   56     Fixed   4.99%   Nov-25   56
Class 9 CB   PAMPA   US$   179     Fixed   9.50%   Dec-26   184
Class 1 CB   PAMPA   US$   597     Fixed   7.50%   Jan-27   611
Class 13 CB   PAMPA   US$   98     Fixed   0.00%   Dec-27   96
Class 3 CB   PAMPA   US$   293     Fixed   9.13%   Apr-29   292
                              1,350
Financial loans (2)(3)                              
    PAMPA   US$   8     Variable   SOFR 6M + 4.21%   Nov-24   8
    PAMPA   $   3,000     Variable   Between 80% and 110%   Between Apr-24 and Jun-24   5
                              13
Other financial loans (4)                              
    PAMPA   US$   22     Variable   SOFR + 0.35%   Jul-24   23
    PAMPA   US$   12     Variable   SOFR + 0%   Aug-24   12
    PAMPA   US$   14     Fixed   Between 13% and 16%   Between Jan-24 and Jun-24   14
    PAMPA   CNY   37     Fixed   Between 12% and 12.50%   Between Mar-24 and Nov-24   5
                              54
Bank overdrafts (2)                              
    PAMPA   $   23,140     Fixed   Between79.00% and 81.00%   Between Jan-24 and Apr-24   31
                              31
                              1,448

 

(1)Net of repurchases for a face value of US$ 113.7 million for 2026 CB, US$ 153.0 million of 2027 CB, and US$ 7.5 million for 2029 CB.

 

(2)During the fiscal year ended December 31, 2023, the Company took out short-term bank loans with local financial institutions, net of cancellations, for $ 16,535 million and import financing for CNY 37 million. Additionally, it took out import financing, net, for US$ 6.2 million.

 

(3)Regarding the FINNVERA credit facility and due to the discontinuation of the Libor benchmark interest rate as from July 2023, on September 5, 2023, Pampa and CACIB (Credit Agricole Corporate & Investment Bank) entered into an amendment to the credit facility replacing the Libor rate with the Term SOFR rate for debt services after November 2023. In this same line, the interest rate hedge agreement associated with the credit facility was also amended.

 

(4)During the fiscal year ended December 31, 2023, the Company received disbursements in the amount of US$ 2.0 million under the credit facilities taken out with BNP Paribas S.A. in 2020.
Schedule of trade and other payables
         
  Note   12.31.2024   12.31.2023
Non-Current          
Compensation agreements      71   28
Finance leases liability     11   14
Contractual penalty debt     2   4
Other payables     84   46
Total non-current     84   46
         
Current          
Suppliers     206   186
Customer advances     14   9
Related parties 16   13   15
Trade payables     233   210
           
Compensation agreements      12   11
Liability for acquisition of companies     -   8
Finance leases liability     4   4
Contractual penalty debt     2   2
Various creditors     2   3
Other payables     20   28
Total current     253   238
Schedule of financial instruments
                   
As of December 31, 2024   Financial assets/liabilities at amortized cost   Financial assets/liabilities at fair value through profit and loss   Subtotal financial assets/liabilities   Non financial assets/liabilities   Total
Assets                    
Trade and other receivables   496   -   496   67   563
Financial assets at amortized cost                    
Term deposit   80   -   80   -   80
Financial assets at fair value through profit and loss                    
Government securities    -   692   692   -   692
Corporate bonds   -   110   110   -   110
Shares   -   64   64   -   64
Mutual funds   -   11   11   -   11
Derivative financial instruments   -   1   1   -   1
Cash and cash equivalents   120   618   738   -   738
Total   696   1,496   2,192   67   2,259
                     
Liabilities                    
Trade and other payables   323   -   323   14   337
Borrowings   2,079   -   2,079   -   2,079
Total   2,402   -   2,402   14   2,416
                     

 

                     
As of December 31, 2023   Financial assets/liabilities at amortized cost   Financial assets/liabilities at fair value through profit and loss   Subtotal financial assets/liabilities   Non financial assets/liabilities   Total
Assets                    
Trade and other receivables   279   7   286   28   314
Financial assets at amortized cost                    
Term deposit   101   -   101   -   101
Notes receivable   4   -   4   -   4
Financial assets at fair value through profit and loss                    
Government securities    -   389   389   -   389
Corporate bonds   -   79   79   -   79
Shares   -   123   123   -   123
Mutual funds   -   3   3   -   3
Cash and cash equivalents   31   140   171   -   171
Total   415   741   1,156   28   1,184
                     
Liabilities                    
Trade and other payables   275   -   275   9   284
Borrowings   1,448   -   1,448   -   1,448
Total   1,723   -   1,723   9   1,732
Schedule of income, expenses, gains and losses from financial instruments
                   
As of December 31, 2024   Financial assets/liabilities at amortized cost   Financial assets/liabilities at fair value through profit and loss   Subtotal financial assets/liabilities    Non Financial assets/ liabilities    Total
Interest income   32   -   32   -   32
Interest expenses   (146)   -   (146)   (34)   (180)
Foreign currency exchange difference, net   (23)   (30)   (53)   42   (11)
Changes in the fair value of financial instruments   (11)   250   239   -   239
Result from present value measurement   (2)   -   (2)   (5)   (7)
Other financial results   (15)   -   (15)   -   (15)
Total   (165)   220   55   3   58
                     

 

                     
As of December 31, 2023   Financial assets/liabilities at amortized cost   Financial assets/liabilities at fair value through profit and loss   Subtotal financial assets/liabilities    Non Financial assets/ liabilities    Total
Interest income   5   -   5   -   5
Interest expenses   (307)   -   (307)   (49)   (356)
Foreign currency exchange difference, net   (1,035)   (560)   (1,595)   1,718   123
Changes in the fair value of financial instruments   -   444   444   -   444
Result from present value measurement   (1)   -   (1)   (9)   (10)
Other financial results   (7)   -   (7)   -   (7)
Total   (1,345)   (116)   (1,461)   1,660   199
                     

 

                     
As of December 31, 2022   Financial assets/liabilities at amortized cost   Financial assets/liabilities at fair value through profit and loss   Subtotal financial assets/liabilities    Non Financial assets/ liabilities    Total
Interest income   5   -   5   -   5
Interest expenses   (175)   -   (175)   (41)   (216)
Foreign currency exchange difference, net   16   (85)   (69)   149   80
Changes in the fair value of financial instruments   -   110   110   -   110
Result from present value measurement   (1)   -   (1)   (13)   (14)
Other financial results   (15)   -   (15)   -   (15)
Total   (170)   25   (145)   95   (50)
Schedule of fair value of financial instruments
               
As of December 31, 2024   Level 1   Level 2   Level 3   Total
Assets                
Financial assets at fair value through
profit and loss		                
Government securities   692   -   -   692
Corporate bonds   110   -   -   110
Mutual funds   11   -   -   11
Shares   37   -   27   64
Cash and cash equivalents                
Mutual funds   618   -   -   618
Derivative financial instruments   -   1   -   1
Total assets   1,468   1   27   1,496
                 

 

                 
As of December 31, 2023   Level 1   Level 2   Level 3   Total
Assets                
Financial assets at fair value through
profit and loss		                
Government securities   389   -   -   389
Corporate bonds   79   -   -   79
Mutual funds   3   -   -   3
Shares   88   -   35   123
Cash and cash equivalents                
Mutual funds   140   -   -   140
Other receivables                
Guarantee deposits on derivative financial instruments   7   -   -   7
Total assets   706   -   35   741