XML 130 R88.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Values Of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Of Financial Instruments [Abstract]  
Table Of Assets And Liabilities Measured At Fair Value
 
   
Accounting
balance
   
Total fair
value
   
Level 1
Fair value
   
Level 2 Fair
value
   
Level 3
Fair value
 
Financial assets
          
Financial assets at fair value through profit or loss
 -
Debt securities
   4,129,970    4,129,970        4,129,970     
Financial assets at fair value through profit or loss
-
 Derivatives
   3,047,036    3,047,036        2,362,036    685,000 
Financial assets at fair value through profit or loss
 -
Equity instruments
   4,152,821    4,152,821    1,119,811        3,033,010 
Financial assets at fair value through other comprehensive income
 
-
 
Debt securities
   45,178,513    45,178,513    1,225,033    43,953,480     
Financial assets at fair value through other comprehensive income
 -
Equity instruments
   27,369    27,369        27,369     
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total
  
 
56,535,709
 
  
 
56,535,709
 
  
 
2,344,844
 
  
 
50,472,855
 
  
 
3,718,010
 
      
Financial liabilities at fair value through profit or loss
          
Trading liabilities
   580,802    580,802    580,802         
Derivatives
   3,072,947    3,072,947        3,072,947     
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total
  
 
3,653,749
 
  
 
3,653,749
 
  
 
580,802
 
  
 
3,072,947
 
  
 
 
 
The fair value hierarchy of assets and liabilities measured at fair value as of December 31, 2018 is detailed below:
 
   
Accounting
balance
   
Total fair
value
   
Level 1
Fair value
   
Level 2 Fair
value
 
Financial assets
        
Financial assets at fair value through profit or loss
 -
 
Debt securities
   11,549,889    11,549,889    83,086    11,466,803 
Financial assets at fair value through profit or loss
 
-
 Derivatives
   909,793    909,793        909,793 
Financial assets at fair value through profit or loss
 -
 
Equity instruments
   812,275    812,275    812,275     
Financial assets at fair value through other comprehensive income
 -
Debt securities
   37,765,909    37,765,909    154,088    37,611,821 
Financial assets at fair value through other comprehensive income
 
-
Equity instruments
   21,423    21,423    20,346    1,077 
  
 
 
   
 
 
   
 
 
   
 
 
 
Total
  
 
51,059,289
 
  
 
51,059,289
 
  
 
1,069,795
 
  
 
49,989,494
 
    
Financial liabilities at fair value through profit or loss
        
Trading liabilities
   1,064,936    1,064,936    250,279    814,657 
Derivatives
   2,118,671    2,118,671        2,118,671 
  
 
 
   
 
 
   
 
 
   
 
 
 
Total
  
 
3,183,607
 
  
 
3,183,607
 
  
 
250,279
 
  
 
2,933,328
 
Table Of Transfers Between Hierarchy Levels From Level 1 To Level 2
   
December 31,
2019
   
December 31,
2018
 
Argentine
Treasury
Bond in Pesos due 2038
       2,484 
  
 
 
   
Disclosure Of Sensitivity Analysis Of Fair Value Measurement To Changes In Unobservable Inputs Assets The sensitivity is related to the two following variables: the WACC (Weighted Average Cost of Capital) and the g level (the growth factor for future cash flows after 2023 that determines the terminal value):
Prisma equity (49%) + minority discount
(9.09%) – US$ millions
 
      
g (terminal value growth – annual)
 
    2.50  3.00  3.50
   97.5  467.8   480.0   493.3 
WACC
   100  461.8   473.8   486.8 
   102.5  455.9   467.7   480.5 
Table Of Assets And Liabilities Not Measured At Fair Value
   
Accounting
balance
   
Total fair
value
   
Level 2 Fair
value
 
Financial assets
      
Cash and cash equivalents
   156,259,910    (a    
Other financial assets
   10,897,537    (a    
Loans and advances
   195,129,732    193,160,534    193,160,534 
    
Financial liabilities
      
Deposits
   293,988,047    292,145,753    292,145,753 
Other financial liabilities
   28,825,175    (a    
Bank loans
   6,148,876    6,116,044    6,116,044 
Debt securities issued
   7,319,081    7,264,514    7,264,514 
 
(a)
The Group does not report the fair value as it considers it to be similar to its accounting value.
 
The fair value hierarchy of assets and liabilities not measured at fair value as of December 31, 2018 is detailed below:
 
   
Accounting
balance
   
Total fair
value
   
Level 2 Fair
value
 
Financial assets
      
Cash and cash equivalents
   152,456,309    (a    
Reverse repurchase agreements
   19,566,144    (a    
Other financial assets
   19,786,689    (a    
    
Loans and advances
   279,336,187    271,977,546    271,977,546 
Financial liabilities
      
Deposits
   399,209,017    395,210,860    395,210,860 
Repurchase agreements
   22,030    (a    
Other financial liabilities
   43,364,418    (a    
Bank loans
   8,503,124    (a    
Debt securities issued
   3,805,337    3,710,516    3,710,516 
 
(a)
The Group does not report the fair value as it considers it to be similar to its accounting value.
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, assets [text block]
Below we present the sensitivity for the valuation of the put option per share, based on the level of implied volatility and the theoretical exercise price of the share price, the result of which is shown in the tables below:
 
Sensibility - US$
 
      
Volatility
 
    10.0  12.2  15.0  20.0
   95  0.84   0.98   1.16   1.45 
EBITDA
   100  0.95   1.10   1.29   1.59 
   105  1.08   1.23   1.42   1.73 
 
Sensibility - $
 
      
Volatility
 
    10.0  12.2  15.0  20.0
   95  48.15   56.30   66.51   83.47 
EBITDA
   100  54.88   63.43   74.04   91.58 
   105  62.43   70.55   81.58   99.70 
Reconciliation of unobservable input reconciliation
The following table shows a reconciliation between opening balances and final balances of Level 3 fair values:
 
   
December 31,
2019
 
Balance at the beginning of the fiscal year
    
Investments in equity instruments – Prisma Medios de Pago S.A.
   3,033,010 
Derivatives - Put options - Prima Medios de Pago S.A.
   685,000 
  
 
 
 
Balance at
year-end
   3,718,010 
  
 
 
 
 
Accounts
  Balances
as of
December 31,
2018
   Ownership
interest
(49.0000%)
   Gains on financial
assets at fair value
through profit net
   Net monetary
inflation
adjustment
  Balances
as of
December 31,
2019
 
Investments in equity instruments – Prisma Medios de Pago S.A.
       212,463    3,805,345    (984,798  3,033,010 
Derivatives - Put options - Prima Medios de Pago S.A.
           685,000       685,000 
  
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total
  
 
 
  
 
212,463
 
  
 
4,490,345
 
  
 
(984,798
 
 
3,718,010