Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
Investor Report
First Quarter 2014
0
Bogotá D.C., May 14, 2014
TABLE OF CONTENT
1. EXECUTIVE SUMMARY AND RELEVANT FACTS ........................................................................................................ 1
1.1 Overview of the electric and natural gas sectors .................................................................................. 1
1.2 Summary of EEB financial results 1Q 2014 ....................................................................................... 2
1.3 Relevant facts of EEB and of Grupo Energía de Bogotá ........................................................................ 2
2. FINANCIAL PERFORMANCE GRUPO ENERGÍA DE BOGOTÁ ................................................................................... 5
3. PERFORMANCE OF CONTROLLED COMPANIES ....................................................................................................... 8
3.1. EEB Transmission Business .......................................................................................................... 8
3.2. DECSA – EEC .......................................................................................................................... 10
3.3. TGI ........................................................................................................................................ 11
3.4. CALIDDA ................................................................................................................................ 12
3.5. CONTUGAS ............................................................................................................................ 13
3.6. TRECSA ................................................................................................................................. 13
3.7. EEBIS Guatemala and Perú ......................................................................................................... 14
4. PERMORMANCE OF NON-CONTROLLED COMPANIES ........................................................................................... 15
4.1. EMGESA ................................................................................................................................ 15
4.2. CODENSA .............................................................................................................................. 17
4.3. PROMIGAS ............................................................................................................................. 19
4.4. GAS NATURAL ........................................................................................................................ 20
4.5. REP and CTM Perú ................................................................................................................... 22
5. Annexes ......................................................................................................................................................................... 24
Annex 1: Legal notice............................................................................................................................ 24
Annex 2: Definitions of EBITDA included in this report ................................................................................... 24
Annex 3: EEB Consolidated Adjusted EBITDA LTM and Quarterly.................................................................... 25
Annex 4: Link to EEB´s consolidated and stand-alone financial statements ......................................................... 26
Anexo 5: Technical and regulatory terms ................................................................................................... 26
Annex 6: Tables and graphics footnotes. .................................................................................................... 28
Annex 7: Overview of EEB ..................................................................................................................... 29
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
1
1. EXECUTIVE SUMMARY AND RELEVANT FACTS
1.1 Overview of the electric and natural gas sectors
Table N° 1 - Overview of the electricity 1Q 14
Colombia Perú Guatemala
Installed capacity – MW 14,603 7,726 2,989
Demand - GWh 15,386 3,441 2,252
Demand growth 1Q 14 / 1Q 13 - % 4.5 6.6 6.80
Growth drivers 1Q 14 / 1Q 13
The upturn in
March of 2014 was
primarily due to the
impact of the new
load of Rubiales
and high
temperatures in the
country, which is
reflected in the
growth lodged in
warm regions.
This variation
(above the GDP
growth) is mainly
explained by the
growth in demand
for free customers,
mainly driven by
the entry into
operation of mining
projects as
Toromocho and
Puccamarca.
Increased domiciliary
installation as rate of
population growths, and
the expansion of the
power distribution
network.
Sources: XM, UPME, COES – Perú, AMM – Guatemala
Table N° 2 - Overview of the natural gas sectors 1Q 14
Colombia Perú
Reserves, proved and probable - TCF (2012) 5.7 23.1
Domestic demand - Mm cfd 1,097.5 GBTUD 1,217.0 MMCFD
Change in domestic demand 1Q 14 / 1Q 13 - % 5.6 15.3
Explanation for demand variation
There are two main reasons for such
growth in local demand. The first one
relates to thermal electric
consumption and the other one, to an
increase in the consumption of NGV.
Thermal electric consumption
experienced an increase of 18%
mainly due to hydrology conditions
during this season. Regarding the
consumption of GNV increased by
30.2% due to promotional policies in
some companies of this sector, for
driving
the conversion of vehicles from fuel to
natural gas.
- The variation in demand
1Q14 to 1Q13 is 15.3 is mainly
due to increased consumption
of Lima. Approximately 50%
goes to foreign markets and
50% to the local market, where
Cálidda has approx. 80%
market share.
Sources: UPME, CON, MEM, Osinergim, Concentra. *Average Natural Gas Demand during 1Q 2014..
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
2
1.2 Summary of EEB financial results 1Q 2014
Table N° 3 - EEB´s consolidated financial indicators
COP Million Al 1Q 14 Al 1Q 13
Operating revenue 542,254 449,468
Operating income 216,807 170,926
Consolidated Adjusted EBITDA Qtrly. 1,115,360 1,010,355
Consolidated Adjusted EBITDA LTM 1,880,913 1,604,916
Dividends and reserves declared to EEB 832,806 785,091
Net income 853,317 767,244
Dividends and reserves declared by EEB 590,533 403,604
Latest international credit ratings: S&P – May 14 BBB-; estable
Fitch – April 14 BBB-; estable Moody’s - April14 Baa3; estable
At the closing of 1Q 2014, consolidated net profit grew by 11.2% vis-à-vis the same period in 2013 and reached COP
853 billion. The above due mainly to growth of 20.6% in operating revenues, thanks to the good behavior of natural
gas businesses, distribution in Peru and transport in Colombia.
Operational profit grew by 26.8% and reached COP 216 billion, resulting from the excellent operational performance
of TGI and the increase in internal installations and consumption of new clients connected to the natural gas
distribution network in Cálidda (Perú).
Regarding non-operational accounts, one may highlight growth in dividends received from non-consolidated affiliates,
which reached a figure of COP 832 billion, representing growth of 6.1% vis-à-vis 1Q 2013, highlighting dividends
decreed by Emgesa, Codensa and Gas Natural Fenosa. Similarly, an increase of 22.5% in financial expenses, due to
greater consolidated debt of the group, resulting from loan contracted in 2013 for its subsidiaries in Peru
(Contugas/Cálidda) and at the level of EEB (Reopening of Bond EEB 2021). On the other hand, the foreign
exchange account, which reflects the impact of the balance of the debt contracted in dollars and expressed in local
currency, represented a lower net expense of 35.6%, due to a reduction of the devaluation of COP during this year.
On the other hand, EBITDA LTM continues growing significantly and reached COP 1.88 trillion, representing an
increase of 17.2% with respect to the same period of the previous year, and 5.9% with respect to the closing of 2013,
showing the permanent commitment of GEB with operational performance of its affiliates. Consolidated Adjusted
quarterly EBITDA grew by 10.4%, vis-à-vis the first period of 2013.
1.3 Relevant facts of EEB and of Grupo Energía de Bogotá
20.02.14. regarding the announcement made on 16.01.2014, about entering into a purchase agreement among
Transportadora de Gas Internacional S.A., TGI S.A. E.S.P., subsidiary of Grupo Energía de Bogotá, with Tecpetrol
International S.A., subsidiary of Organización Techint, whereby it purports to buy 23.61% of Transportadora de Gas
del Perú, TGP, and 100% of Compañía Operadora de Gas del Amazonas, COGA, EEB reported that on 17.02.2014
the period established to exercise the acquisition rights for current TGP shareholders expired. The shareholder TGP,
Carmen Corporation, controlled by Canada Pension Plan Investment Board, CPPIB, exercised its right for the total
stake in TECPETROL in TGP and in COGA, as per that published in the Securities Market Superintendence of
Peru´s Web Site.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
3
27.03.14. General Shareholders Assembly of Empresa Energía de Bogotá (EEB), headquarters to Grupo Energía de
Bogotá, decreed dividends amounting to COP 590.5 billion, equivalent to 70% of profits generated during 2013.
Dividend per share for 2014 is COP 64.32 and will be paid in three equal installments of COP 21.44 per share, on
May 27, June 26 and November 27, 2014, this payment to shareholders represents an increase of 46% of dividends
per share as regards that decreed in 2013. The Capital District of Bogota, main shareholder of EEB holding 76.28%
of total shares, will receive COP 450.4 billion.
27.03.14 General Shareholders Assembly authorized EEB’s legal representative to grant guaranties to its subsidiary
in Guatemala, EEBIS for up to USD 83 million to partially finance the execution of transmission projects the company
is currently undertaking in that country.
04.04.14 Empresa de Energía de Bogotá announced that its offer to acquire 31.92% stake in Transportadora de
Gas Internacional (TGI) for USD 880 million, was accepted by The Rohatyn Group (formerly Citi Venture Capital
International (CVCI) meaning the total shares of EEB in TGI amounts to 99.97%. The foregoing, as per decision of
the Board of Directors of Empresa Energía de Bogotá, on 11 December 2013, who approved to offer on this
transaction which is part of the investment plan 2013-2017 valued in USD 7.5 billion, which the company is
executing.
27.03.14 EEB has prequalified to participate in the process for 57.6624% of total subscribed and paid-in capital of
ISAGEN as per the times established in Decree 1609 of 2013 (Law 226 of 1995) by which the process to sell the
shares of the Nation and the Ministry of Finance and Public Credit currently holds in ISAGEN S.A. E.S.P. On August
15, 2013 the Board of Directors of Empresa de Energía de Bogota had approved EEB’s participation in the
shareholding acquisition process. The process schedule is provisionally suspended by decision of the Consejo de
Estado (High Court). The Trade and Industry Superintendence have not responded yet to the appealing filed by EEB
on 21.02.2014 against the decision conditioning EEB’s participation in ISAGEN’s bidding process.
07.05.14 The Energy Mining Planning Unit (Upme) awarded to Empresa Energía de Bogotá (EEB), UPME – 01 –
2013 Sogamoso – Norte – Nueva Esperanza project with an estimated investment of Net Present Value of revenues
amounting USD 171. The project includes the design, acquisition of equipment, construction, operation and
maintenance of the 500 kV North Substation and the 500kV transmission line Sogamoso – Norte - Nueva Esperanza.
This project is part of the Expansion Plan, UPME 2013-2027. This project is amongst one of many that EEB
currently develops in different areas of the country, and it is contemplated among the UPME Explansion Plan (2013-
2027).
22.01.14 EEB presented an offer for the UPME 05 of 2012 Second circuit Cartagena – Bolívar bidding process,
which consists in the construction of a 220kV line from the Cartagena substation to Bolivar substation with a length of
21 kms and 1 bay line in each substation. As EEB was the only bidder, according to CREG Resolution - 022 2001,
such award is still pending from UPME final decision.
08.05.14 Extraordinary Shareholders Assembly of Empresa de Energía de Bogotá (EEB) appointed new members to
the Board of Directors. Within the independent members are Mauricio Cabrera, Mauricio Cardenas Müller, and
Claudia Castellanos and within the members representing the majority shareholder are Gustavo Petro, Bogotá
Mayor, Guillermo Perry, former Minister of Finance, Fernando Arbelaez Bolaños, Researcher and coordinator
Observatory and Numerical Operations ODEON Economy of the University Externado of Colombia, Alberto Merlano
Alcocer, Current manager of the Empresa de Acueducto y Alcantarillado de Bogotá, EAAB, Saul Kattan Cohen, CEO
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
4
of Empresa de Telecomunicaciones de Bogotá, ETB, and German Corredor Avella, coordinator Colombian Energy
Observatory of National University.
TGI
- In January 2014, the Board of Directors ratified the company’s CEO, Ing. Ricardo Roa, for a period comprising
25 February 2014 and 26 February 2016.
- In February 2014, the Board of Directors approved the Cusiana Phase III expansion project, which includes the
beginning of the bidding process for the supply, transportation, nationalization and start-up of the operation of
three new natural gas compression units (Miraflores, Puente Guillermo and Vasconia). The feasibility of the
project depends on the final reception of the remitting companies.
- The General Shareholders Assembly approved the project to distribute profits amounting to COP 130 billion,
which were paid up on 24th
April to minority shareholders and the next May 26th
will be paid for the major
shareholder.
- TGI maintains a market share of 48.2% at the closing of 1Q 2014.
Cálidda
− In March, the Resolution of the Board of Osinergmin N° 038 - 2014 -OS/CD was published, approving the
dissemination of the Resolution Project with sets a Unique Natural Gas Distribution Tariff by the Pipeline
Network of Lima and Callao, which comprises the period May 8, 2014 – May 7, 2018. On 31 March comments
and observations of such publication were sent by Calidda and it hopes that approximately in July 2014 the final
Resolution for the Setting of the Tariff is disseminated.
Contugas
− The Commercial Start Up of Contugas Infrastructure was performed on 30.04.2014 after executing jointly with
the Energy and Mines Ministry of Peru and Enbridge Technology INC, international inspector, the final test
minutes certifying that works have been completed with applicable standards, declaring that the natural gas
system is ready for service. The pipeline was tested in a section with pneumatic tests with natural gas
constituting a milestone in the industry as very few pipelines in the world have used this scheme.
− At the closing of March 2014, the company has over 11,700 enabled customers (with over 26,158 households
sales with 21,840 internal installations built, pending their enabling process).
− At the end of February 2014, the first industry that started natural gas consumption was enabled (Textiles del
Valle). Subsequently, a GNV station has been enabled as well as a Paper mill company. At the beginning of 2Q
2014, some fishing and steel companies were connected.
− Regarding changes to BOOT Contract for Distribution in the ICA Department, at closing March 2014 it has
managed to agree with the General Directorate of Hydrocarbons, entering into a new addendum to the
aforementioned Contract. This change to the Contract is deemed vital for company activities as it eliminates the
generation of potential contingencies and/or challenges from the Peruvian Government. To date, we are
pending the Ministry’s Resolution empowering the Peruvian Government to enter into such addendum.
CTM
− In April, risk rating agencies Moody’s [Baa3] and Fitch [BBB-] confirmed the investment grade of Consorcio
Transmantaro with stable outlook.
− Promigas
− Promigas, together with five international companies namely electric, fuel, ground and maritime transport,
executed a Development Agreement to assess the possibilities of building a terminal to import Liquefied Natural
Gas -LNG- to the Dominican Republic and study options to supply this fuel to the country’s industrial sector.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
5
2. FINANCIAL PERFORMANCE GRUPO ENERGÍA DE BOGOTÁ
Table N° 4 - EEB’s consolidated financial results
COP Million Var.
Var. USD Million Var. Var.
1Q 14 1Q 13 COP
% 1Q 14 1Q 13 USD %
Operating revenue 542,254 449,468 92,786 20.6 275.9 245.3 30.6 12.5
Cost of sales -271,649 -229,143 -42,506 18.5 -138.2 -125.1 -13.2 10.5
Gross profit 270,605 220,325 50,280 22.8 137.7 120.3 17.4 14.5
Operating expenses -53,798 -49,399 -4,399 8.9 -27.4 -27.0 -0.4 1.5
Operating profit 216,807 170,926 45,881 26.8 110.3 93.3 17.0 18.3
Dividends 832,806 785,091 47,715 6.1 423.8 428.5 -4.7 -1.1
Non-operating expenses -118,710 -154,240 35,530 -23.0 -60.4 -84.2 23.8 -28.2
Net income before taxes and minority interest 930,903 801,777 129,126 16.1 473.7 437.6 36.1 8.2
Minority interest -28,541 -13,782 -14,759 107.1 -14.5 -7.5 -7.0 93.1
Provision for income tax -49,045 -20,751 -28,294 136.4 -25.0 -11.3 -13.6 120.3
Net income 853,317 767,244 86,073 11.2 434.2 418.8 15.4 3.7
Consolidated operational revenues of the Group grew by 20.6% in 2014 compared to the same period in 2013 as a
result of: (i) Increase of revenues on account of natural gas distribution in Peru due to an increase in connections
during the quarter with household and commercial clients enabled and connected to Calidda’s network and to
greater distributed and invoiced volume, (ii) sale of the first internal installations to residential clients and revenues on
account of connection rights to industrial clients in Contugas, and (iii) Greater revenues on gas transport in TGI
Colombia due to the tariff scheme in force which remunerates the investment and is indexed to USD. In Colombian
Pesos, TGI sales expressed in dollars show an increase of 19.7%, when compared to the same period in 2013 (7.8%
expressed in USD) and represent, to date 62% of total TGI sales.
Operational profit grew at a faster pace than operational revenues given that operational costs and expenses showed
a moderate increase, in (i) TGI operational costs and expenses decreased by 12.1%, jointly due mainly to a
reduction in costs of fuel gas, and the elimination of occasional consumption, the reduction of costs in materials and
supplies, personnel service provision and administrative expenses. (ii) On the other hand, Contugas and Cálidda
show increases mainly in costs related to fees, maintenance activities in the gas network and the cost of internal
installations by third parties in the gas distribution business in Peru, which showed a significant increase in
connections and clients during 1Q 2014. (iii) In the EEB transmission business, TRECSA and EEBIS Guatemala
increased their expenses on account of fees and services, Procurement of supplies, wages, salaries and fringe
benefits; and allocated expenses. As a result of the foregoing, operation profits during 1Q 2014 reached COP 216.8
billion, increasing by 26.8% vis-à-vis the same period of the previous year.
Regarding non-operational revenues and expenses the main variations corresponds to (i) dividends received from
non-controlled companies amounted to COP 832.8 billion which represent an increase of 6.1%; (ii) financial
expenses increased as a result of debt operations contracted in 2013 by Cálidda/Contugas and the reopening of the
2021 bond; (iii) the reduction in devaluation of COP during 1Q had a positive impact in the foreign exchange account,
moving from an expense of COP 87,480 million in March 2013 to an expense of COP 56,313 million in March 2014,
as a result of updating the financial obligations of the Group expressed in USD, a record which has only accounting
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
6
effects and does not respond to cash expenditures. The Group continues working in structuring hedging operations
to establish a limit to losses in coverages currently contracted at the level of some subsidiaries.
Finally, net profit during 1Q closed at COP 853.3 billion, representing an increase of 11.2% vis-à-vis the previous
year.
Table N° 5 - EEB’s Financial indicators
COP Million
USD Million
1Q 14 1Q 13 Var COP Var % 1Q 14 1Q 13 Var USD Var %
Consolidated adjusted EBITDA Qtrly 1,115,360 1,010,355 105,005 10.4 567.52 551.44 16.08 2.9
Consolidated adjusted EBITDA LTM 1,880,913 1,604,916 275,997 17.2 957.05 875.95 81.10 9.3
Consolidated EBITDA margin % 62.2% 63.2% 62.2% 63.2%
Quarterly Consolidates Adjusted EBITDA during 1Q 2014, which includes dividends received from non-controlled
subsidiaries reached COP 1.11 trillion, representing an increase of 10.4%, explained by (i) Greater dividends and
interest earned, COP 54,641 million, and (ii) improved operational performance of COP 48,882 million. Consolidated
adjusted EBITDA LTM reached COP 1.88 trillion, +17.2%, mainly due to (i) Greater dividends and interests of COP
96,429 million; (ii) better operational performance amounting to COP 61,224 million; and (iii) greater provisions for
COP 65,404 million.
Table N° 6 - EEB´s Consolidated debt structure
1Q 14 Part. 1Q 13 Part.
1Q 14 1Q 13
COP Million
% COP
Million %
USD Million
USD Million
Financial debt in COP 101,764 2.2 1,340 0.0 51.8 0.7
Financial debt in USD 4,308,149 93.0 3,230,256 93.0 2,192.1 1,763.0
Derivatives position 221,477 4.8 242,120 7.0 112.7 132.1
Total financial debt 4,631,389 100 3,473,716 100 2,356.6 1,895.9
Net Debt/Consolidated Ajusted EBITDA LTM – OM: <4.5 1.39 - 1.52 - 1.39 1.52 Consolidated Adjusted EBITDA LTM/ Interests – OM: >2.25
10.96 - 12.44 - 10.96 12.44
Total consolidated financial debt grew by 33.3%, at comparative level from quarter to quarter may be explained by: (i)
disbursement of new loan amounting to USD 280 million and repayment of short-term syndicate loan in Contugas (USD
215 million) – net increase USD 65 million; ii) Issuance of bonds in Cálidda - USD 320 million, less repayment of debt
1,010,355
232,594 248,733 284,226
1,115,360
1Q 13 2Q 13 3Q 13 4Q 13 1Q 14
Figure 2 - Quarterly Adjusted EBITDA - COP
1Q 13 2Q 13 3Q 13 4Q 13 1Q 14
Consolidated AdjustedEBITDA
1,604,916 1,621,817 1,668,543 1,775,908 1,880,913
Var. 25% 1% 3% 6% 6%
Figure 1 - Consolidated Adjusted EBITDA LTM- COP
Consolidated Adjusted EBITDA Var.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
7
amounting to USD 197 million-; iii) Reopening of EEB 2021 bond - US$139 million, less repayment of debt with
multilateral bank (CAF) amounting to USD 7 million-; iv) greater value of EEB and TGI debt due to increase in the
exchange rate; and (v) indebtedness in EEC to finance short term needs.
Figure 3 – Debt indicators
In accordance with the definitions in the contract of the notes issued by EEB in November 2011, leverage indicators and
coverage interest are calculated based on Consolidated Adjusted EBITDA, which includes capital reductions received by
EEB from its affiliates.
Net leverage indicator decreased due to more than proportionate increased in EBITDA (+17.2%) vis-à-vis a
moderate increased in net debt (+6.7%).
Interest coverage indicator shows a moderate reduction due to a greater increase in net financial expenses on
account of interests (+33%) with respect to 17.2% increase in Consolidated Adjusted EBITDA.
1.52 1.411.60
1.48 1.39
4.5
1Q 13 2Q 13 3Q 13 4Q 13 1Q 14
Net Debt / Consolidated Ajusted EBITDA
Net Debt / Consolidated Ajusted EBITDA OM <
12.44
13.18
9.10
11.06 10.96
2.5
1Q 13 2Q 13 3Q 13 4Q 13 1Q 14
Consolidated Adjusted EBITDA / Interests
Consolidated Adjusted EBITDA / Interests OM >
14.3 14.3 24.3
117.0
24.3
290.0
7.1
749.0 750.0
320.0
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
EEB Debt Maturity Profile 2014 -2023
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
8
3. PERFORMANCE OF CONTROLLED COMPANIES
Table N° 7 – Financial indicators of Controlled investments 1Q 14
COP Million USD Million
EEB* TGI Calidda EEB TGI Calidda
Operational revenue 27,304 233,089 194,592 13.9 118.6 142.3
Operational profit 15,644 162,822 28,322 8.0 82.8 15.9
EBITDA LTM 16,354 709,652 319,809 8.3 361.1 76.6
Net profit 10,297 59,675 16,702 5.2 30.4 8.4
*Figures of the EEB Transmission Business.
Table N° 8 - Overview of the EEB group – Controlled Companies expansion projects: 1Q 2014 Executed
Proyecto / Cía. Country Sector USD MM Status In Operation:
La Sabana – TGI Colombia T NG 55 Under construction 3T 14
ICA Perú – Contugas Perú T + D NG 358 On stream On stream
Lima Callao – Cálidda Perú D NG – pipeline expansion 500 Under construction 16-18
Guatemala – TRECSA Guatemala T E 376 Under construction 14-15
Subestaciones – EEB Colombia T E 322* Under construction 14-15
Ingenios – EEBIS Guatemala T E 44 Planning 15
T: Transportation; D: Distribution; NG: Natural Gas; E: Electricity * Sum of the net present value of project revenues awarded recently by the UPME to EEB.
Transmisión EEB; $8.9; 12.9%
EEC; $4.1; 5.5%
TGI; $8.8; 11.7%
Cálidda; $16.2; 21.8%
Contugas; $25.0; 33%
TRECSA; $11.0; 14.8%
EEBIS Guatemala; $0.51 0.7%
Figure 5 - CAPEX Executed - Controlled Companies 1Q 14 USD 74.4 MM
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
9
3.1. EEB – Transmission Business
Table N° 9 - EEB´s selected transmission business indicators
1Q 14 1Q 13 Var %
Operating income - COP MM 15,644 13,198 18.5
EBITDA Qtrly. - COP MM 16,354 16,880 -3.1
Investments - COP MM 17,455 4,897 256.5
Infrastructure availability - % (1) 99.94 99.95 -0.010
Compensation for unavailability - % (2) 0.0694 0.012 459.7
Maintenance program compliance - % (3) 100 100 0.0
Participation in Colombia’s transmission activity - % (4) 8.26 8.09 2.1
Footnotes Annex 6
Technical indicators show stability as regards operating management of the company maintaining compliance in
excess of those imposed by regulations without detriment to the Company.
Period investments include amounts related to the construction of expansion projects in the National Transmission
System in Colombia.
Progress of EEB Investment Projects in the Transmission Business:
UPME 02-2009 – Armenia Project: Cutoff date as of 31 March 2014 continues pending the official statement from
ANLA with respect to the issuance of the project’s environmental license. The foregoing, taking into account that by
means of official document 4416 of 23 December, this entity declared that it had gathered all the information required
for such process, so as per the times stipulated for this stage of the procedure, it should have issued its comment on
30 January 2014. With respect to the supply of equipment, the line purchase has been completed and the substation
equipment are already available for installation. Progress is at 54.92% vis-à-vis 69.24% expected. The project
schedule was adjusted by extension in project implementation.
UPME 05-2009 - Tesalia Project: Cutoff date as of 31 March 2014, progress has been made in civil works of the
transmission line Tesalia - Altamira and the reconfiguration of Betania – Jamondino, which progress is at 25%.
Furthermore, civil works in the Tesalia substation and the enhancement of the Altamira substation show progress of
70% and the mounting stage was activated. For the Tesalia - Alférez transmission line, 86% of its layout has been
completed, and reconfiguration progresses at 77% and 94% of the route has been developed, the Previous
consultation process is still in process in three indigenous communities present in the Tolima and Valle del Cauca
departments. As regards fulfillment with environmental management license granted, follow-up activities are in
progress as well as compliance with the Environmental Management Plan. Progress of the project is at 57.88% vis-
à-vis 82.17% programmed.
UPME 03-2010 – NORTE Project: Cutoff date 31 March 2014. Detailed design of transmission lines has been
completed in stretches Chivor-Chivor II and Chivor II-Norte. Completion of stretch Norte-Bacatá has not been
possible to conclude. Progress on the design of lines is at 81%. Environmental Alternative Diagnosis was filed
before ANLA on 31 October 2013. The project is pending of ANLA’s opinion on the alternative selected. Progress is
at 22%, although it was programmed to have reached 27%.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
10
SVC TUNAL: Cutoff date as of 31 March 2014, this project shows progress of 38.5% vis-à-vis 43.7% programmed.
Construction activities began by fixing the roads and excavations. By the end of March, 32% has been excavated
and debris has been removed. Civil design and electromechanical reviews continue. EEB provided support during
FAT tests on reactors and cooling system. A contingency plan is being implemented and is under execution to
make-up for delays.
3.2. DECSA – EEC
Table N° 10 - EEC’s selected indicators - Controlled by DECSA*
1Q 14 1Q 13 Var %
No. of Clients 268,215 258,048 3.94
Operating Revenues - COP MM 72,760 70,639 3.00
Operating Profit - COP MM 12,011 13,347 -10.01
Quarterly EBITDA 15,859 17,038 -6.92
Net Profit – COP MM 5,161 6,721 -23.21
Dividends and Reserves Decreed to DECSA 0 8,898 -
Losses - %(1) 3.71% 5.70% -34.96
Net Debt / EBITDA LTM 1.37 -0.06 -2,356.7
EBITDA LTM / Interest LTM 17.34 30.30 -42.8
* Controlled by DECSA
Footnotes, Annex 6.
Growth in operation revenues reached COP 2,121 million, evidencing an increase in energy sales amounting to COP
1,584 million and also growth in other revenues amounting to COP 537 million where an increase in equipment sales
can be highlighted of COP 532 million.
EEC demand grew 3.05% during 1 Q 2014 vis-à-vis the same period of the previous year.
Operation profits decreased when compared to operational revenues, mainly by the increase experienced in fixed
costs, which increase stems from inflation of contracts and restructuring of personnel during October 2013. The
foregoing is offset by fewer contracts with third parties and a reduction in O&M costs.
EBITDA decreased in COP 1,179 million when compared to the same quarter of 2013, explained mainly by a lesser
distribution margin of COP 92 million, and an increase in fixed costs of COP 1,087 million, mainly by an increase in
the headcount hired and an increase in prices in meter reading contracts, invoicing delivery, commercial revisions,
network operation and maintenance among others.
Finally, EEC continues fulfilling the investment plan aimed at improving quality and reliability of its distribution
system, thus during 1Q 2014 it achieved a 93.8% execution of its investment plan, giving greater significance to the
contingency plan to recover energy losses, and such investment is evidenced given that the company met its loss
index goal reaching 10.68% at the closing of 1Q 2014, a reduction of 1.91 percentage points with respect to the
previous year.
EEC decreed dividends amounting to COP 2,000 Million payable in November 2014 to all shareholders.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
11
3.3. TGI
Table N° 11 - TGI’s selected indicators
1Q 14 1Q13 Var %
Operating revenue -COP MM 233,089 205,662 13.3
Operating income -COP MM 162,822 125,688 29.5
EBITDA LTM - COP MM 709,652 555,833 27.7
Net income - COP MM 59,675 15,202 292.5
Transported volume - Mm cfd 469 426 10
Firm contracted capacity - Mm cfd 646 622 3.9
International debt ratings S&P - may. 13: Fitch - nov.13:
Moody’s – mar. 12
BBB-, estable BBB-, estable Baa3, estable
Operational revenues during first quarter 2014 show an increase of 13.3% when compared with the same period of
the previous year. In addition to the tariff scheme in force and the coming on stream of Cusiana Phase II, this increase
was the result mainly of (i)Increase of transported volume, which grew by 10% with respect to 1Q 2013. (ii) Increase
of in firm contracts. At the closing of the quarter, 20 more contracts were executed than those reported in the same
period of the previous year, representing an increase of contracted volume of 24 mmcfd. This contracted volume
represents 3.3% of the available capacity of the system (excluding the capacity that TGI requires for its operations).
The variance in the number of contracts is due to the regulatory changes affecting the company, CREG 089-2013
Resolution, according to which carriers must contract for each stretch in the system and with standard capacities in
each of these stretches.
Compared with the same quarter of the previous year, at the closing of March 2014, operational profits grew 29.5%
above operational revenues. This increase is the result of operational costs and expenses decreasing by 12.1%,
mainly due to a decrease in personnel services and general services and fuel gas costs.
Regarding non-operational accounts, revenues received on hedging valuation operations and the decrease in losses
on foreign exchange account, which effect has only accounting impact but does not affect company’s cash,
represents the accounts with greatest impact during the period. As a result, company’s net profit increased by 292.5%
when compared with the same period in 2013.
Progress in TGI investment project:
La Sabana Station:
The construction of La Sabana natural gas compression station, which is part of the gas pipeline expansion project
having the same name, shows progress at 48.8%:
As at March 31 project’s detailed engineering has been completed.
The first compression unit - MOPICO and its auxiliary services have arrived on site. The second
compression unit is in the port of Cartagena pending to be transported to site.
The construction of foundations for frequency inverters, transformers and compressors has started.
Likewise, as of 1Q 2014, the pre-manufacturing of pipeline and civil works in the gas pipeline connection
bunker began.
August 2014 is the estimated coming on stream date for this project.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
12
Enhancement of Cusiana - Apiay – San Fernando
Currently, the company is assessing alternatives to make viable a project that aims to increase the capacity on the
Cusiana-Apiay strecht, taking into consideration Ecopetrol´s decision of not requiring natural gas transport capacity
from Cusiana to San Fernando. The New Business and Commercial area conducted a presentation to TGI main
customers, in order to promote the enhancements to the transport system.
3.4. CALIDDA
Table N° 12 - Cálidda’s selected indicators
1Q 14 1Q 13 Var %
Number of clients 185,947 114,509 62.4
Operating revenue - USD Thousands 142,313 91,632 55.3
Operating income – USD Thousands 15,924 12,074 31.9
EBITDA LTM – USD Thousands 76,617 64,539 18.7
Net Income – USD Thousands 8,448 6,717 25.8
During this 1Q, 22,124 connections have been made, 105% more when compared to 1Q 2013. In March, it reached a
new connection record of 8,876 (3,663 vs. March 2013). Currently, Cálidda’s local market share is 73%.
Regarding Residential and Commercial segments, Cálidda increased the number of clients to 22,118, from different
districts in Peru where the company operates, reaching a total of 182,550 clients in this segment.
During 1Q, Cálidda increased its sales volume by 29% when compared to the same period of 2013. The foregoing, is
explained by energy generators, which have joined Calidda’s distribution system such as Fénix (82 MMCFD) and
Termochilca (45 MMCFD).
During 1Q 2014, Cálidda has built 4 kilometers of high-pressure steel networks and 659 kilometers of a secondary
polyethylene network. Calidda’s distribution system reached a total of 4,067 kilometers of buried pipelines.
The pace of expansion of the polyethylene network has increased considerably, reaching in 1Q 2014 38,951 rings vis-
à-vis 12,264 rings in 1Q 2013.
As regards annual variation, Cálidda enjoyed greater revenues on account of sales of Gas and Transport due to
greater volumes, (+16%, +USD 8 Million) and a reduced average tariff (-1%, -USD 1). Increased revenues on account
of distribution services (+USD 6 Million). Increased revenues on account of installation services (+USD 6 Million) and
increased number of installations (2013: 11,208 vs. 2014: 22,010). Greater revenues on account of the expansion of
the network (+USD 32 Million).
At the closing of 1Q 2014, network penetration rate reached 50% as a result of Cálidda’s commercial strategy focused
mainly on districts characterized by having medium to low income households, where savings on account of natural
gas vis-à-vis other alternate fuels are highly appreciated, and therefore this service enjoys greater acceptance. The
objective by the end of 2014 is to reach 59%.
Operation profit grew at a lesser pace than operational revenues due to increased costs in the sale and transport of
gas as a result of increased volume (+16%, USD 8 Million) and a lower average tariff (-1%, -USD 1 Million). Greater
costs on account of installation services and a greater number of installations and greater costs incurred on the
enhancement of the main network.
At the closing of 1Q, EBITDA (LTM) was greater than EBITDA LTM in 2013 by 7%, resulting from (i) increased
invoicing due to two new energy generation plants (Fénix and Termochilca) and also to the volume sold in more
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
13
profitable segments such as Residential and Commercial, Industrial and GNV service stations, and (ii) greater
revenues due to internal installation services in homes.
EBITDA’s adjusted margin decreased slightly due to (i) greater operational costs derived from an increased in
tariffs offered by Calidda’s contractors on account of internal installation services, which increased by 3% in
August 2013, and (ii) a reduced average distribution tax tariff due to quarterly adjustments reflecting a reduction
in international prices of steel and polyethylene products (-1,5 % when compared to Q1 2013).
Progress in Cálidda’s investment projects:
There is continuity in projects, the start-up is individual and by stretches built. However, both the Enhancement of
the Main Network and Chilca Generators have concluded.
3.5. CONTUGAS
Commercial start-up of Contugas infrastructure was carried out on 30.04.2014 after executing a joint contract
with the Ministry of Mines and Energy of Peru and Enbridge Technology INC, international inspector, completed
the final minutes of tests certifying the works have met all applicable standards, declaring that the natural gas
systems is ready for service.
The Peruvian Government has granted 33 additional days on account of force majeure mainly due to lack of
water from water sources foreseen to conduct hydrostatic tests of the gas pipeline. With these additional 33
days, the new date for the Startup of the Commercial Operation is 10.05.14. The startup was achieved prior to
such date, as previously mentioned.
At the closing of March 2014, the company has over 11,700 enabled clients (with over 26,158 residential sales and
21,840 internal installations built, pending enabling).
At the end of February 2014, the first industry that began the consumption of natural gas was enabled (Textiles del
Valle). Subsequently, a GNV station has been enabled and a Paper mill company. At the beginning of 2Q 2014,
some fishing and steel companies were connected.
Progress of Contugas investment projects:
Execution percentage at the closing of 1Q 2014 was 92% with a cumulative investment of USD 305 million.
The project comprises over 340 km of main network and high-pressure stretches and over 700 kilometers of low-
pressure polyethylene networks. The gas pipeline will have a capacity exceeding 300 MMCFD and will connect
50,000 residential clients during the first six years of Startup of Commercial Operation.
3.6. TRECSA
Progress of Trecsa investment projects:
1Q 2014 project’s progress is set at 67%.
Project Permits of the Project
60 municipal endorsements (81%)
2,259 forest licenses obtained (ECUTs before INAB) representing 68% of total estimated files.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
14
Agreements entered into with owners of 656 km of properties (79%), 598 kilometers have been granted title (72%)
and
460 km are available (55%) for construction works in transmission lines.
There are 1,140 available sites (56%) for construction of structures of transmission lines.
Construction
882 (43%) civil works structures completed and 731 (36%) mounted structures.
Progress of 53% in substations’ civil works (work conducted in 17 substations), 41% of montage (in 12 substations)
and 23% in tests (3 substations).
3.7. EEBIS Guatemala and Perú
On 7 April 2011 Guatemala EEB Engineering and Services Sociedad Anónima is incorporated, which objective is
to provide solutions of electrical engineering and related areas.
Progress of EEBIS Guatemala investment projects:
Currently the project under execution consists on the construction of 90km of transmission lines, 4 new substations
and the enhancement of 3 existing ones, which is being developed with 5 sugar mills located in the southwestern
area of the country. The respective contract became official as of 11 July 2013. Investment of the Project reached
USD 43.4 million approximately. Progress is at 34% as of 1Q 2014. Regarding technical issues, contract processes
for construction, montage and start up services of substation has begun; and offers to contract transmission line
services has also been received. Regarding environmental issues, archeological rescue tasks have been completed
in the Madre Tierra Substation site, and environmental studies by the Environmental and Natural Resources Ministry
have concluded. In terms of right of way, the sugar mills are defining the price to be paid on account of right of way
on third party properties.
Progress of EEBIS investment projects in Peru:
The constitution of an affiliate in Peru was authorized by EEB’s Board of Directors on 18 April 2013, to materialize
market opportunities in that country in terms of engineering and project services, specifically the energy power sector
(gas and electric power). The company was incorporated on 25 June 2013.
Progress of EEB Mobility (Massive Transportation System) investment project:
The EEB Board of Director authorized the company to participate in mobility projects that incorporate an important
electrical component, once profitability and convenience are assessed. La Empresa de Movilidad de Bogotá SAS
E.S.P. was established with the following objectives: (i) generation, distribution and sale of electric energy to massive
transportation system of passengers, freight and other modalities; (ii) planning, preparation of studies and designs,
supply construction, installation, supervision, operation and maintenance of electric and gas infrastructure; (iii)
manage the electrical component and gas projects of massive transportation systems. Currently, the participation in
massive transportation projects in Bogotá are been assessed through state-private partnership (APP Spanish
acronym).
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
15
4. PERMORMANCE OF NON-CONTROLLED COMPANIES
Table N° 13 - Non-controlled investments financial indicators 1Q 14
COP Million USD Thousands
Emgesa Codensa Gas Natural Promigas REP CTM Operating revenue 547,670 797,340 356,136 80,996 31,074 24,118
Operating income 315,903 208,001 75,031 43,868 10,897 13,110
EBITDA LTM 352,066 272,706 83,723 49,790 20,450 19,613
Net income 197,748 128,460 59,497 85,290 6,034 5,806
Dividends and reserves declared to EEB 450,465 277,944 67,311 19,075 6 7.3
Capital reductions to EEB - - - - - -
4.1. EMGESA
Table N° 15 Overview of Emgesa 1Q 14
Installed Capacity - MW 2,975
Capacity Composition 11 Hydro y 2 thermo
Generation– Gwh 2,991
Sales– Gwh 3,677 (Includes sales contracts and spot sales)
Control Enel Energy Europe S.R.L.
EEB Participation 51.5% - 37.4% acciones ordinarias; 14.1%
preferenciales sin derecho a voto-
Emgesa Total; $102.1;
58%
Codensa; $20.4; 11%
Promigas; $13.9; 8%
Gas Natural; $1.4; 1%
REP; $14.3; 8%
CTM; $24.2; 14%
Graph 6 - CAPEX Executed - Non - Controlled Companies 1Q 14USD 176.7 MM
Table N°14 - Expansion projects of non-controlled companies CAPEX Executed 1Q 2014
Project Company Sector Country USD
Million On Stream
Quimbo Emgesa G Electricity Colombia 102.1 1S 15
Attention New Demand Codensa D Electricity Colombia 20.5 14
Concession Extensions REP T Electricity Perú 14.4 15-18
Extensions Concession and New CTM T Electricity Perú 24.3 14-17
System Extensions PROMIGAS T + D natural gas Colombia 14.0 14-18
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
16
Emgesa total sales in the spot market and contracts decrease as a result of reduced own generation and
due to low water levels in its dams (Pagua and Guavio) and maintenance in thermal plants (Cartagena and
Termozipa). Sales make up was 69% through contracts with clients in the wholesale and non-regulated
market and 31% remaining via contracts in the spot market through the AGC mechanism (Automatic
Generation Control).
Emgesa generation represented 19.09% of the total system and was slightly lower than the generation of the
same period during 2013. In terms of gross installed capacity, Emgesa represents 20.3% of the country.
Table N° 16 - Selected financial indicators of Emgesa
COP Million USD Million
1Q 14 1Q 13 Var % 1Q 14 1Q 13 Operating revenue 547,670 580,175 -5.6 278.7 316.7
Cost of sales 225,419 264,517 -14.8 114.7 144.4
Administrative expenses 6,348 6,065 4.7 3.2 3.3
Operating income 315,903 309,593 2.0 160.7 169.0
EBITDA YTD 352,066 349,089 0.9 179.1 190.5
EBITDA Margin 62.7% 63.5% 62.7% 63.5%
Net Income 197,748 196,153 0.8 100.6 107.1
Dividends and reserves declared to EEB 450,465 405,659 11.0 229.2 221.4
Capital Reductions to EEB - - -
Debt / EBITDA 1.7 1.4 1.7 1.4
EBITDA / Interests 12.9 11.6 131.5 12.9 11.6
Footnotes Annex 6
2,622
1,211
3,833
2,533
1,144
3,677
Contracts Spot Total
Demand GWh
1Q 13 1Q 14-3.4%
-5.5%
-4.1%
3,035
24
819 843
2,991
37
694 731
Power Generation Contracts Spot Total Supply
Supply GWh 1Q 13 1Q 14
-1.4%
54.2% -13.3%-15.3%
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
17
Operation profit grew at a faster pace than operational revenues as a result of less water and thermal generation and
therefore fewer power purchases in the spot market and reduced fuel consumption.
Net profit showed an increase of 0.8% due mainly to improved operational results and lesser cost of sales resulting
from reduced consumption of fuels.
EMGESA S.A. ESP reported that by means of Resolution No. 0398 of 12 March 2014, the Financial Superintendence
of Colombia, which guideline became effective as of 11 April 2014, authorized an increase in total limit of the Issuance
and Placement of ordinary bonds Program responsibility of Emgesa from eight hundred and fifty thousand million
($850.000 million) to a global limit for the Program of (COP 2.750.000.Million).
Emgesa S.A ESP reported on 13 March 2014 that its Board of Directors approved an increase of US$256 million
(2010 fixed exchange rate) for the investment of the Hydroelectric Project of El Quimbo, initially approved in April
2010 for USD 837 million (constant dollar value 2010). Thus, total project budget amounts to USD 1.093 million
(constant dollar value 2010). This increase is the result of different external events, modification and updates on
specifications and designs, as well as reprogramming of works, which have compelled the project to conduct
budgetary updates in the line items of the socio-environmental plan, dam, civil and engineering works.
Emgesa S.A. ESP reported on 10 April the list of the Board of Directors approved by the General Shareholders
Meeting.
Likewise, Emgesa’s Board of Directors decreed profits for 100% of net profits 2013 equivalent to COP 870,141 million
of which COP 450,465 million correspond to EEB and will be paid in 3 equal installments.
Progress of EMGESA investment project:
Table N° 17 – Capex 1Q 14 1Q 13 Var %
COP Million 200,708 108,892 84.3
USD Million 102.1 59.4 71.8
Expansion investments carried out by Emgesa focused in El Quimbo Hydroelectric Power Plant and revamping of the
Salaco generation chain. Likewise, investments were carried out in preventive maintenance in hydraulic and thermal
power stations of the company to ensure reliability and availability thereof.
El Quimbo Hydroelectric Project: Investment to date in El Quimbo project amounts to USD 639.8 million, progress is
at 64.8%.
4.2. CODENSA
Table N° 18 - Overview of Codensa 1T 14
Number of Clients 2,709,610
Market Share - % 23.5%
Codensa Demand – Gwh 3,612
Var % Codensa Demand 1T 14 / 1T 13 1.98%
Loss Index (%) 7.07%
Control Enel Energy Europe S.R.L.
EEB Participation 51.5% -36.4% ordinary shares; 15.1% preferred
non-voting shares
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
18
Power demand in Codensa’s area: grew by 1.98% on March 2014, resulting from the recovery of the regulated market
(residential and commercial clients), manufacturing industry and the use of Codensa lines by other electric power
vendors.
Electric power National Demand: grew 3.43% as of March 2014, maintaining a slight recovery in the mining and
manufacturing industry in the country’s central region and high temperatures in the northern and eastern regions of
the country.
Table N° 19 - Selected financial indicators of Codensa
COP Million USD Million
1Q 14 1Q 13 Var % 1Q 14 1Q 13 Operating revenue 797,340 760,524 4.8 405.7 415.1
Cost of sales 568,563 558,748 1.8 289.3 305.0
Administrative expenses 20,775 18,799 10.5 10.6 10.3
Operating income 208,001 182,977 13.7 105.8 99.9
EBITDA YTD 272,706 246,483 10.6 138.8 134.5
EBITDA Margin 34.9% 32.4% 34.9% 32.4%
Net Income 128,460 118,636 8.3 65.4 64.8
Dividends and reserves declared to EEB 277,944 264,951 4.9 141.4 144.6
Capital Reductions to EEB - - - - -
Debt / EBITDA 0.3 0.1 0.3 0.1
EBITDA / Interests 15.36 15.63 376.1 15.36 15.63
Footnotes Annex 6
During the period, Codensa generated operational revenues of approx. COP 798 billion, meaning 4.8% greater vis-à-
vis 1Q 2013, as a result of: (i) Growth of 1.98% of the demand in the area of influence, and (ii) Greater revenues
related to the transfer of energy to the networks of other operators outside its area of influence.
Cost of sales increased as a result of an increase on purchases of electric power to service demand.
Codensa’s EBITDA in 1Q 2014 reached COP 272,706 million, which represents growth of 10.6% with respect to 1Q
2013, mainly due to greater operational revenues.
Company’s financial debt experienced a decrease of 20.4% with respect to March 2013, mainly due to the expiration
of local bonds amounting to COP 250,000 million in March 2014. Financial expenses increased as a result of
increased average inflation rates during 2014 when compared with the same period of 2013, indicator to which 100%
of Codensa’s current debt is expressed.
Codensa’s net profit increased with respect to 2013 as a result of greater revenues on account of energy service
sales (Energy Demand and Transfer to other operators network) together with an improved operational performance.
Codensa managed to reach total loss index of 7.07% at the closing of 1Q 2014.
On 20 March 2014, Codensa S.A. ESP’s Board of Directors, approved the enhancement to total limit of the issuance
and placement of bonds program from COP 165,000 million to COP 950,000 million. Through Resolution No. 0407 of
13 March 2014 the Colombian Financial Superintendence, whose authorization became effective on 14 April 2014,
authorized the increase of the total limit of the ordinary bond Issuance and Placement Program in charge of Codensa
in one hundred and eighty five billion (COP 185 billion) to seven hundred and eighty five billion COP 785 billion.
Similarly, Codensa’s Board of Directors decreed profits for 100% of its net profit in 2013 equivalent to COP 535.91
billion, of which COP 277.9 billion correspond to EEB and will be paid in 3 equal installments.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
19
Table N° 20 – Capex
1Q 14 1Q 13 Var %
COP Million 40,250 34,556 16.5
USD Million 20.48 18.86 8.6
Progress of Codensa’s investment projects:
Investments focused mainly on: (i) Servicing growing demand to ensure electric power supply to the country, (ii) Improve
the quality of service and its continuity and (iii) Control operative risks and non-technical loss control.
4.3. PROMIGAS
Table N° 21 - Overview of Promigas 1Q 14
Number of clients 10
Volume of sales - Mm cfd 364.3
Market share - % 40
Network – km 2,367
Operating Revenues - COP Million 80,996
EEB’s stake - % 15.6
Table N° 22 – Capex Promigas
1Q 14 1Q 13 Var %
COP Million 27,476 9,306 195.2
USD Million 14.0 5.1 175.2
Table N° 23- Selected indicators of Promigas
COP Million USD Million
1Q 14 1Q 13 Var % 1Q 14 1Q 13
Operating Revenues 80,996 69,645 16.3 41.2 38.0
Cost of Sales 15,398 16,703 -7.8 7.8 9.1
Administrative Expenses 21,730 22,493 -3.4 11.1 12.3
Operating income 43,868 30,449 44.1 22.3 16.6
EBITDA Quarterly 49,790 37,013 34.5 25.3 20.2
EBITDA Margin 61.5% 53.1% 61.5% 53.1%
Net Income 85,290 185,018 -53.9 43.4 101.0
Dividends and reserves declared to EEB 19,075 37,662 -49.4 9.7 20.6
Capital Reductions to EEB 0 0 - - -
Debt / EBITDA 4.8 5.2 -38.4 4.8 5.2
EBITDA / Interests 3.6 2.3 126.2 3.6 2.3
Footnotes Annex 6
Greater revenues due to the fact that in 2014 the invoicing of Ecopetrol- Reficar began to take place resulting from
an increase in contracted capacity.
Net profit decreased 53.9% given profit in selling Promitel investment in 1Q 2013 (COP 136,438 Million).
On 25 March 2014, General Shareholders General Meeting decreed to pay up dividends amounting to COP 207.3
billion, of which COP 61,658 Million correspond to dividends on account of shares. EEB will receive, via its
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
20
investment vehicle EEBGAS the amount of COP 19,075 Million, one payment in April 2014, and five monthly
installments from May 2014 to September 2014.
Progress of Promigas investment projects:
Promigas, together with five international companies in the electric power, fuels, ground and maritime transport
sectors entered into a Development Agreement to assess the possibilities of building a terminal to import Liquefied
Natural Gas - LNG- in the Dominican Republic and to assess options of supplying this fuel to the country’s industrial
sector.
La Sociedad Portuaria El Cayao SA ESP, of which Promigas SA ESP owes 49.99% of outstanding shares and in
which two private equity funds participate, both national and foreign equity, has been selected as Awardee within the
bidding process organized by Grupo Terminco (made up by the main generators in the Caribbean regions) as
Infrastructure Agent – AI – in charge of the construction, administration, operation and maintenance of the
infrastructure that will render the services to receive imports of Liquefied Natural Gas – LNG – storage, regasification
and placement at the entry point of the National Transport System.
“Proyecto Mini Loop” consisting on the construction of two Loops between Palomino and Don Diego rivers, in 24”,
estimated length is 6 Km, to increase transport capacity. Progress is at 34% and start up is expected to occur in
2014.
Project “Loop 14 Hocol San Mateo Mamonal consisting on the construction of a gas pipeline between HOCOL and
San Mateo wells in 12” in diameter and 22 kilometers in length approximately, a Loop between San Mateo and
Mamonal of 14" in diameter and 163 Kilometers approximately, to transport 60 million cubic feet. The project’s
progress is at 2% and start up is expected in 2016.
“Microplanta LNG La Arenosa” consisting on the construction of a micro plant for liquefied gas, with a 78,000
Gallon/day capacity to reach markets which are not serviced by the Traditional Gas pipeline System and servicing the
vehicle market. Progress is at 49% and start up is foreseen for 2016.
“Enhancement Project SRT Loop Mamonal” consisting on the construction of a Loop to service expansion projects
and new requirements of clients in the industrial area of Mamonal. Progress is at 11% and start up is foreseen for
2018.
“Filtering System of Arenosa-Caracoli stretch” consisting on the installation of a Filtering system in the Arenosa
Station line that will connect the crossing of a 32” with an 18” to take gas to Caracolí. Project has not started yet and
start up is foreseen for 2015.
4.4. GAS NATURAL
Table N° 24 - Overview of Gas Natural 1Q 14
Number of clients 1,938,675
Volume of sales - Mm cfd 478.9
Market share - % 93.7
Network – km 12,791.8
Operating revenue - COP MM 356,136
EBITDA LTM - COP MM 83,723
Controlled by Gas Natural de España
EEB’s stake 25%
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
21
Table N° 25 - Selected indicators of Gas Natural
COP Million USD Million
1Q 14 1Q 13 Var % 1Q 14 1Q 13 Operating revenue 356,136 306,451 16.2 181.2 167.3
Cost of sales 253,016 195,600 29.4 128.7 106.8
Administrative expenses 28,088 23,742 18.3 14.3 13.0
Operating income 75,031 87,109 -13.9 38.2 47.5
EBITDA Quarterly 83,723 94,874 -11.8 42.6 51.8
EBITDA Margin 21.1% 31.0% 21.1% 31.0%
Net income 59,497 69,878 -14.9 30.3 38.1
Dividends and reserves declared to EEB 67,311 62,630 7.5 34.2 34.2
Capital reductions to EEB - -
- -
Footnotes Annex 6
Operational revenues grow at a rate of 16.2%, as a result of greater sales led mainly by the NGV and ATR market.
At closing 1Q 2014 EBITDA is less to that registered during 2013 due to a lower margin in gas commercialization,
derived from extraordinary revenue in January 2013 corresponding to a Gibraltar gas provision and higher marketing
expenses.
Table N° 26 – Capex
1Q 14 1Q 13 Var %
COP Million 3,272 2,243 +45.9
USD Million 1.66 1.22 +36.1
Investments made during 1Q 2014 reached COP 3,272 million, higher than in 1Q 2013 because of distribution
networks (new customers and maintenance).
The Board of Directors of Gas Natural decided to distribute 100% of its 2013 profits, COP 268,274 million, of which
COP 67,311 correspond to EEB, and 7% of that received during 1Q 2013.
Residential and Commercial
30%
Industrial 57%
NGV + ATR 13%
Figure 10 - Breakdown Sales- Gas Natural 1Q 2014 Total: 478.9 Mm3
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
22
4.5. REP and CTM Perú
Table N° 27 - Selected financial indicators of REP
USD Thousands
1Q 14 1Q 13 Var %
Operating Revenues 31,074 29,757 4.4
Costo of Sales 20,177 20,543 -1.7
Operating Income 10,897 9,214 18.2
EBITDA LTM 20,450 17,542 16.5
Net Income 6,034 5,919 1.9
Dividends and reserves declared to EEB 5.60 31.7 -82.3
Capital reductions to EEB - - -
Debt / EBITDA 2.77 3.43 -19.24
EBITDA / Interests 6.52 6.16 5.84
Footnotes Annex 6
As of March recorded greater revenues on account of non-regulated revenues related to Specialized Technical
Services; as a result of the coming on stream of the 10 and 11 expansions; as well as CTM management
servicing to related companies Consorcio Transmantaro and ISA Perú.
Reduced added execution and in perspective with AO&M expenses, related to reduced amounts executed in
wages and salaries and services to third parties and exchange impact.
Regarding the perspective of reduced financial revenues and financial expenses on account of differing REP
loans to CTM, accordingly, fewer new disbursements of debt with respect to budgeted.
Higher EBITDA as a consequence of increased revenues in maintenance and operation services, technical
specialized services, complimentary services with third parties and the coming on stream in 10 and 11
expansion.
Decreed dividends amounting to USD 14 million on the base of cumulative profits as of 2013 under NIIF, which
will be delivered to shareholders before 30 April 2014.
Investment projects executed, consisting in REP infrastructure enhancement are found in different execution
stages according to the timetables.
Table N° 28 - Selected financial indicators of CTM
USD Thousands
1Q 14 1Q 13 Var %
Operating Revenues 24,118 21,912 10.1
Costo of Sales 11,007 9,791 12.4
Operating Income 13,110 12,121 8.2
Adjusted EBITDA 19,613 18,015 8.9
Margin EBITDA 81.3% 82.2% Net Income 5,806 2,404 141.5
Dividends and reserves declared to EEB 7.32 - -
Capital reductions to EEB - - -
Debt / EBITDA 5.34 9.42 -43.3
EBITDA / Interests 3.8 3.17 19.8
Footnotes Annex 6
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
23
Greater revenues as startup of operation LT Talara PIura and LT Pomacocha Carhuamayo.
Greater POC revenues on account of private LT, FENIX and Termochilca began commercial operation in March
and August 2013, respectively.
Greater revenues due to increase in maintenance expenses, amortization due to startup of the previously
mentioned lines.
Increase in adjusted EBITDA is the result of greater revenues on account of start-up of Commercial Operation of
previously mentioned projects and due to extraordinary revenues resulting from controversy of Addendum No, 10
that will be charged for 17 years, as of May 2014.
Period’s profit in 2013 reached a USD 18.3 million after deducting the respective payment in legal reserve that
will remain in the company’s equity, for shareholders, and is part of cumulative results, which will reach USD 83.9
million.
During April, risk ratings for CTM were conducted, where grades are as follows Fitch (BBB-) and Moody’s (Baa3)
maintaining “Investment Grades” with stable perspective.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
24
5. Annexes
Annex 1: Legal notice, clarifications and definitions of EBITDA included in this report
This document contains projections and estimates, using words such as “anticipate,” “believe,” “expect,” “estimate”, and
others having a similar meaning. Any information other than historical information included in this report, including but not
limited to the Company’s financial condition, its business strategy, plans, and management objectives for future
operations are projections.
Such projections are based on economic, competitive, regulatory and operational scenarios and involve known and
unknown risks, uncertainties and other important factors that could cause the Company’s results, performance or actual
achievements to be materially different from the results, performance or future achievements that are expressed or
implicit in the projections. For these, reasons, the results may differ from the projections. Potential investors should not
take them into consideration and should not base their decisions on them. Such projections are based on numerous
assumptions concerning the Company’s present and future business strategies, and the environment in which the
Company will operate in the future.
The Company expressly states that it will be under no obligation to update or revise any projections contained in this
document.
The company´s previous results should not be taken as a pattern for the company´s future performance.
Clarifications
Only for information purposes, we have converted some of the figures in this report to their equivalent in USD,
using the TRM rate for the end of the period as published by the Colombian Financial Superintendency. The
exchange rates used are as follows:
− 1Q 14: 1,965.32 COP/USD
− 1Q 13: 1,832.2 COP/USD
En las cifras presentadas se utiliza la coma (,) para separar los miles y el punto (.) para separar los decimales.
Annex 2: Definitions of EBITDA included in this report. Consolidated adjusted EBITDA reconciliation
EBITDA is not an acknowledged indicator under Colombian or US accounting standards and may show some
difficulties as an analytical tool. Therefore, it must not be taken on its own as an indicator of the company´s cash
generation.
EBITDA: EBITDA for a specific period of time (LTM; Q1) has been calculated by taking operating income (loss)
and adding amortization of intangibles and depreciation of fixed assets for that period.
EEB Consolidated EBITDA for a period, consists of operating revenues of EEB and its consolidated
subsidiaries for such period, minus the sum of (i) cost of sales, (ii) administrative expenses allocated to cost, (iii)
administrative expenses and (iv) interest income on investments of pension assets, plus dividends and interest
earned (which includes dividends declared by EEB’s related companies, whether such dividends are actually
paid or not), taxes (other than income taxes), amortization and depreciation, pension payments and provisions.
EEB Consolidated Adjusted EBITDA for a specific period is calculated taking the Consolidated EBITDA for
such period and adding the cash flows coming from investing activities during such period to the extent
attributable to capital distributions by EEB’s related companies.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
25
Annex 3: EEB Consolidated Adjusted EBITDA UDM and Quarterly
Table N° 29 – EEB’s Consolidated financial results
COP Million Var. USD Million
1Q 14 1Q 13 % 1Q 14 1Q 13
Operating revenue (1) 542,254 449,468 20.6 275.9 245.3
Electricity transmission 27,359 25,798 6.1 13.9 14.1
Electricity distribution 72,634 70,633 2.8 37.0 38.6
Natural gas transportation 233,089 205,662 13.3 118.6 112.2
Natural gas distribution 209,172 147,375 41.9 106.4 80.4
Cost of sales (2) -271,649 -229,143 18.5 -138.2 -125.1
Electricity transmission -11,660 -10,883 7.1 -5.9 -5.9
Electricity distribution -55,369 -51,367 7.8 -28.2 -28.0
Natural gas transportation -54,955 -61,586 -10.8 -28.0 -33.6
Natural gas distribution -149,665 -105,307 42.1 -76.2 -57.5
Gross income 270,605 220,325 22.8 137.7 120.3
Operating expenses -53,798 -49,399 8.9 -27.4 -27.0
Electricity transmission -4,929 -1,865 164.3 -2.5 -1.0
Electricity distribution -8,764 -8,303 5.6 -4.5 -4.5
Natural gas transportation -9,112 -12,498 -27.1 -4.6 -6.8
Natural gas distribution -30,993 -26,733 15.9 -15.8 -14.6
Operating income 216,807 170,926 26.8 110.3 93.3
Dividends (4) 832,806 785,091 6.1 423.8 428.5
Interest temp. investments & pension trusts (5) 33,074 16,501 100.4 16.8 9.0
Foreign exchange (6) -56,313 -87,480 -35.6 -28.7 -47.7
Other revenue (8) 8,716 6,716 29.8 4.4 3.7
Non-operating expenses (9) -48,684 -43,629 11.6 -24.8 -23.8
Financial expenses -54,888 -44,790 22.5 -27.9 -24.4
Other expenses -615 -1,558 -60.5 -0.3 -0.9
Net income before taxes and minority interest 930,903 801,777 16.1 473.7 437.6
Minority interest (10) -28,541 -13,782 107.1 -14.5 -7.5
Provision for income tax -49,045 -20,751 136.4 -25.0 -11.3
Net income 853,317 767,244 11.2 434.2 418.8
Footnotes Annex 6
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
26
Table N° 30 – GEB's Consolidated EBITDA LTM Breakdown
EBITDA Consolidated LTM COP Million Var USD Million
1Q 14 1Q 13 % 1Q 14 1Q 13
Operating revenue 2,051,306 1,661,190 23.5 1043.8 906.7
Operating costs -1,086,513 -863,360 25.8 -552.8 -471.2
Operating expenses -310,939 -205,217 51.5 -158.2 -112.0
Operating depreciation 113,657 105,638 7.6 57.8 57.7
Operating amortization 60,018 50,710 18.4 30.5 27.7
Operating Taxes 5,078 4,617 10.0 2.6 2.5
Dividend & interests earned 997,075 884,686 12.7 507.3 482.9
Hedging -22,312 -6,352 251.3 -11.4 -3.5
Interests in autonomous equity -3,644 -19,841 -81.6 -1.9 -10.8
Administration expenses -162,147 -177,835 -8.8 -82.5 -97.1
Retirement pensions 33,992 39,172 -13.2 17.3 21.4
Amortizaciones 34,571 34,270 0.9 17.6 18.7
Amortization 6,321 6,015 5.1 3.2 3.3
Depreciation 87,778 22,374 292.3 44.7 12.2
Taxes 76,672 68,849 11.4 39.0 37.6
Capital reductions - - - 0.0 0.0
Consolidated adjusted EBITDA 1,880,913 1,604,916 17.2 957.1 876.0
Table N° 31 – GEB's Consolidated EBITDA quarterly breakdown
Quarterly EBITDA Consolidated COP Million Var USD Million
1Q 14 1Q 13 % 1Q 14 1Q 13
Operating income 216,807 170,917 26.85 110.32 93.29
Operating depreciation 28,708 28,300 1.44 14.61 15.45
Operating amortization 18,339 11,771 55.80 9.33 6.42
Operating taxes 1,390 1,157 20.14 0.71 0.63
Dividends & interests earned 865,880 801,592 8.02 440.58 437.50
Hedging Operations (10,032) (385) -5.10 -0.21
Interests in autonomous equity (4,372) (4,815) -9.20 -2.22 -2.63
Administration expenses (48,684) (43,621) 11.61 -24.77 -23.81
Retirement pensions 6,907 7,078 -2.42 3.51 3.86
Amortization 6,879 9,217 -25.37 3.50 5.03
Depreciation 1,793 1,312 36.66 0.91 0.72
Provisions 2,367 2,809 -15.74 1.20 1.53
Taxes 29,378 25,023 17.40 14.95 13.66
EBITDA Quarterly 1,115,360 1,010,355 10.39 567.52 551.44
Annex 4: Link to EEB´s consolidated and stand-alone financial statements
http://www.grupoenergiadebogota.com/inversionistas/estados-financieros
Anexo 5: Technical and regulatory terms
BLN: US billion (109)
CAC: Compound Annual Growth
COP: Colombian Peso
CHB: Central Hidroeléctrica de Betania
CTM: Consorcio Transmantaro
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
27
CFD: Cubic feet per day
CREG: Comisión de Regulación de Energía y Gas de Colombia. (Colombia’s Energy and Gas Regulating
Commission). Colombia’s state agency in charge of regulating electric power and natural gas residential public
utility services.
D Electricity: electricity distribution,
D Natural Gas: Natural Gas Distribution,
DANE: Departamento Administrativo Nacional de Estadística (National Administrative Statistics Department).
Agency responsible for planning, collecting, processing, analyzing, and disseminating official statistics in
Colombia.
G Electricity: electricity generation,
Gwh: Gigawatt hour; unit of energy equivalent to 1,000,000 kwh
GNV: Natural Gas for vehicles
IPC: Colombian Consumer Price Index
KM: Kilometers
KWH: Unit of energy equivalent to the energy produced by a power of one kilowatt (kW) for one hour
LTM: last twelve months
MEM: Mercado de Energía Mayorista de Colombia; Wholesale Energy Market in Colombia
Mm: million
Ml: thousands
MW: Megawatt, power unit or work which equals one million watts
N.A. Not applicable.
Non Regulated Electricity User: electricity consumers who have a peak demand greater than 0,10 MW or a
minimum monthly consumption above 55.0 MWh
Natural Gas Non Regulated User: user with consumption above 100 kcfd
SIN: Sistema Interconectado Nacional, National Interconnected System
STN: Sistema de Transmisión Nacional, National Transmission System
SF: Superintendencia Financiera – Financial Superintendency. State entity in charge of regulating, overseeing
and controlling the Colombian financial sector
T Electricity: Electricity transmission ,
T natural Gas: natural gas transportation,
TRM: Market Representative Exchange Rate; it is an average of the transactions carried out in peso–dollar, and
it is calculated daily by the SF
UPME: State agency responsible for planning Colombia’s mining and energy sectors
USD: US dollars
N.B. Figures in this English report in terms of one USD billion corresponds to COP 1,000,000,000 and one COP
trillion corresponds to USD 1.000.000.000.000.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
28
Annex 6: Tables and graphics footnotes.
Table 9 - EEB´s transmission business indicators
(1) Percentage of the infrastructure available in a period of time.
(2) Percentage of the revenue discounted due to accumulated unavailability of specific assets above the regulatory
target.
(3) Ratio between the number of maintenance operations carried out and number of scheduled maintenance operations
to be executed as part of the semi-annual Maintenance Plan.
(4) Ratio of the number of transmission assets owned by EEB and the total number of transmission assets in Colombia.
Return
Table 10– Selected financial indicators of EEC - DECSA
(1) Percentage of energy losses.
Return
Table 16 - Selected financial indicators of EMGESA
(1) It is the result of the financial debt in force at the end of the period under analysis, less cash and temporary
investments in the same period.
(2) Accrued interest on financial debts for the previous twelve months
Return
Table 19 - Selected financial indicators of Codensa
(1) It is the result of the financial debt in force at the end of the period under analysis, less cash and temporary
investments in the same period.
(2) Accrued interest on financial debts for the previous twelve months.
Return
Table 23 – Selected financial indicators of Promigas
(1) It is the result of the financial debt in force at the end of the period under analysis, less cash and temporary
investments in the same period.
(2) Accrued interest on financial debts for the previous twelve months.
Return
Table 25 – Selected financial indicators of Gas Natural
(1) It is the result of the financial debt in force at the end of the period under analysis, less cash and temporary
investments in the same period.
(2) Accrued interest on financial debts for the previous twelve months.
Return
Table 27 – Selected financial indicators of REP
(1) It is the result of the financial debt in force at the end of the period under analysis, less cash and temporary
investments in the same period.
(2) Accrued interest on financial debts for the previous twelve months.
Return
Table 28 – Indicadores financieros seleccionados de CTM
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
29
(1) It is the result of the financial debt in force at the end of the period under analysis, less cash and temporary
investments in the same period.
(2) Accrued interest on financial debts for the previous twelve months.
Return
Table 29 - Consolidated results of EEB
(1) Operating revenue for transmission services rendered directly by EEB, natural gas transmission and distribution of
TGI and Cálidda, respectively; as well as energy distribution services that Decsa consolidates for its participation in
EEC.
(2) Cost of sales of the transmission services rendered directly by EEB, natural gas transportation and distribution
services and electricity distribution services conducted by its controlled companies. It includes personnel, materials,
operation and maintenance costs, depreciation, amortization and insurances related to those activities.
(3) Transmission activity is operated directly by EEB. Administrative costs are allocated by the ABC system.
(4) Dividends declared by non-controlled companies and temporary investors and pension funds autonomous equity.
(5) Interests of temporary investments that are generated by pension funds autonomous equity.
(6) Refers to net losses or earnings due to exchange rate variations and its impact on assets and liabilities expressed in
foreign currency.
(7) Valuation of hedging operations contracted by EEB and TGI to reduce currency risk.
(8) Income from recovery of investments, leases and expenses.
(9) Expenses are not related to operational activities.
(10) Proportion of net income corresponding to minority investors in the company’s consolidated by EEB.
Return
Annex 7: Overview of EEB
EEB is an integrated energy company with interests in the natural gas and electricity sectors and operations in
Colombia, Peru and Guatemala.
EEB was founded in 1896 and is controlled by the District of Bogota (76.2% ownership). The company, as a
public company in Colombia, adhered to global standards of corporate governance.
EEB has an expansion strategy focused on the transmission and distribution of energy in Colombia and other
countries within the region.
EEB participates in the entire electricity value chain and in almost all the natural gas value chain, except for
exploration and production.
Since 2009, EEB shares have been traded on the Colombian stock market. In November 2011, EEB finished a
Re-IPO in the Colombian stock market for approximately USD 400 million.
EEB is one of the largest Colombian corporate debt issuers. In October 2007, EEB and TGI issued corporate
bonds in the international markets for USD 1.36 billion. In 2011 and the beginning of 2012 both companies
refinanced their notes extending their maturities and lowering its costs.
Investors Report
1Q 2014
Gerencia de Relación con Inversionistas, Teléfono: +57(1) 3268000 ext 1675 / 1827 E mail:[email protected] / [email protected] / [email protected]
www.grupoenergiadebogota.com/inversionistas
30
100%
68.1%
25%
15.6%
Electricity
Transmission
40% 40%
1.8%
98.4%
Generation
51.5% *
2.5%
Distribution
51.5% *
16.2%
51%
82%
Distribution
Transportation
Natural Gas
75%
60%
100%
*EEB is not the controlling shareholder and is a party to signed shareholder agreements.
40%
25%