19 | Borrowings |
Year ended December 31, | ||||||||
2017 | 2016 | |||||||
Non-current | ||||||||
Bank borrowings | 34,626 | 31,544 | ||||||
Finance lease liabilities | 59 | 35 | ||||||
Costs of issue of debt | (40 | ) | (37 | ) | ||||
34,645 | 31,542 | |||||||
Current | ||||||||
Bank borrowings | 930,957 | 807,252 | ||||||
Bank overdrafts | 131 | 1,320 | ||||||
Finance lease liabilities | 138 | 130 | ||||||
Costs of issue of debt | (12 | ) | (8 | ) | ||||
931,214 | 808,694 | |||||||
Total Borrowings | 965,859 | 840,236 |
1 year or less | 1 - 2 years | 2 – 3 years | 3 - 4 years | 4 - 5 years | Over 5 years | Total | ||||||||||||||||||||||
At December 31, 2017 | ||||||||||||||||||||||||||||
Financial lease | 138 | 59 | - | - | - | - | 197 | |||||||||||||||||||||
Other borrowings | 931,076 | 4,876 | 4,484 | 4,978 | 20,248 | - | 965,662 | |||||||||||||||||||||
Total borrowings | 931,214 | 4,935 | 4,484 | 4,978 | 20,248 | - | 965,859 | |||||||||||||||||||||
Interest to be accrued (*) | 14,512 | 1,212 | 1,203 | 1,190 | 174 | - | 18,290 | |||||||||||||||||||||
Total | 945,726 | 6,147 | 5,687 | 6,168 | 20,422 | - | 984,149 |
1 year or less | 1 - 2 years | 2 – 3 years | 3 - 4 years | 4 - 5 years | Over 5 years | Total | ||||||||||||||||||||||
At December 31, 2016 | ||||||||||||||||||||||||||||
Financial lease | 130 | 35 | - | - | - | - | 165 | |||||||||||||||||||||
Other borrowings | 808,564 | 1,198 | 3,739 | 3,360 | 3,632 | 19,578 | 840,071 | |||||||||||||||||||||
Total borrowings | 808,694 | 1,233 | 3,739 | 3,360 | 3,632 | 19,578 | 840,236 | |||||||||||||||||||||
Interest to be accrued (*) | 6,461 | 1,172 | 1,161 | 1,142 | 1,116 | 237 | 11,289 | |||||||||||||||||||||
Total | 815,155 | 2,405 | 4,900 | 4,502 | 4,748 | 19,815 | 851,525 |
In million of USD | ||||||||
Disbursement date | Borrower | Type | Original & Outstanding | Final maturity | ||||
2017 | Tamsa | Bank loans | 404 | 2018 | ||||
2017 | Siderca | Bank loans | 311 | 2018 | ||||
Dec-17 | TuboCaribe | Bank loan | 150 | Dec-18 |
2017 | 2016 | |||||||
Total borrowings | 3.73 | % | 1.97 | % |
Year ended December 31, | ||||||||||
Currency | Interest rates | 2017 | 2016 | |||||||
USD | Fixed | 19,120 | 19,461 | |||||||
EUR | Fixed | 13,828 | 10,701 | |||||||
Others | Variable | 1,697 | 1,380 | |||||||
Total non-current borrowings | 34,645 | 31,542 |
Year ended December 31, | ||||||||||
Currency | Interest rates | 2017 | 2016 | |||||||
USD | Variable | 17,640 | 17,081 | |||||||
USD | Fixed | 187,872 | 200,448 | |||||||
EUR | Variable | 169 | 99 | |||||||
EUR | Fixed | 839 | 841 | |||||||
MXN | Fixed | 412,719 | 391,318 | |||||||
ARS | Fixed | 311,829 | 197,637 | |||||||
ARS | Variable | - | 1,041 | |||||||
Others | Variable | 138 | 35 | |||||||
Others | Fixed | 8 | 194 | |||||||
Total current borrowings | 931,214 | 808,694 |
Year ended December 31, 2017 | ||||||||
Non current | Current | |||||||
At the beginning of the year | 31,542 | 808,694 | ||||||
Translation differences | 1,649 | (3,622 | ) | |||||
Proceeds and repayments, net | 1,510 | 105,142 | ||||||
Interests Accrued less payments | (19 | ) | 21,880 | |||||
Reclassifications | (309 | ) | 309 | |||||
Other Movements | 272 | - | ||||||
Overdrafts variation | - | (1,189 | ) | |||||
At the end of the year | 34,645 | 931,214 |