- ENIC Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
Enel Chile (ENIC) 6-KCurrent report (foreign)
Filed: 24 Oct 17, 12:00am
Exhibit 99.2
Enel Green Power Latin América Ltda. and its Subsidiaries
Unaudited Interim Consolidated Financial Statements as of June 30, 2017
Index to the Unaudited Interim Consolidated Financial Statements
|
|
|
|
|
|
Unaudited Interim Consolidated Financial Statements: | |
|
|
Unaudited Interim Consolidated Statements of Financial Position as of June 30, 2017 and December 31, 2016 | 1 |
Unaudited Interim Consolidated Statements of Comprehensive Income for the six- and three-month periods ended | 3 |
Unaudited Interim Consolidated Statements of Changes in Equity for the six-month periods ended June 30, 2017 and 2016 | 5 |
Unaudited Interim Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2017 and 2016 | 6 |
Notes to the Unaudited Interim Consolidated Financial Statements | 7 |
|
|
Ch$ or CLP | Chilean pesos |
US$ or USD | U.S. dollars |
UF | The UF is a Chilean inflation-indexed, peso-denominated monetary unit that is set daily in advance based on the previous month’s inflation rate. |
ThCh$ | Thousands of Chilean pesos |
ThUS$ | Thousands of U.S. dollars
|
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND ITS SUBSIDIARIES
Unaudited Interim Consolidated Statements of Financial Position
As of June 30, 2017 and December 31, 2016
(In thousands of U.S. dollar)
ASSETS | Note | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |||
|
|
|
|
|
CURRENT ASSETS |
|
|
| |
|
|
|
|
|
Cash and cash equivalents | 5 | 4,071 | 7,481 | |
Other current financial assets | 12 | 211 | - | |
Other current non-financial assets | 9 | 4,973 | 2,639 | |
Trade and other current receivables | 10 | 132,763 | 168,174 | |
Current accounts receivable from related parties | 8 | 42,939 | 25,090 | |
Inventories | 7 | 4,066 | 2,480 | |
Current income tax assets | 6 | 6,527 | 3,139 | |
|
|
|
|
|
TOTAL CURRENT ASSETS |
| 195,550 | 209,003 | |
|
|
|
| |
NON-CURRENT ASSETS |
|
|
| |
|
|
|
|
|
Other non-current financial assets | 12 | 2,033 | 3,674 | |
Other non-current non-financial assets | 9 | 304 | - | |
Non-current accounts receivable from related parties | 8 | 1,226 | - | |
Intangible assets other than goodwill | 13 | 63,231 | 66,274 | |
Goodwill | 14 | 11,009 | 11,009 | |
Property, plant and equipment | 15 | 2,267,229 | 2,208,718 | |
Deferred tax assets | 11 | 29,721 | 22,412 | |
|
|
|
|
|
TOTAL NON-CURRENT ASSETS |
| 2,374,753 | 2,312,087 | |
|
|
|
|
|
TOTAL ASSETS |
| 2,570,303 | 2,521,090 |
The accompanying notes are an integral part of these interim consolidated financial statements.
1
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND ITS SUBSIDIARIES
Unaudited Interim Consolidated Statements of Financial Position
As of June 30, 2017 and December 31, 2016 (continued)
(In thousands of U.S. dollar)
LIABILITIES AND EQUITY | Note | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |||
|
|
|
|
|
CURRENT LIABILITIES |
|
|
| |
|
|
|
|
|
Other current financial liabilities | 20 | 5,555 | 6,556 | |
Trade and other current payables | 17 | 107,451 | 196,218 | |
Current accounts and loans payable to related parties | 8 | 35,811 | 765,041 | |
Current income tax liabilities | 16 | 996 | 3,830 | |
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES |
| 149,813 | 971,645 | |
|
|
|
| |
NON-CURRENT LIABILITIES |
|
|
| |
|
|
|
|
|
Other non-current financial liabilities | 20 | 531,785 | 502,311 | |
Trade and other non-current payables |
| 3,031 | - | |
Non-current accounts and loans payable to related parties | 8 | 645,602 | 583,890 | |
Other long-term provisions | 18 | 13,866 | 12,609 | |
Deferred tax liabilities | 11 | 77,631 | 74,150 | |
Non-current provisions for employee benefits |
| 1,500 | 1,540 | |
|
|
|
|
|
TOTAL NON-CURRENT LIABILITIES |
| 1,273,415 | 1,174,500 | |
|
|
|
|
|
TOTAL LIABILITIES |
| 1,423,228 | 2,146,145 | |
|
|
|
|
|
EQUITY |
|
|
| |
Issued capital |
| 827,205 | 77,280 | |
Retained earnings |
| 171,578 | 150,151 | |
Other reserves | 22.2 | 756 | 1,351 | |
Equity attributable to owners of the parent company | 999,539 | 228,782 | ||
|
|
|
| |
Non-controlling interests | 22.6 | 147,536 | 146,163 | |
|
|
|
|
|
TOTAL EQUITY |
| 1,147,075 | 374,945 | |
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY |
| 2,570,303 | 2,521,090 |
The accompanying notes are an integral part of these interim consolidated financial statements.
2
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND ITS SUBSIDIARIES
Unaudited Interim Consolidated Statements of Comprehensive Income
For the six- and three-month periods ended June 30, 2017 and 2016
(In thousands of U.S. dollars)
|
|
| For the six-month periods ended, |
| For the three-month periods ended, | ||
STATEMENTS OF PROFIT (LOSS) | Note | 6-30-2017 | 6-30-2016 |
| 6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ |
| ThUS$ | ThUS$ | |||
Revenues | 23 | 177,780 | 121,217 |
| 87,272 | 57,823 | |
Other operating income | 23 | 4 | 718 |
| 2 | 716 | |
Revenues and Other Operating Income |
| 177,784 | 121,935 |
| 87,274 | 58,539 | |
Raw materials and consumables used | 24 | (37,405) | (37,111) |
| (18,783) | (17,902) | |
Contribution Margin |
| 140,379 | 84,824 |
| 68,491 | 40,637 | |
Other work performed by the entity and capitalized |
| 2,764 | 8,719 |
| 803 | 5,351 | |
Employee benefits expenses | 25 | (12,765) | (11,489) |
| (6,247) | (6,127) | |
Depreciation and amortization expense | 26 | (51,575) | (31,975) |
| (29,210) | (17,724) | |
Impairment loss recognized in the period’s profit or loss | 26 | (1,283) | (231) |
| - | - | |
Other expenses | 27 | (20,619) | (13,781) |
| (10,296) | (6,334) | |
Operating income |
| 56,901 | 36,067 |
| 23,541 | 15,803 | |
|
|
|
|
|
|
| |
Other gains (losses) | 28 | 67 | 5,687 |
| 67 | - | |
Financial income |
| 1,137 | - |
| 752 | - | |
Financial costs | 29 | (39,062) | (29,221) |
| (22,149) | (12,039) | |
Foreign currency exchange differences | 30 | (2,388) | 2,741 |
| (3,518) | 5,695 | |
Profit (loss) from indexed assets and liabilities |
| (109) | (40) |
| 109 | 89 | |
|
|
|
|
|
|
| |
Income (loss), before taxes |
| 16,546 | 15,234 |
| (1,198) | 9,548 | |
Income tax benefit | 11.b | 6,185 | 46,577 |
| 8,036 | 40,007 | |
NET INCOME |
| 22,731 | 61,811 |
| 6,838 | 49,555 | |
Net income attributable to: |
|
|
|
|
|
| |
Shareholders of the parent company |
| 21,427 | 58,281 |
| 5,706 | 46,192 | |
Non-controlling interests | 22.6 | 1,304 | 3,530 |
| 1,132 | 3,363 | |
NET INCOME |
| 22,731 | 61,811 |
| 6,838 | 49,555 |
The accompanying notes are an integral part of these interim consolidated financial statements.
3
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND ITS SUBSIDIARIES
Unaudited Interim Consolidated Statements of Comprehensive Income
For the six- and three-month periods ended June 30, 2017 and 2016 (continued)
(In thousands of U.S. dollars)
| For the six-month periods ended, |
| For the three-month periods ended, | ||||
STATEMENTS OF OTHER COMPREHENSIVE INCOME | Note | 6-30-2017 | 6-30-2016 |
| 6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ |
| ThUS$ | ThUS$ | |||
|
|
|
|
|
|
|
|
Net Income | 22,731 | 61,811 |
| 6,838 | 49,555 | ||
|
|
|
|
|
|
|
|
Components of other comprehensive income that will not be reclassified subsequently to profit or loss, before taxes |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
Remeasurement gain (loss) from defined benefit plans |
| 570 | - |
| - | - | |
|
|
|
|
|
| ||
Other comprehensive income (loss) that will not be reclassified subsequently to profit or loss | 570 | - |
| - | - | ||
|
|
|
|
|
| ||
Components of other comprehensive income that will be reclassified subsequently to profit or loss, before taxes |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
Gains (losses) from cash flow hedges |
| (603) | - |
| (2,495) | - | |
Reclassification adjustments on cash flow hedges |
| (783) |
|
| - | - | |
|
|
|
|
|
| ||
Other comprehensive income (loss) that will be reclassified subsequently to profit or loss | (1,386) | - |
| (2,495) | - | ||
|
|
|
|
|
| ||
Total components of other comprehensive income (loss), before taxes | (816) | - |
| (2,495) | - | ||
|
|
|
|
|
| ||
Income tax related to components of other comprehensive income that will not be reclassified subsequently to profit or loss |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
Income tax related to defined benefit plans |
| (154) | - |
| - | - | |
|
|
|
|
|
| ||
Income tax related to components of other comprehensive income that will not be reclassified subsequently to profit or loss | (154) | - |
| - | - | ||
|
|
|
|
|
| ||
Income tax related to components of other comprehensive income that will be reclassified subsequently to profit or loss |
|
|
|
|
| ||
|
|
|
|
|
| ||
Income tax related to cash flow hedges |
| 375 | - |
| 674 | - | |
|
|
|
|
|
| ||
Income tax related to components of other comprehensive income that will be reclassified subsequently to profit or loss | 375 | - |
| 674 | - | ||
|
|
|
|
|
| ||
Total Other Comprehensive Income (Loss) | (595) | - |
| (1,821) | - | ||
|
|
|
|
|
| ||
TOTAL COMPREHENSIVE INCOME | 22,136 | 61,811 |
| 5,017 | 49,555 | ||
|
|
|
|
|
| ||
Comprehensive income attributable to: |
|
|
|
|
| ||
Shareholders of the parent company | 20,832 | 58,281 |
| 3,885 | 46,192 | ||
Non-controlling interests | 1,304 | 3,530 |
| 1,132 | 3,363 | ||
TOTAL COMPREHENSIVE INCOME | 22,136 | 61,811 |
| 5,017 | 49,555 |
The accompanying notes are an integral part of these interim consolidated financial statements.
4
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND ITS SUBSIDIARIES
Unaudited Interim Consolidated Statements of Changes in Equity
For the six-month periods ended June 30, 2017 and 2016
(In thousands of U.S. dollars)
Statement of Changes in Equity | Issued Capital | Changes in Other Reserves |
| Retained Earnings | Equity Attributable to Shareholders of the Parent | Non-Controlling Interests | Total Equity | ||||
Reserves for Cash Flow Hedges | Reserve for Gains and Losses for Defined Benefit Plans | Other Reserves | |||||||||
ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ||||
Equity at beginning of period 1/1/2017 | 77,280 | 2,342 | (991) | 1,351 | 150,151 | 228,782 | 146,163 | 374,945 | |||
Changes in equity |
|
|
|
|
|
|
|
| |||
| Comprehensive income: |
|
|
|
|
|
|
|
| ||
|
| Net income |
|
|
|
|
| 21,427 | 21,427 | 1,304 | 22,731 |
|
| Other comprehensive income (loss) |
|
| (1,011) | 416 | (595) | - | (595) | - | (595) |
|
| Total comprehensive income |
|
|
|
|
| 21,427 | 20,832 | 1,304 | 22,136 |
| Issue of equity (Note 22.1) | 749,925 |
|
|
|
| 749,925 | - | 749,925 | ||
| Increase (decrease) due to changes in participation in subsidiaries (Note 22.6) |
| |
| - |
| - |
69 | 69 | ||
| Total changes in equity | 749,925 | (1,011) | 416 | (595) | 21,427 | 770,757 | 1,373 | 772,130 | ||
Equity at end of period 6/30/2017 | 827,205 | 1,331 | (575) | 756 | 171,578 | 999,539 | 147,536 | 1,147,075 | |||
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes in Equity | Issued Capital |
|
| Retained Earnings | Equity Attributable to Shareholders of the Parent | Non-Controlling Interests | Total Equity | ||||
Reserves for Cash Flow Hedges | Reserve for Gains and Losses for Defined Benefit Plans | Other Reserves | |||||||||
ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ||||
Equity at beginning of period 1/1/2016 | 77,280 | 942 | (813) | 129 | 127,920 | 205,329 | 142,171 | 347,500 | |||
Changes in equity |
|
|
|
|
|
|
|
| |||
| Comprehensive income |
|
|
|
|
|
|
|
| ||
|
| Profit (loss) |
|
|
|
|
| 58,281 | 58,281 | 3,530 | 61,811 |
|
| Other comprehensive income (loss) |
|
| - | - | - |
| - | - | - |
|
| Total Comprehensive income |
|
|
|
|
| 58,281 | 58,281 | 3,530 | 61,811 |
| Dividends |
|
|
|
| - | - | - | - | ||
| Increase (decrease) due to changes in participation in subsidiaries | - | - | - | - |
(824) | (824) |
(2,334) | (3,158) | ||
| Total changes in equity | - | - | - | - | 57,457 | 57,457 | 1,196 | 58,653 | ||
Equity at end of period 6/30/2016 | 77,280 | 942 | (813) | 129 | 185,377 | 262,786 | 143,367 | 406,153 |
The accompanying notes are an integral part of these interim consolidated financial statements.
5
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND ITS SUBSIDIARIES
Unaudited Interim Consolidated Statements of Cash Flows
For the six-month periods ended June 30, 2017 and 2016
(In thousands of U.S. dollars)
| For the six-month periods ended, | |||
Statements of Cash Flows (Direct Method) | Note | 6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |||
Cash flows from (used in) operating activities |
|
|
| |
|
|
|
|
|
Types of collection from operating activities |
|
|
| |
Collections from the sale of goods and services |
| 256,627 | 162,051 | |
Other collections from operating activities |
| 301 | 320 | |
Types of payment in cash from operating activities |
|
|
| |
Payments to suppliers for goods and services |
| (94,932) | (124,491) | |
Payments to and on behalf of employees |
| (10,286) | (9,715) | |
Payments on premiums and services, annual payments, and other obligations from policies held |
| (3,454) | (1,795) | |
Income taxes paid |
| (3,564) | (762) | |
Other taxes paid |
| (38,303) | (21,045) | |
|
|
|
|
|
Net cash flows from (used in) operating activities |
| 106,389 | 4,563 | |
|
|
|
|
|
Cash flows from (used in) investing activities |
|
|
| |
Purchases of property, plant and equipment |
| (136,420) | (380,086) | |
Dividends received |
| 70 | - | |
Financial investments with related parties |
| (19,027) | - | |
|
|
|
|
|
Net cash flows used in investing activities |
| (155,377) | (380,086) | |
|
|
|
| |
Cash flows from (used in) financing activities |
|
|
| |
Proceeds from issue of equity |
| 749,925 | - | |
Proceeds from long-term loans |
| 30,000 | - | |
Interest paid on borrowings |
| (10,359) | (10,032) | |
Loans from related parties |
| 208,871 | 658,152 | |
Payments on loans to related parties |
| (899,701) | (240,915) | |
Interest paid on loans to related parties |
| (29,336) | (20,336) | |
Other payment |
| (2,900) | (3,028) | |
|
|
|
| |
Net cash flows from financing activities |
| 46,500 | 383,841 | |
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes | (2,488) | 8,318 | ||
|
|
|
| |
Effect of exchange rate changes on cash and cash equivalents |
|
|
| |
Effect of exchange rate changes on cash and cash equivalents |
| (922) | (855) | |
Net increase (decrease) in cash and cash equivalents |
| (3,410) | 7,463 | |
Cash and cash equivalents at beginning of period |
| 7,481 | 4,613 | |
Cash and cash equivalents at end of period |
| 4,071 | 12,076 |
The accompanying notes are an integral part of these interim consolidated financial statements.
6
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND SUBSIDIARIES
NotEs TO THE ConsolidaTED FINANCIAL STATEMENTS
Content | Page | |
1. | ACTIVITIES AND FINANCIAL STATEMENTS | 9 |
2. | BASIS OF PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS | 10 |
2.1 | Basis of presentation | 10 |
2.2 | New accounting pronouncements | 10 |
2.3 | Responsibility for the information, judgments and estimates provided | 12 |
2.4 | Subsidiaries | 13 |
2.5 | Basis of consolidation and business combinations | 13 |
2.6 | Functional and presentation currency | 14 |
2.7 | Foreign currencies | 14 |
2.8 | Translation of balance in foreign currency and gains (losses) from indexed assets and liabilities | 15 |
3. | SIGNIFICANT ACCOUNTING POLICIES | 16 |
a) | Property, plant and equipment | 16 |
b) | Intangible assets other than goodwill | 17 |
c) | Impairment of non-financial assets | 17 |
d) | Leases | 18 |
e) | Financial assets | 18 |
f) | Cash and cash equivalents | 20 |
g) | Employee Benefits | 20 |
i) | Financial Liabilities | 20 |
j) | Provisions | 21 |
k) | Revenue and expense recognition | 21 |
l) | Inventories | 22 |
m) | Income taxes | 22 |
n) | Statement of cash flows | 23 |
o) | Derivative financial instruments and hedging | 23 |
p) | Measurement of fair value | 24 |
q) | Goodwill | 25 |
4. | SECTOR REGULATION AND ELECTRICITY SYSTEM OPERATIONS | 26 |
5. | CASH AND CASH EQUIVALENTS | 29 |
6. | CURRENT TAX ASSETS | 30 |
7. | INVENTORIES | 30 |
8. | BALANCES AND TRANSACTIONS WITH RELATED PARTIES | 31 |
8.1 | Balances and transactions with related parties: | 31 |
9. | OTHER NON-FINANCIAL ASSETS | 34 |
10. | TRADE AND OTHER CURRENT RECEIVABLES | 35 |
11. | INCOME TAXES | 36 |
12. | OTHER NON-CURRENT FINANCIAL ASSETS | 37 |
13. | INTAGIBLE ASSETS OTHER THAN GOODWILL | 39 |
14. | GOODWILL | 39 |
15. | PROPERTY, PLANTS AND EQUIPMENT | 40 |
16. | CURRENT TAX LIABILITIES | 40 |
17. | TRADE AND OTHER PAYABLES | 41 |
18. | PROVISIONS | 41 |
19. | DERIVATIVES | 42 |
20. | OTHER NON-CURRENT FINANCIAL LIABILITIES | 43 |
7
RISK MANAGEMENT POLICY | 44 | |
21.1. | Liquidity Risk | 44 |
21.2. | Credit Risk | 44 |
21.3. | Exchange Rate Risk | 44 |
21.4. | Interest Rate Risk | 45 |
21.5. | Fair value of financial instruments | 45 |
22. | EQUITY | 46 |
22.1. | Subscribed and paid capital | 46 |
22.2. | Other reserves | 46 |
22.3. | Capital Management | 46 |
22.4. | Social rights | 46 |
22.5. | Withdrawal policy | 46 |
22.6 | Non-controlling interests | 47 |
23. | REVENUE AND OTHER OPERATING INCOME | 47 |
24. | RAW MATERIALS AND CONSUMABLES USED | 48 |
25. | EMPLOYEE BENEFITS EXPENSES | 48 |
26. | DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES | 49 |
27. | OTHER EXPENSES | 49 |
28. | OTHER GAINS (LOSSES) | 49 |
29. | FINANCIAL RESULTS | 50 |
30. | FOREIGN CURRENCY EXCHANGE DIFFERENCES | 50 |
31. | COMMITMENTS AND CONTINGENCIES | 51 |
32. | GUARANTEES | 52 |
33. | SUBSEQUENT EVENTS | 54 |
8
ENEL GREEN POWER LATIN AMÉRICA LTDA. AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
(In thousands of U.S. dollar)
Enel Green Power Latin América Limitada (hereinafter “Enel Green Power Latin América” or the "Company") is a limited liability partnership incorporated on May 15, 2000. Enel Green Power Latin América is a member of the Enel Green Power S.p.A. ("EGP") Group. EGP is a transnational company dedicated to electricity generation with renewable resources, which in turn is controlled by Enel S.p.A. ("Enel") which is one of the worldwide largest electricity and utilities services company. Enel Green Power Latin América’s partners are Hydromac Energy S.R.L. and Enel Green Power S.p.A. with a participation of 99.9% and 0.1%, respectively.
The Company has its registered address and head office at Avenida Presidente Riesco, No. 5335, 15th floor, in Las Condes, Santiago, Chile.
Enel Green Power Latin América is a partner with 99.99999% partnership in Enel Green Power Chile Limitada, which is the controlling parent of Empresa Eléctrica Panguipulli S.A., a company that owns and operates two hydroelectric power plants, with a total installed capacity of 92.2 MWh, two photovoltaic power plants with a total installed capacity of 118.1 MWh and a wind power plant with an installed capacity of 60.6 MWh.
Likewise, the Company develops and finances geothermal electricity generation projects through its subsidiaries Empresa Nacional de Geotermia S.A. and Geotérmica del Norte S.A.
In addition, the Company develops and finances wind electricity generation projects through its subsidiaries Parque Eólico Valle de los Vientos S.A., which has an installed capacity of approximately 90 MWh; Parque Eólico Tal Tal S.A., which has an installed capacity of 99 MWh and Parque Eólico Talinay Oriente S.A., which has an installed capacity of 90 MWh.
The Company also has a solar energy project in progress which is carried out by its subsidiary Almeyda Solar SpA with an expected installed capacity of 36 MWh.
On August 26, 2014, the Company created Parque Eólico Renaico SpA (currently named Enel Green Power del Sur SpA), which corporate purpose is the generation, transmission, distribution and sale of energy, from wind or any other non-conventional renewable sources.
Enel Green Power Chile also provides administrative, technical and management services to its subsidiaries.
9
These interim consolidated financial statements as of June 30, 2017 of Enel Green Power Latin América, which were authorized for issue by the Company’s Board of Directors at its meeting held on September 28, 2017, have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”), following the requirements of International Accounting Standard (IAS) No. 34, Interim Financial Reporting.
These interim consolidated financial statements include all information and disclosures required in annual financial statements.
These interim consolidated financial statements present fairly the financial position of the Company and its subsidiaries as of June 30, 2017 and December 31, 2016, as well as the results of operations, the changes in equity, and the cash flows for the periods ended June 30, 2017 and 2016.
These interim consolidated financial statements have been prepared on the historical cost basis except for certain financial derivative instruments that are measured at fair value.
These consolidated financial statements have been prepared from accounting records maintained by the Company and its subsidiaries.
a) Accounting pronouncements effective from January 1, 2017:
|
|
| ||||
Amendments and Improvements |
|
Mandatory application for annual periods beginning on or after:
| ||||
Amendment to IAS 12: Recognition of Deferred Tax Assets for Unrealized Losses
The purpose of the amendments to IAS 12 “Income Taxes” is to provide requirements on recognition of deferred tax assets for unrealized losses, and clarify how to account for deferred tax assets related to debt instruments measured at fair value.
|
| January 1, 2017 | ||||
Amendment to IAS 7: Disclosure Initiative
The amendments to IAS 7 “Statement of Cash Flows” are part of the IASB’s initiative aimed at improving presentation and disclosure of information in the financial statements. The amendments add additional disclosure requirements relating to financing activities in the statement of cash flows.
|
| January 1, 2017 | ||||
Annual Improvements to IFRS (2014 – 2016 Cycle)
Annual improvements correspond to a series of minor amendments clarifying, correcting or eliminating redundancy in IFRS 12 “Disclosures of Interests in Other Entities”.
|
| January 1, 2017 |
The amendments and improvements to the standards, which came into effect on January 1, 2017, had no significant effect on the consolidated financial statements of the Company and its subsidiaries.
10
b) Accounting pronouncements effective from January 1, 2018 and subsequent periods:
As of the date of issue of these consolidated financial statements, the following accounting pronouncements had been issued by the IASB, but their application was not yet mandatory:
The Standards and Interpretations, as well as the improvements and amendments to IFRS that have been issued but are not yet mandatorily effective at the date of these financial statements, are detailed on table below. The Company does not expect to early adopt these standards:
New Standards | Mandatory application for annual periods beginning on or after: |
IFRS 9 Financial Instruments
| January 1, 2018 |
IFRS 15 Revenue from Contracts with Customers
| January 1, 2018 |
IFRIC 22 Foreign Currency Transactions and Advance Consideration
| January 1, 2018 |
IFRS 16 Leases
| January 1, 2019 |
IFRIC 23: Uncertainty over Income Tax Treatments
| January 1, 2019 |
• | IFRS 9 Financial Instruments |
In July 2014, the final version of IFRS 9 Financial Instruments, was issued, bringing together all of the phases of the IASB Project to replace IAS 39 Financial Instruments: Recognition and Measurement. This Standard introduces new requirements based on principles for classification and measurement, and introduces a “more prospective” model of expected credit losses for the accounting of impairment and a substantially modified approach for hedge accounting. The entities also have the option to apply early the accounting for gains and losses for changes in fair value related to the “own credit risk” of financial liabilities designated at fair value through profit or loss, without applying the other requirements of IFRS 9. The standard is mandatorily effective for annual periods beginning on or after January 1, 2018, with early application permitted. The Company is currently assessing the impact that IFRS 9 will have on its financial statements; however based on its preliminary assessment it does not expect that the application of IFRS 9 would have a significant impact on its consolidated financial statements.
• | IFRS 15 Revenue from Contracts with Customers |
IFRS 15 Revenue from Contracts with Customers was issued in May 2014. This is a new standard applicable to all contracts with customers, except for leases, financial instruments and insurance contracts. This is joint project of the International Accounting Standards Board (IASB) and the Financial Accounting Standards Board (FASB) to eliminate the differences in revenue recognition between IFRS and Accounting Standards Generally Accepted in the United States (US GAAP). This new standard is intended to improve the inconsistencies and weaknesses of IAS 11 Construction Contracts and IAS 18 Revenue and to provide a single model that will make comparability of companies in different industries and regions easier. The new standard will provide a new model for revenue recognition and more detailed requirements for contracts with multiple elements. Also, the standard requires more extensive disclosures. IFRS 15 is mandatorily effective for annual periods beginning on or after January 1, 2018, with early application permitted.
11
The Company is currently assessing the impact that IFRS 15 will have on the financial statements of the Company; however based on its preliminary assessment it does not expect that the application of IFRS 15 would have a significant impact on its consolidated financial statements.
• | IFRIC 22 Foreign Currency Transactions and Advance Consideration |
IFRIC 22 addresses how to determine the “date of transaction” for the purpose of determining the exchange rate to use on initial recognition of an asset, expense or income, when consideration for that item has been paid or received in advance in a foreign currency which resulted in the recognition of a non-monetary asset or a non-monetary liability. The Interpretation specifies that the date of transaction is the date on which the entity initially recognizes the non-monetary asset or non-monetary liability arising from the payment or receipt of advance consideration. If there are multiple payments or receipts in advance, the Interpretation requires an entity to determine the date of transaction for each payment or receipt of advance consideration.
IFRIC 22 is effective for annual reporting periods beginning on or after January 1, 2018. Early application is permitted. If an entity applies this Interpretation to earlier periods, it will disclose that fact.
The Company is still assessing the impact that IFRIC 22 will have on the financial statements of the Company; however based on its preliminary assessment it does not expect that the application of IFRIC 22 would have a significant impact on its consolidated financial statements.
• | IFRS 16 Leases |
In January 2016, the IASB published IFRS 16 Leases. IFRS 16 outlines the definition of a lease arrangements and specified the accounting treatment for the assets and liabilities originated from these contracts for both lessors and lessees. The new standard substantially carries forward the lessor accounting requirements contained in IAS 17 Leases. However, from a lessee viewpoint, the new standard requires recognition of an asset for the right to use a leased asset and a liability for the obligation to make payments for most lease contracts. IFRS 16 is mandatorily effective for annual periods beginning on or after January 1, 2019 with earlier application permitted for entities that apply IFRS 15 at or before the date of initial application of IFRS 16.
The Company is currently assessing the impact that IFRS 16 will have on the financial statements of the Company; however based on its preliminary assessment it does not expect that the application of IFRS 16 would have a significant impact on its consolidated financial statements.
• | IFRIC 23 Uncertainty over Income Tax Treatments |
This interpretation clarifies the recognition and measurement requirements in IAS 12 Income Taxes when there is uncertainty over an income tax treatment. The Interpretation addresses the following topics: whether an entity considers uncertain tax treatments separately; the assumptions an entity makes about the examination of tax treatments by taxation authorities; how an entity determines taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates; and how an entity considers changes in facts and circumstances.
The Company is currently assessing the impact that IFRIC 23 will have on the financial statements of the Company; however based on its preliminary assessment it does not expect that the application of IFRIC 23 would have a significant impact on its consolidated financial statements.
The information contained in these interim consolidated financial statements is the responsibility of the Company's management, which expressly states that the principles and criteria included in IFRSs have been applied.
The preparation of the interim consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the amounts of assets, liabilities, income and expenses. Actual results may differ from those estimates.
12
The underlying estimates and assumptions are periodically reviewed. Changes to accounting estimates are recognized prospectively in the period in which the estimate is changes and in all future periods affected.
In preparing the interim consolidated financial statements, certain judgments and estimates made by the Company’s management have been used to quantify some of the assets, liabilities, income, expenses and commitments recognized in these consolidated financial statements.
In particular, information on key areas of uncertain estimates and critical judgments in the application of accounting policies that have a greater effect on the items recognized in the consolidated financial statements relate basically to:
| - | Recognition of deferred tax asset for available tax losses. |
| - | Measurement of financial instruments at fair value. |
| - | Useful lives of property, plant and equipment, and intangibles. |
| - | Energy supplied to customers and unbilled at the end of each reporting period, as well as the estimates of energy costs at year end. |
| - | Provisions for decommissioning and restoration. |
Although these judgments and estimates have been based on the best information available on the issuance date of these consolidated financial statements, future events may occur that would require a change (increase or decrease) to these estimates in subsequent periods. This change would be made prospectively, recognizing the effects of such judgment or estimation change in the corresponding future consolidated financial statements.
Subsidiaries are those entities over which Enel Green Power Latin América has control. An investor controls an investee, when the investor: (1) has the power over the investee, (2) is exposed, or has rights, to variable returns from its involvement in the investee, and (3) has the ability to use its power to affect its returns investee. It is considered that an investor has power over an investee, when the investor has existing rights that give him the current ability to direct the relevant activities, that is, the activities that significantly affect the returns from the investee. In the case of the Company, in general, the power over its subsidiaries derives from the ownership of the majority of the voting rights granted by the equity instruments of its subsidiaries.
The interim consolidated financial statements include the assets, liabilities, income statements and cash flows of the following subsidiaries:
Company | Country | Functional Currency | 6-30-2017 | 12-31-2016 | ||||
Direct | Indirect | Total | Direct | Indirect | Total | |||
% | % | % | % | % | % | |||
Enel Green Power Chile Limitada | Chile | US$ | 99.910 | - | 99.910 | 99.999 | - | 99.999 |
Empresa Eléctrica Panguipulli S.A. | Chile | US$ | 99.955 | - | 99.955 | 99.995 | - | 99.995 |
Empresa Nacional Geotermia S.A. | Chile | US$ | 51.000 | - | 51.000 | 51.000 | - | 51.000 |
Geotérmica del Norte S.A. (*) | Chile | US$ | 83.650 | - | 83.650 | 81.160 | - | 81.160 |
Parque Eólico Tal Tal S.A. | Chile | US$ | 100.000 | - | 100.000 | 100.000 | - | 100.000 |
Parque Eólico Valle de los Vientos S.A. | Chile | US$ | 100.000 | - | 100.000 | 100.000 | - | 100.000 |
Enel Green Power del Sur SpA | Chile | US$ | 100.000 | - | 100.000 | 100.000 | - | 100.000 |
Parque Talinay Oriente S.A. | Chile | US$ | 61.370 | - | 61.370 | 61.370 | - | 61.370 |
Almayda Solar SpA | Chile | US$ | 100.000 | - | 100.000 | 100.000 | - | 100.000 |
Diego de Almagro Matriz SpA | Chile | US$ | - | 100.000 | 100.000 | - | 100.000 | 100.000 |
(*) The effect of the decrease in the ownership of non-controlling interests is disclosed in Note 22.6 Other reserves.
The subsidiaries are consolidated and all of their assets, liabilities, income, expenses, and cash flows are included in the consolidated financial statements after the adjustments and eliminations for intragroup balances and transactions. These adjustments and eliminations relate mainly to balances between companies and any unrealized gains and losses arising from intercompany transactions, but only the portion where there is no evidence of impairment.
13
The operations of the parent company and its subsidiaries have been consolidated under the following basic principles:
- | At the date the parent obtains control, the subsidiary’s assets acquired and its liabilities assumed are recorded at their fair values, except for certain assets and liabilities that are recorded using valuation principles established in other IFRS standards. If the fair value of the consideration transferred plus the fair value of any non-controlling interest exceeds the fair value of the net assets acquired, this difference is recorded as goodwill. In the case of a bargain purchase (excess of the fair value of the net assets acquired over the fair value of the consideration transferred plus the fair value of any non-controlling interest), the resulting gain is recognized in profit or loss for the period after reassessing whether all of the assets acquired and the liabilities assumed have been properly identified and following a review of the procedures used to measure the fair value of these amounts. |
- | Non-controlling interests in equity and in the comprehensive income of the consolidated subsidiaries are presented, respectively, under the line items “Total Equity: Non-controlling interests” in the consolidated statement of financial position and “Net income attributable to non-controlling interests” and “Comprehensive income attributable to non-controlling interests” in the consolidated statement of comprehensive income. |
The consolidated financial statements of Enel Green Power Latin América and subsidiaries are presented in thousands of United States dollars (ThUS$), which is also the functional currency of all Enel Green Power Latin América group entities.
Transactions and balances in currencies other than the functional currency are translated to the functional currency as follows:
| - | Monetary assets and liabilities have been translated at the rates of exchange prevailing at the end of each reporting period. |
| - | Non-monetary assets and liabilities measured at historical cost are translated using the exchange rates prevailing at the date of initial recognition. Non-monetary assets and liabilities measured at fair value are translated at the exchange rate prevailing at the date on which the fair value was determined. |
| - | Items of comprehensive income statement are translated at the exchange rates prevailing at the dates of the transactions. |
14
2.8 | Translation of balance in foreign currency and gains (losses) from indexed assets and liabilities |
The functional and presentation currency of Enel Green Power Latin América and subsidiaries is the U.S. dollar. Consequently, all assets and liabilities at the closing date of the consolidated financial statements that are denominated in currencies other than the US dollar are translated into the functional currency at the exchange rate prevailing at that date and the resulting translation effect is recognized in profit and loss for the year.
The current exchange rates prevailing at the end of each reporting period (U.S. dollar per each currency or indexed unit of account:
Date | USD / CLP | USD / EUR | USD / UF | USD / UTM |
6.30.2017 | 664.29 | 0.8763 | 0.025 | 0.014 |
12.31.2016 | 669.47 | 0.9488 | 0.025 | 0.014 |
USD | U.S. dollar | ||
CLP | Chilean Peso | ||
EUR | Euros | ||
UF | Unidades de Fomento (inflation-indexed unit) | ||
UTM | Unidades Tributarias Mensuales (Monthly Tax Units) |
For the six month period ended June 30, 2017, the profit for indexed assets and liabilities line item in the consolidated statement of profit or loss correspond mainly to VAT credit, which is indexed to the UTM.
15
The main accounting policies used in preparing the accompanying consolidated financial statements are the following:
Property, plant and equipment are measured at acquisition cost, net of accumulated depreciation and any impairment losses they may have experienced. In addition to the price paid to acquire each item, the cost also includes, where applicable, the following concepts:
| - | Financing expenses accrued during the construction period that are directly attributable to the acquisition, construction, or production of qualifying assets, which require a substantial period of time (i.e., twelve months or more) before being ready for use such as, for example, electricity generation. |
| - | The interest rate used is that of the specific financing or, if none exists, the weighted average financing rate of the company carrying out the investment. |
| - | Future disbursements of Enel Green Power Latin América and subsidiaries will have to incur to close its facilities are added to the value of the asset at fair value, recognizing the corresponding provision for dismantling and / or restoration. The Company reviews its estimate of these future disbursements on an annual basis, increasing or decreasing the value of the asset based on the results of this estimate. |
Items for construction work in progress are transferred to operating assets once the testing period has been completed and they are available for use, at which time depreciation begins.
Expansion, modernization or improvement costs that represent an increase in productivity, capacity or efficiency, or a longer useful life are capitalized as increasing the cost of the corresponding assets.
Subsequent costs
The replacement or overhaul of entire components that increase the asset’s useful life or economic capacity are recognized as an increase in the carrying amount of the respective assets, derecognizing the replaced or overhauled components, only if it is probable that future economic benefits will flow to the Company, and its cost can be measured reliably.
Expenditures for periodic maintenance, conservation and repair are recognized directly as an expense for the period in which they are incurred.
Depreciation
Property, plant and equipment, net of its residual value, is depreciated by distributing the cost of the different items that comprise it on a straight-line basis over its estimated useful life, which is the period over which Enel Green Power Latin América and subsidiaries expect to use the assets (related with future economic benefits associated to property, plant and equipment). Useful life estimates and residual values are reviewed on an annual basis and if appropriate adjusted prospectively. When the components of an item of property, plant and equipment have different useful lives, they are considered as distinct items for depreciation.
Land is not depreciated since it has an indefinite useful life.
16
Useful Lives and Depreciation Method
The following table sets forth the main categories of property, plant and equipment with their respective estimated useful lives:
Categories | Method | Useful Lives | ||
|
| Minimum |
| Maximum |
|
|
|
|
|
Buildings and constructions | Straight-line | 20 |
| 25 |
Plant, equipment and machinery | Straight-line | 20 |
| 25 |
Other assets | Straight-line | 3 |
| 10 |
Gains or losses arising from sales or disposal of items of property, plant and equipment are recognized in profit or loss and are calculated as the difference between the sale price and the carrying value of the asset.
b.1) Research and development expenditures
Enel Green Power Latin América and subsidiaries recognize the costs incurred in a project’s development phase as intangible assets in the statement of financial position as long as the project’s technical feasibility and future economic benefits have been demonstrated.
Research costs are recorded as expenses in the consolidated statement of comprehensive income in the period in which they are incurred.
b.2) Intangible assets
Disbursements incurred to acquire rights of use of assets are recognized as intangible assets up to the date on which the work in progress is transferred to assets in operation when they are available for use, from which time the amortization begins. The contractual obligations for rights of use after the transfer of assets to operation, are recognized in profit or loss in the year in which they are incurred.
The purchase of software that is an integral part of the functionality of a related equipment is capitalized as part of such equipment, under line item "Other intangible assets".
Subsequent disbursements are recognized as part of the cost of intangible assets only when they represent an increase of the future economic benefits embodied in the specific asset to which they relate. Any other disbursements are recognized in profit or loss when incurred.
b.3) Amortization of intangible assets
Intangible assets are amortized on a straight line basis during their useful lives, starting from the date when they are ready for use. Computer software is amortized (on average) over four years. Rights of use intangible assets are amortized (on average) over 20 years.
During the period, and principally at the end of each reporting period, the Company evaluates whether there is any indication that an asset has been impaired. If any such indication exists, the Company estimates the recoverable amount of that asset to determine the amount of the impairment loss. In the case of identifiable assets that do not generate cash flows independently, the Company estimates the recoverable amount of the Cash Generating Unit (CGU) to which the asset belongs, which is the smallest identifiable group of assets that generates independent cash inflows.
Notwithstanding the preceding paragraph, in the case of CGUs to which goodwill or intangible assets with an indefinite useful life have been allocated, a recoverability analysis is performed routinely at the end of each reporting period.
17
Recoverable amount is the higher of fair value less the cost of disposal and value in use, which is defined as the present value of the estimated future cash flows. In order to calculate the recoverable amount of property, plant, and equipment, as well as of goodwill, and intangible assets, the Group uses value in use criteria in practically all cases.
To estimate the value in use, the Company prepares future pre-tax cash flow projections based on the most recent budgets available. These budgets incorporate management’s best estimates of CGUs’ revenue and costs using sector projections, past experience and future expectations.
Future cash flows are discounted to calculate their present value at a pre-tax rate that reflects the time value of money and the risks specific to the asset. If the recoverable amount of an asset is estimated to be less than its carrying amount, an impairment loss is immediately recognized in profit or loss.
Impairment losses recognized in prior periods for an asset (other than goodwill) are reversed, if and only if, there has been a change in the estimates used to determine the asset’s recoverable amount since the last impairment loss was recognized. If this is the case, the carrying amount of the asset is increased to its recoverable amount with credit to profit or loss, however, the reversal is limited so that the carrying amount of the asset does not exceed the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior years. In the case of goodwill, impairment losses are not reversed.
The Company applies IFRIC 4 to assess whether an agreement is, or contains, a lease. Leases in which substantially all the risks and benefits inherent to the property are transferred are classified as finance leases. The Company has not entered into finance leases for any of the periods presented.
All other leases are classified as operating leases. Operating lease payments are recognized as an expense on a straight-line basis over the lease term, unless another systematic basis of distribution is more representative of the time pattern of the Company’s benefits from the use of the assets.
The Company has operating lease contracts for the land where the Talinay Oriente, Talinay Poniente, Lalakama I, and Lalakama II power plants and their related facilities are located.
Enel Green Power Latin América and its subsidiaries classify their financial assets into the following categories: at fair value through profit or loss, loans and receivables and available-for-sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at the date of initial recognition.
| - | Financial assets at fair value through profit or loss: A financial asset is classified in this category if it is acquired primarily for the purpose of being sold in the short term. Financial derivatives are also classified as held for trading unless they are designated as hedging instruments. Investments in marketable securities are initially recorded at cost and subsequently their value is adjusted based on their market value (fair value). As of December 31, 2016 and 2015, Enel Green Power Latin América and subsidiaries do not have this type of financial assets. |
| - | Loans and receivables: Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are classified as current assets, except when their maturities are more than 12 months from the date of the statement of financial position, in which case they are classified as non-current assets. Loans and receivables include trade and certain other receivables. |
| - | Financial assets available-for-sale: Financial assets available-for-sale are non-derivative financial assets specifically designated as available for sale or that do not fit within any of the two preceding categories. They are classified as non-current assets unless management intention is to dispose them within 12 months after the date of the statement of financial position. |
18
All financial assets are initially recognized at fair value. Transaction costs for all financial assets, other than financial assets at fair value through profit or loss, are added to the acquisition cost of the financial asset. Financial assets at fair value through profit or loss are initially recognized at fair value and transaction costs are recognized immediately in profit or loss.
Purchases and sales of financial assets are recognized on the trade date, which is the date when the Company commits itself to acquire or sell an asset.
Financial assets are derecognized when the rights to receive cash flows from the financial asset have expired or have been transferred and substantially all the risks and rewards of ownership of the financial asset have been transferred.
Available-for-sale financial assets and financial assets at fair value through profit or loss are subsequently measured at fair value (with changes in fair value recognized in other comprehensive income and in profit or loss, respectively). Loans and receivables are initially recognized at their fair value. After initial recognition, these financial assets are measured at amortized cost using the effective interest rate method, less any reduction through the use of an allowance account for impairment or uncollectibility. The amortized cost is calculated taking into account any discount or premium and fees or costs that are an integral part of the effective interest rate.
Gains and losses arising from changes in the fair value of financial assets at fair value through profit or loss are recognized in profit or loss when the changes in fair value occur. Dividend income from financial assets at fair value through profit or loss is recognized in the statement of profit (loss) in line item “Other gains (losses)” when the right to receive payment has been established.
When a financial asset classified as available-for-sale is disposed of or is determined to be impaired, the cumulative gain or loss previously accumulated in equity (Other reserves) are reclassified to profit or loss in the line item "Other gains (losses)".
Interest income from available-for-sale financial assets calculated using the effective interest rate method are recognized in the statement of profit (loss) under Financial income. Dividends received from available-for-sale financial assets are recognized in the statement of profit (loss) under “Other gains (losses)”, when the right to receive the dividends is established.
The fair value of listed investments is based on current market prices. If the market for a financial asset is not active (and for unlisted securities), fair value is established using valuation techniques that include the use of observable inputs in recent transactions between interested and duly informed parties, the reference to other substantially similar instruments, analysis of discounted cash flows, and option pricing models using current market information and that rely less on specific internal information of the entity. If no such technique can be used to determine fair value, investments are recognized at acquisition cost net of impairment losses, if applicable.
The Company assesses at the date of each statement of financial position whether there is objective evidence that a financial asset or group of financial assets are impaired. In the case of equity securities classified as available-for-sale objective evidence would include a significant or prolonged decline in the fair value of the investment below its cost. If there is any evidence of impairment for available-for-sale financial assets, the cumulative loss, measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognized in profit or loss, is removed from other comprehensive income and is recognized in the statement of profit or loss. Recoveries of impairment losses on equity investments are not reversed through profit or loss.
Financial assets and liabilities are offset and the net amount is presented in the statement of financial position when there is a current enforceable right to offset the recognized amounts and there is an intention to settle them on a net basis or to realize the asset and settle the liability simultaneously.
19
Due to the nature of the electric generation business, the Company’s management estimates that uncollectible amounts associated with trade and other receivables is not significant. Notwithstanding, the Company’s management assesses on an annual basis certain specific cases based on the particular circumstances of the case, such as financial difficulties and bankruptcy of the debtor.
This item within the consolidated statement of financial position includes cash in hand and bank balances, time deposits, and other highly liquid investments (with original maturity of less than or equal to 90 days) which are subject to insignificant risk of changes in value.
The Company has recognized the obligation for severance indemnities payments to its employees in accordance with IAS 19 Employee Benefits. This obligation is annually measured and updated using actuarial calculations carried out by an independent actuary. Severance indemnities are recognized as post-employment benefits under defined benefit plans using the Projected Unit Credit Method.
The obligation is presented in the statement of financial position and represents the present value of the indemnity obligation for years of service. Actuarial gains and losses are recognized permanently as other comprehensive income (loss) in the statement of comprehensive income, while the cost of service and net cost of interest is recognized in the statement of profit (loss) in the corresponding year.
The amount of the net actuarial liabilities accrued at year-end is presented as Non-current provisions for employee benefits, in the statement of financial position.
In these consolidated statements of financial position, assets and liabilities expected to be recovered or settled within twelve months are presented as current items, except for post-employment and other similar obligations. Those assets and liabilities expected to be recovered or settled in more than twelve months are presented as non-current items. Deferred income tax assets and liabilities are classified as non-current.
When the Group has any obligations that mature in less than twelve months but can be refinanced over the long term at the Group’s discretion, through unconditionally available credit agreements with long-term maturities, such obligations are classified as non-current liabilities.
Recognition and measurement
Financial liabilities are classified at the date of their initial recognition, as financial liabilities at fair value through profit or loss, loans and payables, trade payables or financial derivatives designated as hedging instruments in an effective hedge.
All financial liabilities, other than those financial liabilities at fair value through profit or loss, are initially recognized at fair value less any directly attributable transaction costs.
The financial liabilities of the Company include trade and other payables, loans, including overdrafts in bank accounts, financial guarantee contracts and derivative financial instruments.
20
Subsequent Measurement
Loans and payables is the most relevant category for the Company. Subsequent to initial recognition, loans and payables are measured at amortized cost using the effective interest rate method. Gains and losses are recognized in the statement of profit or loss when a liability is derecognized, as well as all interest accrued determined in accordance with the effective interest rate method.
Amortized cost is calculated taking into account any discount or premium and the fees or costs that are an integral part of the effective interest rate method. Accrued interest determined in accordance with the interest rate method is included under line item “Financial costs” in the Statement of profit or loss.
This category is generally applied to loans and credits.
Financial guarantees
Financial guarantee contracts issued by the Group are those contracts that require a payment to be made to reimburse the holder for a loss it incurs because the specified debtor fails to make a payment when due in accordance with the terms of a debt instrument. Financial guarantee contracts are recognized initially as a liability at fair value, adjusted for transaction costs that are directly attributable to the issuance of the guarantee. Subsequently, the liability is measured at the higher of the best estimate of the expenditure required to settle the present obligation at the reporting date and the amount recognized less cumulative amortization.
Derecognition
A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as the derecognition of the original liability and the recognition of a new liability. The difference in the respective carrying amounts is recognized in the statement of profit or loss.
Provisions are recognized when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the outflow of economic benefits will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation.
The amount recognized as a provision is the best estimate of the consideration required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligation. When a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material). The unwinding of the discount is recognized as a finance cost. Incremental legal cost expected to be incurred in resolving a legal claim is included in measuring of the provision.
Provisions are reviewed at the end of each reporting period and adjusted to reflect the current, best estimate. If it is no longer probable that an outflow of resources embodying economic benefits will be required to settle the obligation, the provision is reversed.
Revenue is recognized when the gross inflow of economic benefits arising in the course of the Company’s ordinary activities in the period occurs, provided that this inflow of economic benefits results in an increase in total equity that is not related to contributions from equity participants and that these benefits can be measured reliably. Revenue is measured at the fair value of the consideration received or receivable that gives rise to the revenue.
21
Revenues and expenses are recognized on an accrual basis and depending on the type of transaction, the following criteria for recognition are considered:
| - | Revenues from sale of energy and power: Revenue is recognized based on physical delivery of energy and power, at prices established in the respective contracts, at prices stipulated in the electricity market by applicable regulations or at marginal cost determined on the spot market, as the case may be. This revenue includes an estimate of the service provided and not billed as of the closing date of the consolidated financial statements. |
| - | Revenue from rendering of services is recognized, only if it can be estimated reliably, by reference to the stage of completion of the service at the end of the reporting period. |
The direct costs and expenses incurred to generate the sale of energy and power are recognized on an accrual basis, so as at the end of the reporting period a provision for the cost of energy transferred to customers for which no invoice from the suppliers has been received is recognized.
Inventories are measured at the lower of their acquisition cost (determined using weighted average method) and the net realizable value.
Costs include the purchase price plus costs incurred to give them their current status and location, net of trade discounts and other rebates
Income tax expense is comprised of current taxes and deferred taxes. Current taxes and deferred taxes are recognized in profit or loss, equity or other comprehensive income based on where the transaction that originated them was recognized.
Current income tax is the expected tax payable or receivable as determined from the taxable income for the year, using the tax rates enacted or substantively enacted at the reporting date, and any adjustment to income tax from prior years.
Deferred taxes are recognized on temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and their tax bases. Deferred tax assets are also recognized for unused tax credits and unused tax losses when the recognition criteria are met.
Deferred taxes are measured using the tax rates expected to apply when the temporary differences are to be reversed, based on laws that have been enacted or substantively enacted at the reporting date. Deferred tax assets and liabilities are offset if there is a legally enforceable right to set off current tax assets against current liabilities and the deferred taxes relate to income taxes levied by the same taxation authority on the same taxable entity, or different taxable entities that intend either to settle current tax liabilities and current tax assets on a net basis, or to realize the assets and settle the liabilities simultaneously.
Deferred tax assets are recognized for all deductible temporary differences, unused tax credits and unused tax losses. Deferred tax assets are recognized to the extent that is probable that taxable profits will be available against which the deductible temporary difference, unused tax credit and unused tax loss can be utilized, except when the deferred tax asset arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither accounting profit nor taxable profit.
The carrying amount of deferred tax assets is reviewed at the end of each reporting period and is reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow the benefit of part or all of that deferred tax assets to be utilized. Unrecognized deferred tax assets are reviewed at the end of each reporting period and are recognized to the extent that it is probable that future taxable profits will allow the deferred tax asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to be applied in the year when the assets are realized or the liabilities are settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the reporting date.
22
The Company's assets and liabilities and profit and loss are measured in terms of its functional currency (US dollar) for financial reporting purposes. The Company's tax losses or gains are calculated in Chilean pesos, whereby changes in exchange rates give rise to temporary differences, which result in the recognition of a deferred tax asset or liability. The resulting deferred tax expense (benefit) is recognized in the Statement of profit or loss.
The Statement of cash flows reflects changes in cash and cash equivalents that took place during the period, determined with the indirect method. It uses the following expressions and corresponding meanings:
| - | Cash flows: Inflows and outflows of cash or cash equivalents, which are defined as highly liquid investments maturing in less than three months with a low risk of changes in value. |
| - | Operating activities: They are the principal revenue producing activities of the Company and other activities that are not considered investing or financing activities. |
| - | Investing activities: The acquisition and disposal of long-term assets and other investments not included in cash and cash equivalents. |
| - | Financing activities: Activities that result in changes in the size and composition of the total equity and borrowings of the Company. |
The Company uses derivative financial instruments to hedge its risks associated with fluctuations in interest rates and exchange rates. Derivative financial instruments are initially recognized at fair value on the date on which a derivative contract is entered into and are subsequently remeasured at fair value. The method of recognizing the gain or loss resulting from the change in fair value depends on whether the derivative has been designated as a hedging instrument and the nature of the item being hedged. The Company designates certain derivative financial instruments as:
| - | Fair value hedges |
| - | Cash flow hedges; |
The Company documents at the beginning of the transaction the relationship between the hedging instruments and the hedged items, as well as its objectives for risk management and the strategy to carry out various hedging transactions. The Company also documents its assessment, both at the inception date and on an ongoing basis, whether the derivatives used in hedging the transactions are highly effective in offsetting changes in the fair value or cash flows of hedged items.
| - | Fair value hedges: Changes in the fair value of derivatives that are designated and classified as fair value hedges are recorded in the statement of profit or loss, together with any changes in the fair value of the hedged asset or liability that is attributable to the hedged risk. The Company has not entered into any fair value hedges in the periods presented in theses interim consolidated financial statements. |
| - | Cash flow hedges: The effective portion of changes in the fair value of derivatives that are designated and classified as cash flow hedges are recognized in other comprehensive income and accumulated in “Other Reserves” within the Statement of equity. Gains or losses related to the ineffective portion are recognized immediately in the statement of profit (loss) under "Financial costs" or "Exchange differences" according to their nature. As of June 30, 2017, the Company has entered into cash flow hedges as disclosed in Note 19. |
The cumulative amounts in “Other reserves” are reclassified to the Statement of profit (loss) in the periods in which the hedged item affects profit or loss. In the case of interest rate hedges, the amounts recognized in other comprehensive income are reclassified to "Financial costs" on the Statement of profit (loss) as interest on associated debts is accrued.
A hedge relationship is considered highly effective when changes in fair value or in cash flows of the underlying item directly attributable to the hedged risk are offset by changes in fair value or cash flows of the hedging instrument, with an effectiveness ranging from 80% to 125%.
23
When a hedging instrument expires or is sold or when it no longer meets the requirements for hedge accounting, any gain or loss accumulated in "Other reserves" until that date remains in equity until the forecasted transaction occurs and is recognized in the Statement of profit (loss). When the forecasted transaction is no longer expected to occur, the accumulated gain or loss in other comprehensive income is immediately reclassified to the Statement of profit (loss) under "Financial cost" or "Exchange differences", depending on the nature of the transaction.
The fair value of an asset or liability is defined as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The definition of fair value emphasizes that fair value is a market-based measurement, not an entity-specific measurement. In measuring fair value, management uses assumptions that market participants would use when pricing an asset or liability under current market conditions, including assumptions about risk and other elements. Accordingly, the Company's intention to maintain an asset or settle a liability is not relevant when measuring fair value.
The measurement of fair value requires an entity to determine the following:
| - | The specific asset or liability being measured; |
| - | For a non-financial asset, the maximum and best use of the asset and whether the asset is used in combination with other assets or independently; |
| - | The principal or most advantageous market in which an orderly transaction would take place for the asset or liability; and |
| - | Appropriate measurement techniques to be used when measuring fair value. Valuation techniques used should maximize the use of relevant observable inputs and minimize the use of unobservable inputs. The inputs should be consistent with the inputs that a market participant would use when setting the price of the asset or liability. |
A fair value measurement assumes that a financial or non-financial liability or a Company’s own equity instrument (e.g., equity interests issued as consideration in a business combination) is transferred to a market participant at the measurement date. The transfer of a liability or a Company’s equity instrument assumes that:
| - | A liability would remain outstanding and the market participant transferee would be required to fulfil the obligation. The liability would not be settled with the counterparty or otherwise extinguished on the measurement date. |
| - | An entity's own equity instrument would remain outstanding and the market participant transferee would take on the rights and responsibilities associated with the instrument. The instrument would not be cancelled or otherwise extinguished on the measurement date. |
The fair value hierarchy classifies into three levels the inputs to valuation techniques used to measure fair value. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1 inputs) and the lowest priority to unobservable inputs (Level 3 inputs). If the fair value considers certain unobservable data those are classified in Level 2 to the extent that the amount resulting from the use of unobservable inputs is not significant.
Transfers between hierarchy levels are recognized at the date of the event or change in circumstances that caused the transfer.
The carrying value of financial assets and liabilities such as “Cash and cash equivalents”, the current portion of “Current accounts receivable from related parties” and “Trade and other current receivables” approximate their fair values, due to their short-term nature.
The inputs used in measuring fair value as of June 30, 2017, and December 31, 2016 are classified primarily in Level 2 for derivative financial instruments and Level 3 for other financial liabilities and current accounts receivable/payable from/to related parties (see Note 19).
24
Goodwill arising from business combinations, and reflected upon consolidation, represents the excess value of the consideration paid plus the amount of any non-controlling interests over the Group’s share of the net value of the assets acquired and liabilities assumed, measured at fair value at the acquisition date (acquisition method).
If the accounting for a business combination is completed within the following year after the acquisition date, and so affects the goodwill determination, the entity recognizes the corresponding adjustments to the provisional amounts as if the accounting for the business combination had been completed at the acquisition date. Thus, comparative information for prior periods presented in financial statements is revised as needed, including making any change in depreciation, amortization or other income effects recognized in completing the initial accounting.
Goodwill is distributed in cash-generating units, and is not amortized, but at the end of each accounting period, it is estimated whether there has been any impairment that reduces its recoverable value to an amount lower than the net cost recorded, and, if applicable, the appropriate adjustment for impairment (Note 3.3).
25
1)Regulatory framework
The electricity sector is regulated by the General Law of Electrical Services (Chilean Electricity Law), also known as DFL No. 1 of 1982, of the Ministry of Mining – whose compiled and coordinated text was established in DFL No. 4 issued in 2006 by the Ministry of Economy (the Electricity Law) – as well as by an associated Regulation (D.S. No. 327 issued in 1998). Three government bodies are primarily responsible for enforcing this law: the National Energy Commission (“CNE”), which has the authority to propose regulated tariffs (node prices) and to draw up indicative plans for the construction of new generating units; the Superintendence of Electricity and Fuels (“SEF”), which supervises and oversees compliance with the laws, regulations, and technical standards that govern the generation, transmission, and distribution of electricity, as well as liquid fuels, and gas; and the Ministry of Energy, which is responsible for proposing and guiding public policies on energy matters. It also oversees the SEF, the CNE, and the Chilean Commission for Nuclear Energy (“ChCNE”), thus strengthening coordination and allowing for an integrated view of the energy sector.
The Ministry of Energy also includes the Agency for Energy Efficiency and the Center for Renewable Energy, (Centro de Energías Renovables – “CER”), which in November 2014 was replaced by the National Center for Innovation and Development of Sustainable Energy (Centro Nacional para la Innovación y Fomento de las Energías Sustentables – “CIFES”).
The Chilean Electricity Law has also established a Panel of Experts whose main task is to resolve potential discrepancies among the players in the electricity market, including electricity companies, system operators, regulators, etc.
From a physical viewpoint, the Chilean electrical sector is divided into four electrical grids: the Sistema Interconectado Central (“SIC”), the Sistema Interconectado del Norte Grande (“SING”), and two separate medium-size grids located in southern Chile, one in Aysén and the other in Magallanes. The SIC, the main electrical grid, runs 2,400 km longitudinally and connects the country from Taltal in the north to Quellón, on the island of Chiloé in the south. The SING covers the northern part of the country, from Arica down to Coloso, covering a length of some 700 km. Currently, the project for the interconnection of the SIC with the SING is being developed.
The electricity industry is organized into three business segments: generation, transmission, and distribution, all operating in an interconnected and coordinated manner, and whose main purpose is to supply electrical energy to the market at minimum cost while maintaining the quality and safety service standards required by the electrical regulations. As essential services, the power transmission and distribution businesses are natural monopolies; these segments are regulated as such by the Electricity Law, which requires free access to networks and regulates rates.
Under the Chilean Electricity Law, the electricity market coordinates their operations through a centralizing operating agent, the Coordinador Eléctrico Nacional (CISEN), in order to operate the system at minimum cost while maintaining reliable service, the current SIC and SING systems, and in the near future, the National Electricity System. The CISEN plans and operates the systems, including the calculation of the so-called “marginal cost,” which is the price assigned to energy transfers among power generating companies.
Limits on integration and concentration
Chile has legislation in effect that defends free competition and, together with specific regulations that apply to the electricity market, defines criteria to avoid certain levels of economic concentration and/or abusive market practices.
In principle, the regulator allows the participation of companies in different activities (e.g. generation, distribution, and commercialization) as long as there is an adequate separation of each activity, for both accounting and company purposes. Nevertheless, most of the restrictions imposed involve the transmission sector mainly due to its nature and to the need to guarantee adequate access to all agents. The Chilean Electricity Law establishes limits for
26
participation of generation or distribution companies in the Trunk Transmission Systems, and prohibits participation of Trunk Transmission Systems companies in the generation and distribution segment.
1.1.Generation segment
Generation companies must comply with the operation plan of the CISEN. However, each generation company is free to decide whether to sell its energy to regulated or unregulated customers. Any surplus or deficit between a company’s sales to its customers and its energy supply is sold to, or purchased from, other generators at the spot market price.
A power generation company may have the following types of customers:
(i)Unregulated customers: Those customers, mainly industrial and mining companies, with a connected capacity higher than 5,000 kW. These consumers can freely negotiate prices for electrical supply with generators and/or distributors. Customers with capacity between 500 and 5,000 kW have the option to contract energy at prices agreed upon with their suppliers or be subject to regulated prices, with a minimum term of at least four years under each pricing system.
(ii)Distribution companies that supply power to regulated customers: Participation in public tenders regulated by the CNE for the supply to their free customers through bilateral contracts.
(iii)Spot market: This represents energy and capacity transactions among generating companies that result from the CISEN’s coordination to keep the system running as economically as possible, where the surpluses (deficits) between a generator’s energy supply and the energy it needs to comply with business commitments are transferred through sales (purchases) to (from) other generators in the CISEN. In the case of energy, transfers are valued at the marginal cost, while node prices for capacity are set every semester by the regulators.
The capacity that must be paid to each generator depends on an annual calculation performed by the CISEN to determine the firm capacity of each power plant, which is not the same as the dispatched capacity.
Non-Conventional Renewable Energy
Law No. 20,257 was enacted in April of 2008 to encourage the use of Non-Conventional Renewable Energy (NCRE). The principal aspect of this law is that at least 5% of the energy sold by generation companies to their customers must come from renewable sources between years 2010 and 2014. This requirement progressively increases by 0.5% from 2015 until 2024, when a 10% renewable energy requirement will be reached. This law was amended in 2013 by Law No. 20,698, dubbed the “20/25 law,” as it establishes that by 2025, 20% of energy supplied will be generated by NCRE. It does not change the previous law’s plan for supplying energy under agreements in effect in July 2013.
1.2.Transmission segment
The transmission segment is comprised of a combination of lines, substations and equipment for the transmission of electricity from the production points (generators) to the centers of consumption or distribution, which do not correspond to distribution facilities. The transmission segment is divided into National Transmission System, Development Poles Transmission System, Zonal Transmission System and Dedicated Transmission System. The International Interconnection Systems, which are governed by special rules, are also part of the transmission segment.
The transmission system is open access, and transmission companies may impose rights of way over the available transmission capacity under non-discriminatory conditions. The fees of the existing facilities of the National and Zonal Transmission Systems is determined through a tariff setting process that is carried out every four years. In that process, the Annual Value of the Transmission is determined, which comprises efficient operation and maintenance costs and the annuity of the investment value, determined on the basis of a discount rate fixed by the authority on a quarterly basis (minimum 7% after tax) and the economic useful life of the facilities.
27
The planning of the National and Zonal Transmission Systems corresponds to a regulated and centralized process, in which the CISEN annually issues an expansion plan, which must be approved by the CNE. The expansions of both systems are carried out through open tenders, distinguishing between new projects (with tenders open to any bidder) and expansion of existing facilities projects (participation in the expansion corresponds to the original facilities owners under modification). The bids correspond to the value resulting from the tender, which constitutes the income for the first 20 years from the start of operation. As of the year 21, the fees of such transmission facilities are determined as if they were existing facilities.
1.3.Distribution segment
The distribution segment is defined for regulatory purposes as all electricity supplied to end customers at a voltage no higher than 23 kV. Distribution companies operate under a distribution public utility concession regime, with service obligations and regulated tariffs for supplying regulated customers.
Customers are classified as regulated and unregulated based on their demand. Regulated customers are those with connected capacity of more than 5,000 kW. Customers with connected capacity between 500 kW and 5,000 kW can choose either a regulated or an unregulated regime.
Distribution companies can supply both regulated customers, under supply conditions regulated by the Electricity Law, and non-regulated customers, whose supply conditions are freely negotiated and agreed in bilateral contracts with energy suppliers (generation or distribution companies).
Regarding price regulation, the Chilean Electricity Law establishes that the distribution companies must permanently have available energy supply, on the basis of open, non-discriminatory and transparent public tenders. These bidding processes are managed by the CNE and are carried out at least five years in advance. The result of the process is a “pay as bid” contract, with an extension up to 20 years. In case of unforeseen deviations in the projections of demand, the regulator has the authority to carry out a short-term tenders. In addition, a reimbursement mechanism exists allowing supply without contract and regulating corresponding fees.
The tariffs are set every four years in order to determine the distribution value added (“VAD”) as a result of model companies cost studies, composed of fixed costs, average energy and capacity losses and standard distribution costs. Both the CNE and the distribution companies grouped by typical areas engage independent consultants for these studies. The VAD is obtained by weighting the results of the study received by the CNE and the companies with a ratio of 2:3 and 1:3, respectively. Based on this result, the CNE structures basic tariffs and verifies that the aggregate profitability of the industry is within the established range of 10% with a margin of ± 4%.
Additionally, every four years a review of services associated with the calculation of VAD is carried out, which do not represent energy supply and which the Free Competition Court qualifies as subject to tariff regulation.
The Chilean distribution tariff model is a robust model, which already had eight cycles of tariff determinations settings since the privatization of the sector.
2)Recent regulatory developments
2017 CNE Regulatory Plan
On January 13, 2017, through Exempted Resolution No. 23 and pursuant Article 72-19 of the Chilean Electricity Law, the CNE published its Annual Work Plan aiming to draft and develop technical regulations for year 2017.
28
Workshops for Transmission Law Regulations
Since April 2017, the CNE is working on the requirements and regulations related to the implementation of Law No. 20,936. Particularly, the CNE is analyzing and drafting the Coordination and Operation of National Electrical System Regulation, the Supplementary Services Regulation and the Transmission System Regulation, all fundamental topics for the appropriate operation of the Chilean electricity sector. In this context, the CNE has started workshops with sector agents in order to discuss, analyze and to propose the best alternatives to appropriate regulate this matters.
3)Supply tender processes
Under the new law for energy tenders, two bidding processes have been carried out: Supply Bidding No. 2015/01 and Supply Bidding No. 2015/02.
Supply Bidding No. 2015/02 was launched in June 2015 and finalized in October 2015. The final outcome of the process resulted in three energy blocks awarded for a total of 1,200 GWh per year at a weighted average price of US$ 79.3 per MWh, approximately 30% reduction as compared to the prices of prior bids, which indicates that the amendments to the Chilean Electricity Law have effectively reduced the prices through increased competition and a reduction in the risks for generators.
Supply Bidding No. 2015/01 was launched in May 2015 and finalized in July 2016. The final outcome of the process resulted in five energy blocks awarded for a total of 12,430 GWh/year (100%) to 84 companies at a weighted average price of US$ 47.6 per MWh, with new players entering the market.
On January 27, 2017, the CNE published the terms for Supply Bidding 2017/01. Subsequently, on March 21, 2017, the CNE issued the 2017 Preliminary Report for Electricity Supply Biddings, which stated a projection for the energy demand for the 2017-2037 period. The report indicated a decrease in the energy demand by year 2024. In this context, the CNE issued through Exempted Resolution No. 250 on May 15, 2017 the Final Report for Electricity Supply Biddings. On June 16, 2017, based on the new forecasted energy demand, the CNE issued Exempted Resolution No. 305 which modifies the terms of the Supply Bidding 2017/01, stating that the total energy tender will be 2.2 TW per year starting at 2024.
Cash and cash equivalents correspond to the balances held in cash and in banks. The detail of cash and cash equivalents as of June 30, 2017 and December 31, 2016, is as follows:
Cash and Cash Equivalents | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Time deposits | 1,341 | - |
Bank balances | 2,730 | 7,481 |
Total | 4,071 | 7,481 |
There are no restrictions of cash availability.
Currency | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
U.S. dollar | 2,896 | 6,181 |
Chilean peso | 1,175 | 1,300 |
Total | 4,071 | 7,481 |
29
5.i) Reconciliation of liabilities arising from financing activities:
The table below details changes in the Group's liabilities arising from financing activities, including both cash and non cash changes as of June 30, 2017. Liabilities arising from financing activities are those for which cash flows were, or future cash flows will be, classified in the Group's consolidated statements of cash flows as cash flows from financing activities:
Liabilities arising from financing activities | Balance as of 1/1/2017 (1) | Financing cash flows |
| Other changes | Total
| ||||
Proceeds | Payment | Total | Changes in fair value | Finance costs | Capitalized interest | ||||
ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | |||
Bank loans and other financial liabilities (Note 20) | 508,867 | 30,000 | (13,259) | 16,741 | 356 | 8,754 | 2,622 | 537,340 | |
Loans to related parties (Note 8.1. b)) | 1,327,592 | 208,871 | (929,037) | (720,166) | - | 29,395 | 8,778 | 645,599 | |
Total | 1,836,459 | 238,871 | (942,296) | (703,425) | 356 | 38,149 | 11,400 | 1,182,939 |
| (1) | Balance corresponds to current and non-current portion. |
The detail of current tax assets as of June 30, 2017 and December 31, 2016, is as follows:
Tax Receivables | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Monthly provisional tax payments | 6,527 | 3,139 |
Total | 6,527 | 3,139 |
The detail of inventories as of June 30, 2017 and December 31, 2016, is as follows:
Classes of Inventories | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Supplies for maintenance | 4,066 | 2,480 |
Total | 4,066 | 2,480 |
30
8.1 Balances and transactions with related parties:
The balances of accounts receivable and payable between the Company and its non-consolidated related companies are as follows:
a) | Accounts receivable from related parties |
|
|
|
|
|
|
| Balance as of | |||
|
|
|
|
|
|
| Current | Non-Current | ||
Taxpayer ID No. (RUT) | Company | Country | Relationship | Currency | Description of Transaction | Term of | 6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |||||||
|
|
|
|
|
|
|
|
|
|
|
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy sales | Less than 30 days | 15,856 | 15,398 | - | - |
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Ch$ | Services rendered | Less than 30 days | 28 | - | - | - |
96.800.570-7 | Enel Distribución Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy sales | Less than 30 days | 1,511 | 1,218 | - | - |
96.504.980-0 | Empresa Eléctrica Pehuenche S.A. | Chile | Common Immediate Parent | Ch$ | Energy sales | Less than 30 days | 15 | 22 | - | - |
96.783.910-8 | Empresa Eléctrica Colina Ltda. | Chile | Common Immediate Parent | Ch$ | Energy sales | Less than 30 days | 1 | 1 | - | - |
78.932.860-9 | GasAtacama Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy sales | Less than 30 days | 1,937 | 2,037 | - | - |
Foreign | Enel Green Power Colombia | Colombia | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | 189 | 189 | - | - |
Foreign | Energía Nueva Energía Limpia Mexico S.R.L | Mexico | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | 64 | 28 | - | - |
Foreign | Enel Green Power Panama | Panama | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | 80 | 80 | - | - |
Foreign | Enel Green Power Guatemala | Guatemala | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | - | 984 | - | - |
Foreign | Renovables de Guatemala S.A. | Guatemala | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | - | 245 | - | - |
Foreign | Enel Green Power Brasil Participacoes Ltda. | Brazil | Common Immediate Parent | Real | Administrative services rendered | Less than 30 days | 962 | 944 | - | - |
Foreign | Enel Green Power Peru | Peru | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | 1,992 | 1,757 | - | - |
Foreign | Energética Monzón S.A.C. | Peru | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | 664 | 541 | - | - |
Foreign | Enel Green Power SpA | Italy | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | - | 1,133 | 1,169 | - |
Foreign | Enel Green Power Argentina S.A. | Argentina | Common Immediate Parent | US$ | Services rendered | Less than 30 days | - | - | 57 | - |
Foreign | Enel Finance International NV (1) | Netherlands | Common Immediate Parent | US$ | Investment (deposit) | Less than 30 days | 19,046 | - | - | - |
Foreign | Enel Green Power RSA (PTY) LTD | Southafrica | Common Immediate Parent | US$ | Administrative services rendered | Less than 30 days | 594 | 513 | - | - |
|
| Total | 42,939 | 25,090 | 1,226 | - |
(1) | On February 25, 2011, Enel Green Power International B.V. (now Enel Finance International NV) signed with Enel Latin América Ltda. (now Enel Green Power Chile Limitada or “EGP Chile”) an intercompany agreement for investing EGP Chile funds through Enel Finance International NV. The term of the agreement was 1 year, ant that may be renewed on an annual basis and amended from time to time. The currency for the deposits under this agreement is U.S. dollar. The remuneration of EGP Chile was set at US$ LIBOR 1M minus 5 basis points per annum. On December 22, 2016, the last amendment was signed and the remuneration was set at US$ LIBOR 1M plus 80 basis points per annum and the term was extended until December 31, 2017. As of June 30, 2017, the outstanding amount invested through this agreement was US$ 19 million. |
31
|
|
|
|
|
|
| Balance as of | |||
|
|
|
|
|
|
| Current | Non-Current | ||
Taxpayer ID | Company | Country | Relationship | Currency | Description of Transaction | Term of Transaction | 6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |||||||
|
|
|
|
|
|
|
|
|
|
|
76.536.353-5 | Enel Chile S.A. | Chile | Common Immediate Parent | Ch$ | Services received | Less than 30 days | 629 | - | - | - |
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy purchases | Less than 30 days | 695 | 170 | - | - |
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy purchases | Less than 30 days | 383 | - | - | - |
96.800.570-7 | Enel Distribución Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy purchases | Less than 30 days | 258 | 320 | - | - |
96.504.980-0 | Empresa Eléctrica Pehuenche S.A. | Chile | Common Immediate Parent | Ch$ | Energy purchases | Less than 30 days | 225 | 748 | - | - |
78.932.860-9 | Gas Atacama Chile S.A. | Chile | Common Immediate Parent | Ch$ | Energy purchases | Less than 30 days | 277 | 248 | - | - |
Foreign | Enel Green Power SpA | Italy | Common Immediate Parent | Euro | Administrative services received | Less than 30 days | 32,543 | 19,537 | - | - |
Foreign | Enel Italia | Italy | Common Immediate Parent | Euro | Administrative services received | Less than 30 days | 424 | 2 | - | - |
Foreign | Enel Green Power North América Inc. | U.S.A | Common Immediate Parent | US$ | Administrative services received | Less than 30 days | 42 | - | 3 | - |
Foreign | Enel Green Power España SI | Spain | Common Immediate Parent | Euro | Administrative services received | Less than 30 days | 144 | 32 | - | - |
Foreign | Enel Servizi S.r.l | Italy | Common Immediate Parent | Euro | Administrative services received | Less than 30 days | - | 282 | - | - |
Foreign | Enel SpA | Italy | Common Immediate Parent | Euro | Administrative services received | Less than 30 days | 154 | - | - | - |
Foreign | Endesa, S.A. | Spain | Common Immediate Parent | Euro | Administrative services received | Less than 30 days | 37 | - | - | - |
Foreign | Enel Finance International NV (2) | Netherlands | Common Immediate Parent | Euro | Loans |
| - | 743,702 | 645,599 | 583,890 |
|
| Total | 35,811 | 765,041 | 645,602 | 583,890 |
(2) The balances relate to the following arrangements:
- On December 31, 2015, Enel Green Power International B.V. (now Enel Finance International NV) signed with Parque Eólico Renaico SpA (now Enel Green Power del Sur SpA) a credit agreement denominated in U.S. dollars for a committed amount up to US$ 650 million with a floating interest rate of LIBOR 6M plus a margin of 4.94% per annum, with semiannual interest payments and maturity on December 31, 2027. The credit agreement enables Enel Green Power del Sur SpA to make several drawdowns for up to the committed amount until December 31, 2017, defined as the availability period, during which Enel Green Power del Sur SpA must pay an annual commitment fee equivalent to 35% of the margin on the undrawn amount. The outstanding debt balance as of June 30, 2017 amounts to US$ 646 million (US$ 584 million as of December 31, 2016).
- On December 20, 2012, Enel Green Power International B.V. (now Enel Finance International NV) signed with Enel Latin América Ltda. (now Enel Green Power Chile Limitada) a revolving credit facility for US$ 250 million committed amount, with a floating interest rate of LIBOR 3M plus a margin of 2.50% per annum, with quarterly interest payments and maturity on December 31, 2013. This agreement has been annually renewed and amended, and as of December 31, 2016, the committed amount was US$ 800 million of which US$ 743 million were drawdown with current applicable interest rate of LIBOR 3M plus a margin of 3.55%. This credit was repaid in the first half of 2017 and the committed amount was reduced from US$ 800 million to US$ 50 million. This credit line was not used as of June 30, 2017 and is available until December 31, 2017.
32
Taxpayer ID No. (RUT) | Company | Country | Relatinoship | Description of Transaction | For the six month periods ended, | |||
6-30-2017 | 6-30-2016 | |||||||
ThUS$ | ThUS$ | |||||||
|
|
|
|
|
|
|
|
|
76.536.353-5 | Enel Chile S.A. | Chile | Common Immediate Parent | Administrative services received | (605) | - | ||
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Energy sales | 94,894 | 26,170 | ||
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Energy purchases | (746) | 107 | ||
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Administrative services rendered | 28 | - | ||
91.081.000-6 | Enel Generación Chile S.A. | Chile | Common Immediate Parent | Administrative services received | (382) | - | ||
96.800.570-7 | Enel Distribución Chile S.A. | Chile | Common Immediate Parent | Energy sales | 8,407 | 7,556 | ||
96.800.570-7 | Enel Distribución Chile S.A. | Chile | Common Immediate Parent | Energy purchases | (472) | (602) | ||
96.783.910-8 | Empresa Eléctrica Colina S.A. | Chile | Common Immediate Parent | Energy sales | 1 | 1 | ||
96.504.980-0 | Empresa Eléctrica Pehuenche S.A. | Chile | Common Immediate Parent | Energy sales | 313 | 37 | ||
96.504.980-0 | Empresa Eléctrica Pehuenche S.A. | Chile | Common Immediate Parent | Energy purchases | (35) | (383) | ||
78.932.860-9 | Gas Atacama Chile S.A. | Chile | Common Immediate Parent | Energy sales | 11,546 | 13,836 | ||
78.932.860-9 | Gas Atacama Chile S.A. | Chile | Common Immediate Parent | Energy purchases | (152) | (754) | ||
Foreign | Enel Green Power SpA | Italy | Common Immediate Parent | Administrative services received | (3,763) | (2,458) | ||
Foreign | Enel Green Power SpA | Italy | Common Immediate Parent | Administrative services rendered | 36 | 16 | ||
Foreign | Enel Green Power SpA | Italy | Common Immediate Parent | Financial services received | (6,410) | (2,242) | ||
Foreign | Enel Green Power RSA (PTY) LTD | Southafrica | Common Immediate Parent | Administrative services rendered | 81 | 95 | ||
Foreign | Enel Green Power Perú | Peru | Common Immediate Parent | Administrative services rendered | 641 | - | ||
Foreign | Energetica Monzón S.A.C. | Peru | Common Immediate Parent | Administrative services rendered | 257 | - | ||
Foreign | Enel Brasil Participacoes LTDA. | Brazil | Common Immediate Parent | Administrative services rendered | 18 | - | ||
Foreign | Enel Green Power Argentina S.A. | Argentina | Common Immediate Parent | Administrative services rendered | 46 | - | ||
Foreign | Endesa, S.A | Spain | Common Immediate Parent | Administrative services received | (37) | (32) | ||
Foreign | Enel Italia S.r.l. | Italy | Common Immediate Parent | Administrative services received | (114) | - | ||
Foreign | Enel Green Power North América, Inc. | U.S.A | Common Immediate Parent | Administrative services received | (57) | (58) | ||
Foreign | Enel Green Power España SI | Spain | Common Immediate Parent | Administrative services received | (110) | (99) | ||
Foreign | Enel Green Power Romania S.R.L | Romania | Common Immediate Parent | Administrative services received | (10) | (18) | ||
Foreign | Enel Finance International NV (*) | Netherlands | Common Immediate Parent | Interest on loans received | (30,193) | (31,210) | ||
Foreign | Energía Nueva Energía Limpia México | Mexico | Common Immediate Parent | Administrative services rendered | 36 | 7 | ||
Foreign | Enel S.p.A. | Italy | Common Immediate Parent | Administrative services received | (143) | - | ||
Foreign | Enel S.p.A. | Italy | Common Immediate Parent | Financial services received | - | 2,269 | ||
|
|
|
| Total | 73,074 | 12,238 |
33
8.2 Board of directors and key management personnel
As of the date of issuance of these financial statements the board of directors of the Company consists of the following members:
Principal | Alternate |
James Lee Stancampiano | Adrien Coudurier |
Antonio Scala | José Manuel Astudillo Sepúlveda |
Ali Shakhtur Said | Francesco Tutoli |
For the six-month periods ended June 30, 2017 and 2016, none of the directors has received compensation or per diem in exercising their roles.
Compensation received by key management personnel for the six month periods ended June 30, 2017 and 2016, is as follows:
Concept | For the six month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Key management personnel | 806 | 1,487 |
The positions that make up the key personnel are:
Position | Number | ||
| 2017 |
| 2016 |
|
|
|
|
Chief Executive Officer | 1 |
| 1 |
Administration and Finance Officer | - |
| 1 |
Other Officers | 8 |
| 12 |
Total key management personnel | 9 |
| 14 |
The detail of other current and non-current non-financial assets as of June 30, 2017 and December 31, 2016, are as follows:
Other Non-Financial Assets | Balance as of | |||
Currrent | Non-Current | |||
6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Prepaid expenses | 4,973 | 2,631 | 304 | - |
Other | - | 8 | - | - |
Total | 4,973 | 2,639 | 304 | - |
34
The detail of trade and other receivables as of June 30, 2017 and December 31, 2016, is as follows:
Trade and Other Receivables, Gross | Balance as of | |||
Current | Non-Current | |||
6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Trade and other receivables, gross | 132,763 | 168,174 | - | - |
Trade receivables, gross | 15,334 | 52,954 | - | - |
Other receivables, gross | 117,429 | 115,220 | - | - |
|
|
|
|
|
Trade and Other Receivables, Net | Balance as of | |||
Current | Non-Current | |||
6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Trade and other receivables, net | 132,763 | 168,174 | - | - |
Trade receivables, net | 15,334 | 52,954 | - | - |
Other receivables, net | 117,429 | 115,220 | - | - |
As of June 30, 2017 and December 31, 2016, the balance of past due but not impaired trade receivables is as follows:
Trade Receivables Past Due But Not Impaired | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Less than three months | 745 | 13,576 |
Between three and six months | 942 | 82 |
Between six and twelve months | - | - |
More than twelve months | - | - |
Total | 1,687 | 13,658 |
Due to the nature of electric generation business the uncollectible amounts are not significant. The Company’s management evaluates those specific cases that merit special consideration based on the specific circumstances of the case.
35
| a) | Deferred taxes |
The following table sets forth the analysis of deferred tax assets/(liabilities) presented in the consolidated statements of financial position as of June 30, 2017 and December 31, 2016:
Deferred tax assets/(liabilities) | June 30, 2017 | December 31, 2016 | ||
Assets | Liabilities | Assets | Liabilities | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Depreciation | 831 | (96,317) | 2,687 | (79,573) |
Provision for decommissioning and restoration | 112 | - | 112 | - |
Short-term employee benefits | 427 | - | 614 | - |
Tax losses carryforwards | 44,935 | - | 24,835 | - |
Fair value of intangibles and property, plant and equipment | - | (3,373) | - | (3,489) |
Provisions | 3,467 | - | 3,076 | - |
Derivative instruments | 2,008 | - | - | - |
Deferred tax asses/(liabilities) before offsetting | 51,780 | (99,690) | 31,324 | (83,062) |
Offsetting of deferred tax assets/(liabilities) | (22,059) | 22,059 | (8,912) | 8,912 |
Deferred tax assets/(liabilities) after offsetting | 29,721 | (77,631) | 22,412 | (74,150) |
The origination and changes in deferred tax assets and liabilities as of June 30, 2017 and December 31, 2016, are as follows
Deferred tax assets/(liabilities) | Opening balance as of January 1, 2017 | Recognized in profit or loss | Closing balance as of June 30, 2017 |
ThUS$ | ThUS$ | ThUS$ | |
Depreciation | (76,886) | (18,600) | (95,486) |
Provision for decommissioning and restoration | 112 | - | 112 |
Short-term employee benefits | 614 | (187) | 427 |
Tax losses carryforwards | 24,835 | 20,100 | 44,935 |
Fair value of intangibles and property, plant and equipment | (3,489) | 116 | (3,373) |
Provisions | 3,076 | 391 | 3,467 |
Derivative instruments | - | 2,008 | 2,008 |
Deferred tax assets/(liabilities) | (51,738) | 3,828 | (47,910) |
|
|
|
|
Deferred tax assets/(liabilities) | Opening balance as of January 1, 2016 | Recognized in profit or loss | Closing balance as of December 31, 2016 |
ThUS$ | ThUS$ | ThUS$ | |
Depreciation | (90,450) | 13,564 | (76,886) |
Provision for decommissioning and restoration | - | 112 | 112 |
Short-term employee benefits | - | 614 | 614 |
Tax losses carryforwards | 28,799 | (3,964) | 24,835 |
Fair value of intangibles and property, plant and equipment | (4,055) | 566 | (3,489) |
Provisions | 120 | 2,956 | 3,076 |
Derivative instruments | (1,190) | 1,190 | - |
Deferred tax assets/(liabilities) | (66,776) | 15,038 | (51,738) |
36
The following table presents the components of the income tax expense/(benefit) for the six-month periods ended June 30, 2017 and 2016:
| For the six-month periods ended | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Current income tax | 1,713 | (12,027) |
Adjustments to current tax from the previous period | 644 | (285) |
Other current tax benefit / (expense) | - | - |
Current tax benefit / (expense), net | 2,357 | (12,312) |
|
|
|
Benefit / (expense) from deferred taxes for origination and reversal of temporary differences | 3,828 | 58,889 |
Total deferred tax benefit | 3,828 | 58,889 |
|
|
|
Income tax benefit | 6,185 | 46,577 |
The reconciliation of the effective tax rate for the six-month periods ended June 30, 2017 and 2016, is as follows:
| For the six-month periods ended | |
Reconciliation of Income Tax Benefit / (Expense) | 6-30-2017 | 6-30-2016 |
ThUS$ | ThUS$ | |
Income tax expense using statutory rate | (4,390) | (3,656) |
Tax effect of non-taxable revenues | - | 2,135 |
Tax effect of non-tax-deductible expenses | (799) | - |
Tax effect of changes in income tax rates | 44 | 5,123 |
Tax effect of utilization of previously unrecognized tax losses | 3,869 | - |
Tax effect of different tax currency | 7,461 | 42,368 |
Other increases (decreases) | - | 607 |
Total adjustments to the income tax expense using statutory rate | 10,575 | 50,233 |
Income tax benefit | 6,185 | 46,577 |
The detail of other non-current financial assets measured at cost as of June 30, 2017 and December 31, 2016, is as follows:
Other Non-Current Financial Assets | Current | Non-Current | ||
6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Investments in other entities (*) | - | - | 289 | 117 |
Non-hedging derivatives | 211 | - | - | - |
Hedging derivatives (Note 19) | - |
| 1,744 | 3,557 |
Total | 211 | - | 2,033 | 3,674 |
(*) The detail of investments in other entities as of June 30, 2017 and December 31, 2016, is as follows:
37
Investment | Country | Ownership interest % | Balance as of | |
01-01-2017 | 6-30-2017 | |||
ThUS$ | ThUS$ | |||
Centro de Despacho Económico de Carga del Sistema Interconectado Central Ltda. (CDEC - SIC) | Chile | 5.88% | 117 | 117 |
Energía Marina SpA | Chile | 21.29% | - | 172 |
Total | 117 | 289 | ||
| ||||
Investment | Country | Ownership interest % | Balance as of | |
01-01-2016 | 12-31-2016 | |||
ThUS$ | ThUS$ | |||
Centro de Despacho Económico de Carga del Sistema Interconectado Central Ltda. (CDEC - SIC) | Chile | 5.88% | 117 | 117 |
Total | 117 | 117 |
The Company holds an ownership interest in Centro de Despacho Económico de Carga del Sistema Interconectado Central Ltda. (CDEC-SIC), in which all generation companies in Chile hold an equity interest. The investments in CDEC-SCI and Energía Marina SpA are measured at cost.
38
The detail of intangible assets as of June 30, 2017 and December 31, 2016, is as follows:
Changes in Intangible Assets | Rights of use (*) | Other Intangible Assets | Total Intangible Assets |
ThUS$ | ThUS$ | ThUS$ | |
|
|
|
|
Opening balance as of January 1, 2016 | 57,301 | 17,676 | 74,977 |
Additions | - | 424 | 424 |
Transfers | 172 | 2 | 174 |
Closing balance as of December 31, 2016 | 57,473 | 18,102 | 75,575 |
Additions | 25 | 28 | 53 |
Transfers | (172) | - | (172) |
Closing balance as of June 30, 2017 | 57,326 | 18,130 | 75,456 |
|
|
|
|
Amortization and Impairment: |
|
|
|
Opening balance as of January 1, 2016 | (1,454) | (3,214) | (4,668) |
Amortization for the year | (2,433) | (1,451) | (3,884) |
Disposals and write-offs | - | (23) | (23) |
Other increases (decreases) | (726) | - | (726) |
Closing balance as of December 31, 2016 | (4,613) | (4,688) | (9,301) |
Amortization of the period | (2,128) | (796) | (2,924) |
Closing balance as of June 30, 2017 | (6,741) | (5,484) | (12,225) |
|
|
|
|
Intangible assets, net |
|
|
|
June 30, 2017 | 50,585 | 12,646 | 63,231 |
December 31, 2016 | 52,860 | 13,414 | 66,274 |
(*) | The rights of use were acquired as part of projects Parque Talinay Poniente (legal entity acquired Parque Talinay Poniente S.A. was later merged with the Company) and Chañares (belonging to the subsidiary Diego de Almagro Matriz SpA). The acquisitions of Parque Talinay Poniente (Parque Talinay Poniente S.A.), Chañares (Diego de Almagro Matriz SpA), Carrera Pinto (Parque Solar Carrera Pinto S.A.) and Pampa Solar (Helio Atacama Nueve SpA and its subsidiaries Pampa Solar Norte Uno SpA, Pampa Solar Norte Dos SpA and Pampa Solar Norte Cuatro SpA) were treated as acquisitions of assets as they do not comply with the definition of business. |
The following table sets forth the details of goodwill as of June 30, 2017 and December 31, 2016:
Goodwill | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Parque Eólico Talinay Oriente S.A. | 10,900 | 10,900 |
Geotérmica del Norte S.A. | 109 | 109 |
Total | 11,009 | 11,009 |
(1) |
39
| a) | The following table sets forth the property, plant and equipment as of June 30, 2017 and December 31, 2016: |
Changes in Property, Plant and Equipment | Construction in Progress |
|
Lands ThUS$ | Buildings | Plant and Equipment | Other Property, Plant and Equipment | Total Property, Plant and Equipment |
ThUS$ |
|
| ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
|
|
|
|
|
|
|
|
Opening balance as of January 1, 2016 | 795,423 |
| 1,031 | 236,786 | 789,800 | 1,905 | 1,824,945 |
Additions | 417,536 |
| - | 184,034 | 113 | - | 601,683 |
Transfers | (809,592) |
| - | 220,849 | 588,482 | 261 | - |
Other increases (decreases) | (1,265) |
| - | - | - | (2) | (1,267) |
Closing balance as of December 31, 2016 | 402,102 |
| 1,031 | 641,669 | 1,378,395 | 2,164 | 2,425,361 |
Additions | 106,216 |
| - | 1,259 | - | - | 107,475 |
Transfers | (214,215) |
| - | 30,117 | 184,096 | 2 | - |
Other increases (decreases) | - |
| - | - | - | - | - |
Closing balance as of June 30, 2017 | 294,103 |
| 1,031 | 673,045 | 1,562,491 | 2,166 | 2,532,836 |
|
|
|
|
|
|
|
|
Depreciation and Impairment: |
|
|
|
|
|
|
|
Opening balance as of January 1, 2016 | - |
| - | (22,621) | (91,352) | (847) | (114,820) |
Depreciation for the year | - |
| - | (18,776) | (56,054) | (263) | (75,079) |
Disposals and write-offs | - |
| - | (15,855) | (10,875) | - | (26,744) |
Closing balance as of December 31, 2016 | - |
| - | (57,252) | (158,281) | (1,110) | (216,643) |
Depreciation of the period | - |
| - | (11,648) | (36,873) | (130) | (48,651) |
Disposals and write-offs | (313) |
| - | - | - | - | (313) |
Closing balance as of June 30, 2017 | (313) |
| - | (68,900) | (195,154) | (1,240) | (265,607) |
|
|
|
|
|
|
|
|
Property, Plant and Equipment, net |
|
|
|
|
|
|
|
June 30, 2017 | 293,790 |
| 1,031 | 604,145 | 1,367,337 | 926 | 2,267,229 |
December 31, 2016 | 402,102 |
| 1,031 | 584,417 | 1,220,114 | 1,054 | 2,208,718 |
There are no restrictions on title, nor property, plant and equipment was pledged as security for liabilities.
No contractual commitments for the acquisition of property, plant and equipment for all periods presented.
| b) | Capitalized borrowing costs were ThUS$ 11,400 for the period ended June 30, 2017, and ThUS$ 26,589 for the year ended December 31, 2016. |
| c) | Expenses for operating leases during the six-month periods ended June 30, 2017 and exercise 2016, are as follows: |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Land | 360 | 1,836 |
Vehicules and machinery | 149 | 245 |
Offices and facilities | 441 | 1,279 |
Total | 950 | 3,360 |
The detail of current tax liabilities as of June 30, 2017 and December 31, 2016, is as follows:
Tax Payable | Balance as of | |
6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | |
Income tax | 996 | 3,830 |
Total | 996 | 3,830 |
40
The breakdown of trade and other payables as of June 30, 2017 and December 31, 2016, is as follows:
Trade and other payables | Current | Non-Current | ||
6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Trade creditors | 96,802 | 186,605 | 3,031 | - |
Taxes payable other than income tax | - | 514 | - | - |
Social security employees | 670 | 494 | - | - |
VAT debit | 6,797 | 3,225 | - | - |
Other miscellanous creditors | 3,182 | 5,380 | - | - |
Total | 107,451 | 196,218 | 3,031 | - |
As of June 30, 2017 and December 31, 2016, there are no trade and other payables classified as non-current.
The detail of provisions as of June 30, 2017 and December 31, 2016, is as follows:
Provisions | Current | Non-Current | ||
6-30-2017 | 12-31-2016 | 6-30-2017 | 12-31-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Decommissioning and restoration | - | - | 13,866 | 12,609 |
Total | - | - | 13,866 | 12,609 |
The amount of this provision corresponds to the present value of the obligation to remove the assets from the site and to restore the property under the same conditions in which it was received at the beginning of the respective contract.
41
The following tables set forth the financial derivative designated as hedging instruments in effective cash flow hedge as of June 30, 2017 and December 31, 2016:
Hedging Derivatives | Financial Institution | Type of hedge | Interest Rate Asset | Interest Rate Liability | June 30, 2017 | |||
Asset | Liability | |||||||
Current | Non-Current | Current | Non-Current | |||||
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |||||
Interest rate swap | BBVA (*) | Cash flow hedge | 4.69% | 2.04% | - | - | - | 356 |
Interest rate swap | BBVA (**) | Cash flow hedge | 4.12% | 1.62% | - | 286 | - | - |
Interest rate swap | BBVA (**) | Cash flow hedge | 3.77% | 1.57% | - | 1,458 | - | - |
Total | - | 1,744 | - | 356 | ||||
|
| |||||||
Hedging Derivatives | Financial Institution | Type of hedge | Interest Rate Asset | Interest Rate Liability | December 31, 2016 | |||
Asset | Liability | |||||||
Current | Non-Current | Current | Non-Current | |||||
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |||||
Interest rate swap | BBVA (*) | Cash flow hedge | 4.69% | 2.04% | - | 580 | - | - |
Interest rate swap | BBVA (**) | Cash flow hedge | 4.12% | 1.62% | - | 483 | - | - |
Interest rate swap | BBVA (**) | Cash flow hedge | 3.77% | 1.57% | - | 2,494 | - | - |
Total | - | 3,557 | - | - |
The amount corresponds to interest rate swap contracted with Banco Bilbao Vizcaya Argentaria (BBVA) Chile related to the loans granted by this same bank. (See Note 20)
(*) | The subsidiary Empresa Eléctrica Panguipulli S.A. has a bank loan granted by Banco Bilbao Vizcaya Argentaria Chile on December 3, 2014 for ThUS$ 150,000. The loan was granted in conjunction with a hedge agreement for the same notional amount, transforming the variable interest rate based on LIBOR 180 (360 days basis) to a fixed interest rate of 2.035% (also on 360 days basis) |
(**) | Enel Green Power Chile Ltda., has a loan granted by Banco Bilbao Vizcaya Argentaria Chile on July 30, 2013 for ThUS$ 100,000. This loan was granted in conjunction with a hedging contract for the same notional amount, that changes a variable interest rate based on LIBOR 180 (360 days basis) to a fixed interest rate of 1.621% (also on 360 days basis). Also, the Company has a bank loan granted by Banco Bilbao Vizcaya Argentaria Chile on December 19, 2013 for ThUS$ 150,000. This bank loan was granted in conjunction with a hedge agreement for the same notional amount, transforming the variable interest rate based on LIBOR 180 (360 days basis) to a fixed interest rate of 1.574% (also on 360 days basis). |
The valuation of these derivative instruments includes some variables non-observable in the market, related mainly to the Company's own credit risk that are classified in Level 2 of the fair value hierarchy (as defined in Note 3.p). The credit risk used in the valuation of these instruments considers the spread over the LIBOR rate used in the Company's financing, which is currently estimated at a fixed rate of 2.5% and 2.65% on LIBOR. For valuation purposes, the Company has used a discounted cash flow model.
The Company has carried out sensibility test of the potential impact of the market interest rate variation on the value of the above mentioned interest rate swaps. It is estimated that a change of +/- 25 basis points over the spread over the LIBOR rate would impact +/- 10% on the current valuation of these derivative instruments.
The following table presents the movement of the hedge reserve, before tax, in equity for the periods ended June 30, 2017 and December 31, 2016:
Interest Rate Swap | 6-30-2017 | 12-31-2016 |
ThUS$ | ThUS$ | |
Hedging reserve beginning of year | 3,058 | 1,216 |
Changes recognized in other comprehensive income | (603) | 2,341 |
Reclassification to profit or loss | (783) | (499) |
Hedging reserve end of year | 1,672 | 3,058 |
The interest rate swaps were valued using Level 2 input data in terms of the fair value hierarchy.
Derivative instruments as of June 30, 2017 are not subject to Master Netting Agreements where there is a contractual right to offset the assets and liabilities under these financial instruments.
42
The detail of other non-current financial liabilities as of June 30, 2017 and December 31, 2016, is as follows:
Other Financial Liabilities | Contract Date | Maturity Date | Interest Rate | Balance as of | |||||
June 30, 2017 | December 31, 2016 | ||||||||
Current | Non-Current | Current | Non-Current | ||||||
One to three years | More than three years | One to three years | More than three years | ||||||
ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ThUS$ | ||||
Interest-bearing borrowings |
|
|
|
|
|
|
|
|
|
Bank loan - Banco BCI | Jul 30, 2013 | Jul 30, 2018 | 3.41% | - | 100,000 | - | - | 100,000 | - |
Bank loan - Banco BBVA | Mar 18, 2013 | Sep 22, 2019 | 4.12% | - | 100,000 | - | - | 100,000 | - |
Bank loan - Banco BBVA | Dec 19, 2013 | Dec 19, 2020 | 3.77% | - | - | 150,000 | - | - | 150,000 |
Bank loan - Banco BID | May 18, 2017 | Nov 15, 2022 | 1.50% | - | - | 30,000 | - | - | - |
Bank loan - Banco BBVA | Dec 3, 2014 | Dec 3, 2021 | 4.69% | - | - | 150,000 | - | - | 150,000 |
Interest accrued on bank loans |
|
|
| 3,521 | 1,429 | - | 3,933 | - | - |
Total interest-bearing borrowings | 3,521 | 201,429 | 330,000 | 3,933 | 200,000 | 300,000 | |||
| |||||||||
Other financial obligations |
|
|
|
|
|
|
|
|
|
Acquisition of Parque Talinay Poniente (1) |
|
|
| 2,034 | - | - | 2,623 | 2,311 | - |
Financial derivatives (Note 19) |
|
|
| - | 356 | - | - | - | - |
Total other financial obligations | 2,034 | 356 | - | 2,623 | 2,311 | - | |||
| |||||||||
Total other financial liabilities | 5,555 | 201,785 | 330,000 | 6,556 | 202,311 | 300,000 |
| (1) | This liability corresponds to the balance payable for the acquisition of Parque Talinay Poniente, which according to the share purchase agreement, must be paid in four annual installments of ThUS$ 2,654 in February of each year, beginning with 2015 |
.
43
International Financial Reporting Standards require certain disclosures for financial instruments that represent risks to the Company, including credit risk, liquidity risk and market risk (interest rate risk, exchange rate risk and price risk).
The Company maintains a liquidity policy consisting of contracting long-term loans and temporary financial investments, in amounts sufficient to support the projected financial needs for a period that is dependent on the situation and expectations of the debt and capital markets.
Liquidity risk is considered low because trade receivable balances are less than 30 days and trade payables are on average greater than 30 days with a centralized cash policy at the parent level which is evidenced by mercantile current account contracts to ensure that in the event of any deficits these will be covered through the use of these mercantile current account contracts.
Credit risk is the potential breach of obligations by any counterparty with adverse results for the Company.
Credit risk is considered low, since the trade receivables correspond mainly to balances with related parties and receivable balances from third parties that include the main energy distributors in Chile and other generators (spot market) that are considered of high credit quality.
The Company’s maximum exposure to credit risk for financial assets as of June 30, 2017 and December 31, 2016 is the carrying amounts as presented in the consolidated statements of financial position except for derivative financial instruments.
The Company is exposed to exchange rate risk arising from items denominated in currencies or inflation-indexed units other than the U.S. dollar.
The exchange rate risks correspond mainly to payments to be made in the Chilean market for the acquisition of supplies and certain services related to projects and the accumulated VAT credits with the Chilean Internal Revenue Service that is denominated in Chilean peso-based index.
Financing with group companies or banking entities is denominated in dollars to match the position versus cash generation for their contracts in the same currency.
The Company does not carry out specific exchange rate risk management of items in pesos and in euros.
As of June 30, 2017 and December 31, 2016, the Company presents a net position of assets and liabilities denominated in currencies other than the functional currency, as follows:
Asset / (Liability) Position | 6-30-2017 | 6-30-2016 | ||
Euros | CLP | Euros | CLP | |
ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Assets | 6,934 | 198,832 | 4,227 | 579,803 |
Liabilities | (51,929) | (50,753) | (43,755) | (478,546) |
Assets / (Liabilities) Net Position | (44,995) | 148,079 | (39,528) | 101,257 |
The figures presented in the table above correspond to U.S. dollar equivalents of amounts denominated in Chilean pesos or Euros.
A 10% appreciation of the US dollar against the following currencies as of June 30, 2017 and December 31, 2016 would have increased (decreased) equity and profit or loss in the figures previously presented, on the basis that all other variables remain constant.
44
Currency | 6-30-2017 | 12-31-2016 |
ThUS$ | ThUS$ | |
EURO | 4,499 | 3,952 |
CHILEAN PESO (CLP) | (14,807) | (10,125) |
A 10% depreciation of the US dollar against the following currencies as of June 30, 2017 and December 31, 2016 would have had the same effect, but opposite, in the figures previously presented, on the basis that all other variables remain constant.
Currency depreciation
Currency | 6-30-2017 | 12-31-2016 |
ThUS$ | ThUS$ | |
EURO | (4,499) | (3,952) |
CHILEAN PESO (CLP) | 14,807 | 10,125 |
It is the risk of loss due to changes in the interest rate that may affect financial assets and liabilities.
The Company has obligations with related companies, which have agreed a variable interest rate and obligations with banks due to the interest rate hedging strategy.
As of June 30, 2017, a 50% increase in the interest rate would have a negative effect on earnings of ThUS$ 10,665 and a decrease of the rate of 50% would have a positive effect on ThUS$ 10,256 As of December 31, 2016, a 50% increase in the interest rate would have a negative effect on income of ThUS$ 10,700 and a decrease of the rate of 50% would have a positive effect on ThUS$ 10,016.
21.5.Fair value of financial instruments
The fair values of all financial assets and liabilities are presented below:
Carrying value | Fair value | |
6-30-2017 | 6-30-2017 | |
ThUS$ | ThUS$ | |
ASSETS |
|
|
Accounts receivable from related parties | 44,165 | 44,165 |
Trade and other receivables | 132,763 | 132,763 |
Other financial assets | 2,244 | 2,244 |
Total Assets | 179,172 | 179,172 |
LIABILITIES |
|
|
Accounts payable to related parties | 681,413 | 681,413 |
Trade and other payables | 107,451 | 107,451 |
Other financial liabilities | 537,340 | 537,340 |
Total Liabilities | 1,326,204 | 1,326,204 |
| ||
| 12-31-2016 | 12-31-2016 |
ThUS$ | ThUS$ | |
ASSETS |
|
|
Accounts receivable from related parties | 25,090 | 25,090 |
Trade and other receivables | 168,174 | 168,174 |
Other financial assets | 3,674 | 3,674 |
Total Assets | 196,938 | 196,938 |
LIABILITIES |
|
|
Accounts payable to related parties | 1,353,315 | 1,353,315 |
Trade and other payables | 191,834 | 191,834 |
Other financial liabilities | 508,867 | 508,867 |
Total Liabilities | 2,054,016 | 2,054,016 |
45
22.1.Subscribed and paid capital
On April 3, 2017, the Company's capital was increased by US$ 749,925.000. As a result, the subscribed and paid capital of Enel Green Power Latin América as of June 30, 2017 is US$ 827,205,371, which consists of the contributions of US$ 826,378,165.63 made by Hydromac Energy S.R.L. and US$ 827,205.37 made by Enel Green Power S.p.A. The subscribed and paid capital of Enel Green Power Latin América as of December 31, 2016 was US$ 77,280,371, which consisted of the contributions of US$77,203,090.63 made by Hydromac Energy S.R.L. and US$ 77,280.37 made by Enel Green Power S.p.A.
The other reserves for the six month periods ended June 30, 2017 and 2016, are as follows:
Other Reserves | Balance as of January 1, 2017 | 2017 Changes | Balance as of June 30, 2017 |
ThUS$ | ThUS$ | ThUS$ | |
Actuarial (gains) losses from defined benefit plans | (991) | 416 | (575) |
Cash flow hedges | 2,342 | (1,011) | 1,331 |
Total | 1,351 | (595) | 756 |
| |||
Other Reserves | Balance as of January 1, 2016 | 2016 Changes | Balance as of June 30, 2016 |
ThUS$ | ThUS$ | ThUS$ | |
Actuarial (gains) losses from defined benefit plans | (813) | - | (813) |
Cash flow hedges | 942 | - | 942 |
Total | 129 | - | 129 |
The objective of the Company in terms of capital management, which corresponds to the equity holders, is to maintain an adequate level of capitalization, which allows it to ensure access to the financial markets for the development of its medium and long term objectives, optimizing the return to their owners and maintaining a solid financial position. The Company manages its capital structure and makes adjustments to it, in light of the economic conditions of the environment, adjusting the return to its partners or increasing capital.
There is no restriction or covenants affecting the Company's capital management.
As of June 30, 2017 and December 31, 2016, the Company has two partners, as described in Note 1 to these interim consolidated financial statements. They have the right to make withdrawals from the Company's net income.
The members make withdrawals from the Company's net income according to the available income found in retained earnings, and whose percentage is determined according to the participation of the partners in the equity of the Company.
46
22.6 Non-controlling interests
The detail of the non-controlling interests in the consolidated subsidiaries is as follows:
Companies | Non-controlling interests | |||||
6-30-2017 | 12-31-2016 | Equity | Profit (Loss) | |||
6-30-2017 | 12-31-2016 | 6-30-2017 | 6-30-2016 | |||
% | % | ThUS$ | ThUS$ | ThUS$ | ThUS$ | |
Enel Green Power Chile Limitada | 0.09 | - | 67 | - | (2) | (27) |
Empresa Nacional de Geotermia S.A. | 49.00 | 49.00 | 1,309 | 1,492 | (183) | 48 |
Geotérmica del Norte S.A. (*) | 16.35 | 18.84 | 75,367 | 75,297 | 69 | (624) |
Parque Talinay Oriente S.A. | 38.63 | 38.63 | 70,793 | 69,374 | 1,420 | 4,133 |
Total | 147,536 | 146,163 | 1,304 | 3,530 |
(*) During the six-month period ended 30 June 30, 2017 and during the year 2016, Geotérmica del Norte S.A. increased its capital in ThUS$ 50,000 and ThUS$ 170,000 respectively. In both periods, the non-controlling shareholder did not subscribe to the capital increases, and as a consequence its interest decreased from 31.685% as of December 31, 2015 to 18.84% and 16.35% as of December 31, 2016 and June 30, 2017, respectively. Those changes originated an effect of ThUS$ 69 and (ThUS$ 2,334) on Non-controlling interests balance during the periods ended as of June 30, 2017 and December 31, 2016, respectively.
Additional information:
A summarized financial information of the subsidiaries that have non-controlling interests is included below:
|
| |||||||
Total Assets | Total Liabilities | Equity | Net Income (Loss) | |||||
|
| Jun 30, 2017 |
|
|
|
|
| |
|
|
|
|
|
|
| ||
Enel Green Power Chile Limitada | 1,550,870 | 1,301,900 | 805,257 | 1,281,618 | 745,613 | 20,282 | (23,569) | (29,635) |
Empresa Nacional de Geotermia S.A. | 2,770 | 3,066 | 100 | 22 | 2,670 | 3,044 | (374) | 97 |
Geotérmica del Norte S.A. | 539,094 | 445,862 | 81,468 | 42,453 | 457,626 | 403,409 | 4,217 | 4,078 |
Parque Talinay Oriente S.A. | 223,206 | 213,392 | 39,946 | 33,807 | 183,260 | 179,585 | 3,675 | 10,699 |
The detail of revenue for the six-month periods ended June 30, 2017 and 2016, is as follows:-
Revenues | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Energy sales | 169,465 | 111,436 |
Other sales | 147 | 50 |
Revenue from other services | 8,168 | 9,731 |
Total revenues | 177,780 | 121,217 |
|
|
|
Other Operating Income | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Other income | 4 | 718 |
Total other operating income | 4 | 718 |
47
The detail of raw materials and consumables used for the six-month periods ended June 30, 2017 and 2016, is as follows:
For the six-month periods ended, | ||
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Energy purchases | (21,405) | (22,648) |
Transmission costs | (16,000) | (14,145) |
Other raw materials and consumables | - | (318) |
Total | (37,405) | (37,111) |
Employee expenses for the six-month periods ended June 30, 2017 and 2016, are as follows:
Employee Benefits Expenses | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Wages and salaries | (12,294) | (11,028) |
Social security | (471) | (461) |
Total | (12,765) | (11,489) |
48
The composition of depreciation, amortization and impairment losses for the six-month periods ended June 30, 2017 and 2016, is as follows:
| For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Depreciation | (48,651) | (30,130) |
Amortization | (2,924) | (1,845) |
Total depreciation and amortization expense | (51,575) | (31,975) |
Impairment losses | (1,283) | (231) |
Total depreciation, amortization and impairment expense | (52,858) | (32,206) |
| ||
Information on Impairment Losses | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Tangible and intangible assets | (1,283) | (231) |
Total | (1,283) | (231) |
The detail of other expenses for the six-month periods ended June 30, 2017 and 2016, is as follows:
Other Expenses | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Professional, outsourced and other services | (4,527) | (2,178) |
Other supplies and services | (7,556) | (4,285) |
Insurance premiums | (2,671) | (409) |
Repairs and maintenance | (1,947) | (2,677) |
Travel expenses | (623) | (633) |
Leases and rentals | (950) | (1,478) |
Taxes and charges | (1,022) | (724) |
Other miscellaneous expenses | (1,323) | (1,397) |
Total | (20,619) | (13,781) |
The detail of other gains (losses) for the six-month periods ended June 30, 2017 and 2016, is as follows:
Other Gains (Losses) | For the six month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Gain on sale of transmission line (*) | - | 5,687 |
Gain on sale of other assets | 67 | - |
Total | 67 | 5,687 |
(*) For the six-month period ended June 30, 2016, the subsidiary Parque Eólico Taltal S.A. recognized a gain of ThUS$ 5,687 on sale of the transmission line to Transelec S.A.
49
The detail of financial results for the six-month periods ended June 30, 2017 and 2016, is as follows:
Financial income | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Income from financial derivative instruments | 1,042 | - |
Other financial income | 95 | - |
Total | 1,137 | - |
| ||
Financial Costs | For the six-month periods ended, | |
6-30-2017 | 6-30-2016 | |
ThUS$ | ThUS$ | |
Interest on bank loans and other liabilities | (8,754) | (11,149) |
Other financial costs | (29,395) | (18,072) |
Cost from financial derivative instruments | (913) | - |
Total | (39,062) | (29,221) |
The detail of assets and liabilities generating foreign exchange differences included in the statement of profit or loss for the six-month periods ended June 30, 2017 and 2016, is as follows:
Currency | Total | |||
CLP | Euro | U.F. | 6-30-2017 | |
ThUS$ | ThUS$ | ThUS$ | ThU$ | |
Cash and cash equivalents | (326) | - | - | (326) |
Trade and other receivables | (93) | - | - | (93) |
Accounts receivable from related parties | 1,507 | - | - | 1,507 |
Current tax assets | 1,195 | - | 2 | 1,197 |
Other financial assets | (1,159) | (3) | - | (1,162) |
Other non-financial assets | (2,325) | 59 | - | (2,266) |
Trade and other payables | 1,795 | (1,324) | 7 | 478 |
Accounts payable to related parties | (494) | (1,763) | - | (2,257) |
Other financial liabilities | 523 | 12 | - | 535 |
Provision for employee benefits | (1) | - | - | (1) |
Total | 622 | (3,019) | 9 | (2,388) |
| ||||
Foreign Currency Exchange Differences | Currency | Total | ||
CLP | Euro | U.F. | 6-30-2016 | |
ThUS$ | ThUS$ | ThUS$ | ThU$ | |
Cash and cash equivalents | (2,718) | (36) | - | (2,754) |
Trade and other receivables | 4,432 | - | - | 4,432 |
Accounts receivable from related parties | (651,116) | (1,184) | - | (652,300) |
Current tax assets | 6,518 | - | (350) | 6,168 |
Other financial assets | 223 | 19 | 12 | 254 |
Other non-financial assets | (6,767) | (3) | (491) | (7,261) |
Trade and other payables | 700 | 2,867 | 1,425 | 4,992 |
Accounts payable to related parties | 649,171 | (15) | (1,192) | 647,964 |
Other financial liabilities | 218 | 991 | - | 1,209 |
Current tax liabilities | 120 | - | - | 120 |
Provision for employee benefits | (83) | - | - | (83) |
Total | 698 | 2,639 | (596) | 2,741 |
50
The Company and its subsidiaries are involved in various lawsuits and legal process as part of the normal course of business. The relevant lawsuit and processes are described below.
From December 2015 to March 2016, the subsidiary Geotérmica del Norte S.A. ("GDN") has received invoices from Movterra Limitada and Cesar Silva EIRL. The first entity has no relationship with GDN and the second is a contractor. Movterra Limitada is owned by Cesar Silva EIRL.
The invoices were transferred by Movterra Limitada and Cesar Silva EIRL to Factoring Nuevo Capital S.A. and Factoring Andino S.A., both factoring companies have initiated the judicial collection of the invoices. These litigation claims were filed in the 10th Civil Court of Santiago, Rol C-15897-2016 and Rol C-20673-2016. The amount of the claim of Factoring Andino S.A. is € 530,000 (ThUS$ 627) and of the claim of Factoring Nuevo Capital S.A. is € 407,000 (ThUS$ 481).
The next steps to follow are the resolution by the court regarding invoice collection notification. In case it is rejected, the claim is concluded and the process is closed. In case it is received, the process continues through its discussion in an executive trial.
It is estimated that the evidentiary period should be resolved within the next 6 months. In case of continuing with the executive trial this should be resolved within one year.
1. |
51
The guarantees given and received as of June 30, 2017, which mature after the date of issuance of these consolidated financial statements, are presented at commitment value, as follows:
Guarantees given
Company | Institution | Purpose | Issue date | Maturity date | Currency | Amount in Currency of Origin |
Almeyda Solar SpA | Secretaría Regional de Bienes Nacionales Atacama | To guarantee full compliance with concession contract | 10.22.2015 | 10.30.2020 | UF | 3,062 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 10.30.2014 | 12.04.2019 | UF | 18,292 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 7.31.2014 | 9.30.2018 | UF | 1,461 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 7.31.2014 | 9.30.2018 | UF | 16,161 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 7.31.2014 | 9.30.2018 | UF | 15,404 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 7.31.2014 | 9.30.2018 | UF | 17,978 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 7.31.2014 | 9.30.2018 | UF | 21,364 |
Empresa Eléctrica Panguipulli S.A. | Secretaria Regional Ministerial de Bienes Nacionales Antofagasta | To guarantee full compliance with concession contract | 1.15.2015 | 7.20.2017 | UF | 24 |
Empresa Eléctrica Panguipulli S.A. | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 10.22.2015 | 10.30.2020 | UF | 8,883 |
Empresa Eléctrica Panguipulli S.A. | Interover Sur S.A. | To guarantee full compliance with lease contract for property | 3.24.2016 | 3.8.2021 | UF | 758 |
Enel Green Power Chile Ltda. | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 9.22.2014 | 12.2.2017 | UF | 672 |
Enel Green Power Chile Ltda. | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 1.30.2015 | 4.30.2017 | UF | 13,356 |
Enel Green Power Chile Ltda. | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 2.5.2015 | 3.30.2017 | UF | 34,137 |
Enel Green Power Chile Ltda. | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 3.20.2015 | 5.30.2017 | UF | 6,793 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 8.17.2015 | 9.30.2017 | UF | 29,757 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 7.24.2015 | 8.30.2017 | UF | 37,863 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 7.24.2015 | 8.30.2017 | UF | 29,786 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 7.24.2015 | 8.30.2017 | UF | 72,836 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 7.24.2015 | 8.30.2017 | UF | 39,162 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 7.24.2015 | 8.30.2017 | UF | 39,225 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 8.17.2015 | 8.30.2017 | UF | 27,491 |
Enel Green Power Chile Ltda. | Secretaria Regional Ministerial de BN, Atacama | To guarantee full compliance with concession contract | 8.17.2015 | 8.30.2017 | UF | 28,808 |
Enel Green Power Chile Ltda. | Secretaria regional Ministerial de Bienes Nacionales | To guarantee fulfilment of the offer and intention to sign concession contract on government land | 4.28.2016 | 4.29.2017 | UF | 456 |
Enel Green Power Chile Ltda. | Secretaria regional Ministerial de Bienes Nacionales | To guarantee fulfilment of the offer and intention to sign concession contract on government land | 4.28.2016 | 4.29.2017 | UF | 915 |
Enel Green Power Chile Ltda. | Secretaria regional Ministerial de Bienes Nacionales | To guarantee fulfilment of the offer and intention to sign concession contract on government land | 4.28.2016 | 4.29.2017 | UF | 934 |
Enel Green Power Chile Ltda. | Energías Marinas SpA | To guarantee payment in advance received | 5.30.2016 | 12.16.2017 | ThCh$ | 585,212 |
Enel Green Power Chile Ltda. | Energías Marinas SpA | To guarantee full compliance with contract | 5.30.2016 | 8.30.2014 | ThCh$ | 10,356 |
Enel Green Power Chile Ltda. | Secretaria Reg Ministeral de Bienes Nacionales , Reg Antofagasta | To guarantee fulfilment of the offer | 10.12.2016 | 9.22.2018 | UF | 478 |
Enel Green Power Chile Ltda. | Secretaria Reg Ministeral de Bienes Nacionales , Reg Antofagasta | To guarantee fulfilment of the offer | 10.12.2016 | 9.22.2018 | UF | 463 |
Enel Green Power Chile Ltda. | Secretaria Reg Ministeral de Bienes Nacionales , Reg Antofagasta | To guarantee fulfilment of the offer | 10.12.2016 | 9.22.2018 | UF | 474 |
52
Institution | Purpose | Issue date | Maturity date | Currency | Amount in Currency of Origin | |
Enel Green Power Chile Ltda. | Ministerio de Bienes Nacionales | To guarantee full compliance with contract | 12.16.2016 | 12.26.2020 | UF | 32,723 |
Enel Green Power del Sur SpA | Serviu La Araucanía | To guarantee compliance with execution of works - street América | 12.16.2016 | 4.30.2018 | ThUS$ | 18,750 |
Enel Green Power del Sur SpA | Director regional de vialidad la Araucanía | To guarantee compliance with execution of works | 12.20.2016 | 6.30.2017 | UF | 20 |
Enel Green Power del Sur SpA | Serviu La Araucanía | To guarantee compliance with execution of works | 2.24.2017 | 6.30.2018 | UF | 7,300 |
Enel Green Power del Sur SpA | Serviu La Araucanía | To guarantee compliance with execution of works | 2.24.2017 | 6.30.2018 | UF | 6,400 |
Enel Green Power del Sur SpA | Director Regional de Vialidad, Bio Bio | To safeguard highway infrastructure - Ruta 5 | 5.10.2017 | 5.31.2019 | UF | 20 |
Enel Green Power del Sur SpA | Director Regional de Vialidad, Bio Bio | To apply appropriate highway signing - Ruta 5 | 5.10.2017 | 5.31.2019 | UF | 14 |
Enel Green Power del Sur SpA | Director Regional de Vialidad, Bio Bio | To safeguard highway infrastructure - Ruta Q-80 | 5.10.2017 | 5.31.2019 | UF | 20 |
Enel Green Power del Sur SpA | Director Regional de Vialidad, Bio Bio | To apply appropriate highway signing - Ruta Q-80 | 5.10.2017 | 5.31.2019 | UF | 14 |
Enel Green Power del Sur SpA | Director Regional de Vialidad, Bio Bio | To apply appropriate highway signing - Ruta Q-862 | 5.10.2017 | 5.31.2019 | UF | 14 |
Enel Green Power del Sur SpA | Director Regional de Vialidad, Bio Bio | To safeguard highway infrastructure - Ruta Q-862 | 5.10.2017 | 5.31.2019 | UF | 20 |
Geotérmica del Norte S.A. | Aguas Antofagasta | To guarantee material and operational damages and claims | 9.21.2016 | 9.15.2017 | UF | 1,600 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 3.9.2015 | 5.30.2019 | UF | 199 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 3.4.2015 | 5.30.2019 | UF | 13,788 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with concession contract | 3.4.2015 | 5.30.2019 | UF | 14,667 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee fulfilment of the offer | 10.21.2015 | 11.1.2017 | UF | 45 |
Enel Green Power del Sur SpA | Secretaria regional Ministerial de Bienes Nacionales, Antofagasta | To guarantee fulfilment of the offer | 5.16.2016 | 12.2.2017 | UF | 498 |
Enel Green Power del Sur SpA | Secretaria regional Ministerial de Bienes Nacionales, Antofagasta | To guarantee fulfilment of the offer | 5.16.2016 | 12.2.2017 | UF | 480 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee compliance with lease contract | 9.20.2016 | 11.10.2017 | ThCh$ | 1,302 |
Enel Green Power del Sur SpA | Ministerio de Bienes Nacionales | To guarantee full compliance with contract | 9.5.2016 | 10.10.2018 | UF | 372 |
Parque Eólico Taltal S.A. | Ministerio de Bienes Nacionales | To guarantee full compliance with execution of works | 12.26.2011 | 7.29.2017 | ThUS$ | 173 |
Guarantees Received
Company | Institution | Purpose | Issue date | Maturity date | Currency | Amount in Currency of Origin |
Geotérmica del Norte S.A. | Petreven Chile SpA | To guarantee full compliance with drilling services received on geothermal developments - Cerro Pabellón | 9.10.2015 | 5.31.2018 | ThUS$ | 4 |
Geotérmica del Norte S.A. | Petreven Chile SpA | To guarantee full compliance with drilling services received on geothermal developments - Cerro Pabellón | 9.10.2015 | 7.31.2018 | ThUS$ | 4 |
Geotérmica del Norte S.A. | Petreven Chile SpA | To guarantee full compliance with drilling services received on geothermal developments - Cerro Pabellón | 9.29.2015 | 8.31.2018 | ThUS$ | 39 |
53
From July 1, 2017, until the date of issuance of these consolidated financial statements, the Company's management is not aware of any subsequent significant events affecting or that may affect the consolidated financial statements.
54