Exhibit 99.1
The historical interim consolidated financial statements of Enersis Américas S.A. (“Enersis Américas”) as of June 30, 2016 have not been examined, audited or reviewed in accordance with either the standards of the American Institute of Certified Public Accountants (AICPA) or the standards of the U.S. Public Company Accounting Oversight Board (PCAOB). The historical interim consolidated financial statements are considered unaudited for purposes of the U.S. Securities and Exchange Commission. The historical unaudited interim consolidated financial statements are being filed on Form 6-K because they have been made publicly available in Chile to shareholders under Chilean law in connection with the proposed merger of Endesa Américas S.A. and Chilectra Américas S.A. with and into Enersis Américas, with Enersis Américas surviving under the name “Enel Américas S.A.”
Enersis Américas S.A. and its Subsidiaries
Unaudited Interim Consolidated Financial Statements as of June 30, 2016
M-1
Index to the Unaudited Interim Financial Statements
| | | | |
Unaudited Interim Consolidated Financial Statements: | | | |
| |
Unaudited Interim Consolidated Statements of Financial Position as of June 30, 2016 and December 31, 2015 | | | M-3 | |
Unaudited Interim Consolidated Statements of Comprehensive Income for the six and three month periods ended June 30, 2016 and 2015 | | | M-5 | |
Unaudited Interim Consolidated Statements of Changes in Equity for the six month periods ended June 30, 2016 and 2015 | | | M-7 | |
Unaudited Interim Consolidated Statements of Direct Cash Flows for the six month periods ended June 30, 2016 and 2015 | | | M-9 | |
Notes to the Unaudited Interim Consolidated Financial Statements | | | M-10 | |
| | | | |
Ch$ | | | | Chilean pesos |
US$ | | | | 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 |
M-2
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Statements of Financial Position
As of June 30, 2016 and December 31, 2015
(In thousands of Chilean pesos)
| | | | | | | | | | | | |
| | | | | 06-30-2016 | | | 12-31-2015 | |
ASSETS | | Note | | | (Unaudited) | | | | |
| | | | | ThCh$ | | | ThCh$ | |
CURRENT ASSETS | | | | | | | | | | | | |
Cash and cash equivalents | | | 6 | | | | 1,113,569,619 | | | | 1,185,163,344 | |
Other current financial assets | | | 7 | | | | 142,620,909 | | | | 68,262,446 | |
Other current non-financial assets | | | | | | | 89,840,199 | | | | 101,989,057 | |
Trade and other current receivables | | | 8 | | | | 1,189,121,678 | | | | 1,088,131,567 | |
Current accounts receivable from related parties | | | 9 | | | | 144,502,911 | | | | 3,566,930 | |
Inventories | | | 10 | | | | 75,897,505 | | | | 95,057,897 | |
Current tax assets | | | 11 | | | | 87,722,866 | | | | 47,454,588 | |
Total current assets other than assets or groups of assets for disposal classified as held for sale or as held for distribution to owners | | | | 2,843,275,687 | | | | 2,589,625,829 | |
Non-current assets or disposal groups held for sale or for distribution to owners | | | 5 | | | | | | | | 5,323,935,881 | |
TOTAL CURRENT ASSETS | | | | | | | 2,843,275,687 | | | | 7,913,561,710 | |
NON-CURRENT ASSETS | | | | | | | | | | | | |
Other non-current financial assets | | | 7 | | | | 609,738,969 | | | | 489,528,204 | |
Other non-current non-financial assets | | | | | | | 88,622,505 | | | | 77,562,708 | |
Trade and other non-current receivables | | | 8 | | | | 350,128,561 | | | | 398,695,864 | |
Non-current accounts receivable from related parties | | | 9 | | | | 270,698 | | | | 355,485 | |
Investments accounted for using the equity method | | | 12 | | | | 31,241,693 | | | | 30,960,445 | |
Intangible assets other than goodwill | | | 13 | | | | 1,153,454,168 | | | | 981,399,272 | |
Goodwill | | | 14 | | | | 479,483,670 | | | | 444,199,047 | |
Property, plant and equipment | | | 15 | | | | 5,024,807,458 | | | | 5,003,566,633 | |
Deferred tax assets | | | 16 | | | | 137,434,192 | | | | 109,325,023 | |
TOTAL NON-CURRENT ASSETS | | | | | | | 7,875,181,914 | | | | 7,535,592,681 | |
TOTAL ASSETS | | | | | | | 10,718,457,601 | | | | 15,449,154,391 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-3
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Statements of Financial Position
As of June 30, 2016 and December 31, 2015
(In thousands of Chilean pesos)
| | | | | | | | | | | | |
| | | | | 06-30-2016 | | | 12-31-2015 | |
LIABILITIES AND EQUITY | | Note | | | (Unaudited) | | | | |
| | | | | ThCh$ | | | ThCh$ | |
CURRENT LIABILITIES | | | | | | | | | | | | |
Other current financial liabilities | | | 17 | | | | 819,420,506 | | | | 687,873,508 | |
Trade and other current payables | | | 20 | | | | 1,396,855,255 | | | | 1,452,824,207 | |
Current accounts payable to related parties | | | 9 | | | | 40,131,196 | | | | 109,897,508 | |
Other current provisions | | | 21 | | | | 103,068,360 | | | | 127,299,176 | |
Current tax liabilities | | | 11 | | | | 68,867,984 | | | | 142,607,960 | |
Other current non-financial liabilities | | | | | | | 35,420,253 | | | | 39,226,339 | |
Total current liabilities other than those associated with groups of assets for disposal classified as held for sale | | | | 2,463,763,554 | | | | 2,559,728,698 | |
Liabilities associated with disposal groups held for sale or for distribution to owners | | | 5 | | | | — | | | | 1,945,652,102 | |
TOTAL CURRENT LIABILITIES | | | | | | | 2,463,763,554 | | | | 4,505,380,800 | |
NON-CURRENT LIABILITIES | | | | | | | | | | | | |
Other non-current financial liabilities | | | 17 | | | | 1,964,388,249 | | | | 1,847,296,592 | |
Trade and other non-current payables | | | 20 | | | | 293,476,435 | | | | 283,544,254 | |
Other long-term provisions | | | 21 | | | | 237,782,799 | | | | 183,848,284 | |
Deferred tax liabilities | | | 16 | | | | 226,689,740 | | | | 231,904,615 | |
Non-current provisions for employee benefits | | | 22 | | | | 206,274,254 | | | | 187,270,474 | |
Other non-current non-financial liabilities | | | | | | | 19,085,817 | | | | 20,100,992 | |
TOTAL NON-CURRENT LIABILITIES | | | | 2,947,697,294 | | | | 2,753,965,211 | |
TOTAL LIABILITIES | | | | 5,411,460,848 | | | | 7,259,346,011 | |
EQUITY | | | | | | | | | | | | |
Issued capital | | | 23.1 | | | | 3,575,339,010 | | | | 5,804,447,986 | |
Retained earnings | | | | | | | 2,148,192,728 | | | | 3,380,661,523 | |
Other reserves | | | 23.5 | | | | (1,976,890,178 | ) | | | (3,158,960,224 | ) |
Equity attributable to shareholders of Enersis Américas | | | | 3,746,641,560 | | | | 6,026,148,285 | |
Non-controlling interests | | | 23.6 | | | | 1,560,355,193 | | | | 2,163,659,095 | |
TOTAL EQUITY | | | | 5,306,996,753 | | | | 8,189,808,380 | |
TOTAL LIABILITIES AND EQUITY | | | | | | | 10,718,457,601 | | | | 15,449,154,391 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-4
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Statements of Comprehensive Income, by Nature
For the six and three month periods ended June 30, 2016 and 2015
(In thousands of Chilean pesos)
| | | | | | | | | | | | | | | | | | |
| | | | For the six month periods ended, | | | For the three month periods ended, | |
STATEMENT OF PROFIT OR (LOSS) | | Note | | 06-30-2016 (Unaudited) | | | 06-30-2015 (*) (Unaudited) | | | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | |
| | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Revenues | | 24 | | | 2,372,703,395 | | | | 2,326,408,562 | | | | 1,158,322,090 | | | | 1,155,438,464 | |
Other operating income | | 24 | | | 192,623,824 | | | | 273,377,059 | | | | 141,467,192 | | | | 140,687,232 | |
Revenues and Other Operating Income | | | | | 2,565,327,219 | | | | 2,599,785,621 | | | | 1,299,789,282 | | | | 1,296,125,696 | |
Raw materials and consumables used | | 25 | | | (1,253,797,824 | ) | | | (1,354,621,833 | ) | | | (622,380,259 | ) | | | (711,024,080 | ) |
Contribution Margin | | | | | 1,311,529,395 | | | | 1,245,163,788 | | | | 677,409,023 | | | | 585,101,616 | |
Other work performed by the entity and capitalized | | 3 a) 3d.1 | | | 28,356,711 | | | | 31,370,216 | | | | 14,837,384 | | | | 18,589,958 | |
Employee benefits expenses | | 26 | | | (210,765,124 | ) | | | (235,948,555 | ) | | | (108,171,879 | ) | | | (118,509,874 | ) |
Depreciation and amortization expense | | 27 | | | (156,418,639 | ) | | | (158,408,444 | ) | | | (80,364,108 | ) | | | (77,401,038 | ) |
Impairment loss recognized in the period’s profit or loss | | 27 | | | (25,357,805 | ) | | | (21,055,862 | ) | | | (13,406,422 | ) | | | (11,192,526 | ) |
Other expenses by nature | | 28 | | | (256,847,713 | ) | | | (259,738,453 | ) | | | (137,855,609 | ) | | | (125,058,470 | ) |
Operating Income | | | | | 690,496,825 | | | | 601,382,690 | | | | 352,448,389 | | | | 271,529,666 | |
Other gains (losses) | | 29 | | | 244,906 | | | | 634,877 | | | | 2,889,656 | | | | 623,420 | |
Financial income | | 30 | | | 94,269,058 | | | | 135,398,929 | | | | 47,431,421 | | | | 94,857,658 | |
Financial costs | | 30 | | | (273,722,881 | ) | | | (185,034,745 | ) | | | (111,530,836 | ) | | | (91,260,458 | ) |
Share of profit (loss) of associates accounted for using the equity method | | 12 | | | 1,587,758 | | | | 2,772,325 | | | | 901,171 | | | | 2,449,451 | |
Foreign currency exchange differences | | 30 | | | 1,193,234 | | | | (5,583,256 | ) | | | (9,135,682 | ) | | | (7,242,064 | ) |
Profit (losses) from indexed assets and liabilities | | 30 | | | (419,802 | ) | | | (3,105,519 | ) | | | (237,112 | ) | | | (3,546,942 | ) |
Income from continuing operations, before taxes | | | | | 513,649,098 | | | | 546,465,301 | | | | 282,767,007 | | | | 267,410,731 | |
Income tax expenses, continuing operations | | 16 | | | (161,250,646 | ) | | | (182,683,107 | ) | | | (103,074,543 | ) | | | (99,642,264 | ) |
NET INCOME FROM CONTINUING OPERATIONS | | | | | 352,398,452 | | | | 363,782,194 | | | | 179,692,464 | | | | 167,768,467 | |
Income after tax from discontinued operations | | 5.1.II.iii | | | 115,130,387 | | | | 97,358,857 | | | | 1,228,150 | | | | 62,288,424 | |
NET INCOME | | | | | 467,528,839 | | | | 461,141,051 | | | | 180,920,614 | | | | 230,056,891 | |
Net income attributable to: | | | | | | | | | | | | | | | | | | |
Shareholders of Enersis Américas | | | | | 268,568,018 | | | | 288,007,544 | | | | 92,130,910 | | | | 134,933,109 | |
Non-controlling interests | | 23.6 | | | 198,960,821 | | | | 173,133,507 | | | | 88,789,704 | | | | 95,123,782 | |
NET INCOME | | | | | 467,528,839 | | | | 461,141,051 | | | | 180,920,614 | | | | 230,056,891 | |
Basic earnings per share | | | | | | | | | | | | | | | | | | |
Basic earnings per share from continuing operations | | Ch$/Share | | | 3.88 | | | | 4.16 | | | | 1.85 | | | | 1.62 | |
Basic earnings per share from discontinued operations | | Ch$/Share | | | 1.59 | | | | 1.70 | | | | 0.03 | | | | 1.12 | |
Basic earnings per share | | Ch$/Share | | | 5.47 | | | | 5.87 | | | | 1.88 | | | | 2.75 | |
Weighted average number of shares of common stock | | Thousands | | | 49,092,772.76 | | | | 49,092,772.76 | | | | 49,092,772.76 | | | | 49,092,772.76 | |
Diluted earnings per share | | | | | | | | | | | | | | | | | | |
Diluted earnings per share from continuing operations | | Ch$/Share | | | 3.88 | | | | 4.16 | | | | 1.85 | | | | 1.62 | |
Diluted earnings per share from discontinued operations | | Ch$/Share | | | 1.59 | | | | 1.70 | | | | 0.03 | | | | 1.12 | |
Diluted earnings per share | | Ch$/Share | | | 5.47 | | | | 5.87 | | | | 1.88 | | | | 2.75 | |
Weighted average number of shares of common stock | | Thousands | | | 49,092,772.76 | | | | 49,092,772.76 | | | | 49,092,772.76 | | | | 49,092,772.76 | |
(*) | Results from Chilean operations presented as discontinued operations and other comprehensive income (See Note 5.1). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-5
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Statements of Comprehensive Income, by Nature (continued)
For the six and three month periods ended June 30, 2016 and 2015
(In thousands of Chilean pesos)
| | | | | | | | | | | | | | | | | | | | |
| | | | | For the six month periods ended, | | | For the three month periods ended, | |
OTHER COMPREHENSIVE INCOME | | Note | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (*) (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Net Income | | | | 467,528,839 | | | | 461,141,051 | | | | 180,920,614 | | | | 230,056,891 | |
Components of other comprehensive income that will not be reclassified subsequently to profit or loss, before taxes | | | | | | | | | | | | | | | | | |
Gain (loss) from defined benefit plans | | | 22.2b | | | | (8,688,325 | ) | | | — | | | | (8,688,325 | ) | | | — | |
Other comprehensive income that will not be reclassified subsequently to profit or loss | | | | (8,688,325 | ) | | | — | | | | (8,688,325 | ) | | | — | |
Components of other comprehensive income that will be reclassified subsequently to profit or loss, before taxes | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation gains (losses) | | | | | | | 180,792,987 | | | | (243,173,564 | ) | | | 191,530,639 | | | | 112,111,350 | |
Gains (losses) from available-for-sale financial assets | | | | | | | 850,653 | | | | (567,731 | ) | | | 83,393 | | | | (302,268 | ) |
Share of other comprehensive income from associates and joint ventures accounted for using the equity method | | | | | | | (14,085,388 | ) | | | 147,178 | | | | (263,281 | ) | | | 147,833 | |
Gains (losses) from cash flow hedge | | | | | | | 18,454,210 | | | | (52,416,617 | ) | | | 8,866,383 | | | | (20,661,873 | ) |
Adjustments from reclassification of cash flow hedges, transferred to profit or loss | | | | | | | 4,645,415 | | | | 4,141,202 | | | | (148,538 | ) | | | 2,224,109 | |
Other comprehensive income that will be reclassified subsequently to profit or loss | | | | 190,657,877 | | | | (291,869,532 | ) | | | 200,068,596 | | | | 93,519,151 | |
Components of other comprehensive income, before taxes | | | | 181,969,552 | | | | (291,869,532 | ) | | | 191,380,271 | | | | 93,519,151 | |
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 | | | | | | | 2,965,488 | | | | — | | | | 2,965,488 | | | | — | |
Income tax related to components of other comprehensive income that will not be reclassified subsequently to profit or loss | | | | 2,965,488 | | | | — | | | | 2,965,488 | | | | — | |
Income tax related to components of other comprehensive income that will be reclassified subsequently to profit or loss | | | | | | | | | | | | | | | | | |
Income tax related to cash flow hedge | | | | | | | (6,023,539 | ) | | | 12,820,167 | | | | (2,837,162 | ) | | | 4,776,838 | |
Income tax related to available-for-sale financial assets | | | | | | | — | | | | (1,031 | ) | | | 4 | | | | 136 | |
Income tax related to components of other comprehensive income that will be reclassified subsequently to profit or loss | | | | (6,023,539 | ) | | | 12,819,136 | | | | (2,837,158 | ) | | | 4,776,974 | |
Total Other Comprehensive Income | | | | 178,911,501 | | | | (279,050,396 | ) | | | 191,508,601 | | | | 98,296,125 | |
TOTAL COMPREHENSIVE INCOME | | | | 646,440,340 | | | | 182,090,655 | | | | 372,429,215 | | | | 328,353,016 | |
Comprehensive income attributable to | | | | | | | | | | | | | | | | | | | | |
Shareholders of Enersis Américas | | | | 427,403,290 | | | | 79,138,853 | | | | 246,363,764 | | | | 217,712,652 | |
Non-controlling interests | | | | 219,037,050 | | | | 102,951,802 | | | | 126,065,451 | | | | 110,640,364 | |
TOTAL COMPREHENSIVE INCOME | | | | 646,440,340 | | | | 182,090,655 | | | | 372,429,215 | | | | 328,353,016 | |
(*) Results from Chilean operations presented as discontinued operations and other comprehensive income (See Note 5.1).
The accompanying notes are an integral part of these interim consolidated financial statements
M-6
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Statements of Changes in Equity
For the six month periods ended June 30, 2016 and 2015
(In thousands of Chilean pesos)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Statements of Changes in Equity | | Issued Capital | | | Share Premium | | | Changes in Other Reserves | | | Retained Earnings | | | Equity Attributable to Shareholders of Enersis Américas | | | Non-controlling Interests | | | Total Equity | |
| | | Reserve for Exchange Differences in Translation | | | Reserve for Cash Flow Hedges | | | Reserve for Gains and Losses for Defined Benefit Plans | | | Reserve for Gains and Losses on Remeasuring Available- for-Sale Financial Assets | | | Other Miscellaneous Reserves | | | Amounts recognized in other comprehensive income and accumulated in equity related to non-current assets or groups of assets for disposal classified as held for sale (1) | | | Other Reserves | | | | | |
Equity at beginning of period 1/1/2016 | | | 5,804,447,986 | | | | — | | | | (418,992,914 | ) | | | (9,826,557 | ) | | | — | | | | (167,739 | ) | | | (2,628,536,018 | ) | | | (101,436,996 | ) | | | (3,158,960,224 | ) | | | 3,380,661,523 | | | | 6,026,149,285 | | | | 2,163,659,095 | | | | 8,189,808,380 | |
Changes in equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income: (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Profit (loss) (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268,568,018 | | | | 268,568,018 | | | | 198,960,821 | | | | 467,528,839 | |
Other comprehensive income (Unaudited) | | | | | | | | | | | 161,299,327 | | | | 3,395,773 | | | | (4,232,664 | ) | | | 321,451 | | | | (127,415 | ) | | | (1,821,200 | ) | | | 158,835,272 | | | | | | | | 158,835,272 | | | | 20,076,229 | | | | 178,911,501 | |
Comprehensive income (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427,403,290 | | | | 219,037,050 | | | | 646,440,340 | |
Dividends (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (81,949,701 | ) | | | (81,949,701 | ) | | | (182,545,254 | ) | | | (264,494,955 | ) |
Increase (decrease) from other distribution to owners (Unaudited) | | | (2,229,108,976 | ) | | | | | | | | | | | | | | | | | | | | | | | 915,743,914 | | | | 103,258,196 | | | | 1,019,002,110 | | | | (1,414,854,448 | ) | | | (2,624,961,314 | ) | | | (639,795,698 | ) | | | (3,264,757,012 | ) |
Increase (decrease) from other changes (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | 4,232,664 | | | | — | | | | — | | | | — | | | | 4,232,664 | | | | (4,232,664 | ) | | | — | | | | — | | | | — | |
Total changes in equity (Unaudited) | | | (2,229,108,976 | ) | | | — | | | | 161,299,327 | | | | 3,395,773 | | | | — | | | | 321,451 | | | | 915,616,499 | | | | 101,436,996 | | | | 1,182,070,046 | | | | (1,232,468,795 | ) | | | (2,279,507,725 | ) | | | (603,303,902 | ) | | | (2,882,811,627 | ) |
Equity at end of period 06/30/2016 (Unaudited) | | | 3,575,339,010 | | | | — | | | | (257,693,587 | ) | | | (6,430,784 | ) | | | — | | | | 153,712 | | | | (1,712,919,519 | ) | | | — | | | | (1,976,890,178 | ) | | | 2,148,192,728 | | | | 3,746,641,560 | | | | 1,560,355,193 | | | | 5,306,996,753 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-7
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Changes in Other Reserves | | | | | | | | | | | | | |
Statement of Changes in Equity | | Issued Capital | | | Share Premium | | | Reserve for Exchange Differences in Translation | | | Reserve for Cash Flow Hedges | | | Reserve for Gains and Losses for Defined Benefit Plans | | | Reserve for Gains and Losses on Remeasuring Available- for-Sale Financial Assets | | | Other Miscellaneous Reserves | | | Amounts recognized in other comprehensive income and accumulated in equity related to non-current assets or groups of assets for disposal classified as held for sale | | | Other Reserves | | | Retained Earnings | | | Equity Attributable to Shareholders of Enersis Américas | | | Non-controlling Interests | | | Total Equity | |
Equity at beginning of period 1/1/2015 | | | 5,804,447,986 | | | | — | | | | 35,154,874 | | | | (69,404,677 | ) | | | — | | | | 14,046 | | | | (2,619,970,627 | ) | | | — | | | | (2,654,206,384 | ) | | | 3,051,734,445 | | | | 6,201,976,047 | | | | 2,077,242,699 | | | | 8,279,218,746 | |
Changes in equity | | | | |
Comprehensive income (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Profit (loss) (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288,007,544 | | | | 288,007,544 | | | | 173,133,507 | | | | 461,141,051 | |
Other comprehensive income (Unaudited) | | | | | | | | | | | (187,334,364 | ) | | | (21,321,141 | ) | | | — | | | | (213,186 | ) | | | — | | | | — | | | | (208,868,691 | ) | | | | | | | (208,868,691 | ) | | | (70,181,705 | ) | | | (279,050,396 | ) |
Comprehensive income (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79,138,853 | | | | 102,951,802 | | | | 182,090,655 | |
Dividends (Unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (122,031,673 | ) | | | (122,031,673 | ) | | | (89,840,826 | ) | | | (211,872,499 | ) |
Increase (decrease) from other changes (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (652,632 | ) | | | — | | | | (652,632 | ) | | | — | | | | (652,632 | ) | | | 777,945 | | | | 125,313 | |
Total changes in equity (Unaudited) | | | — | | | | — | | | | (187,334,364 | ) | | | (21,321,141 | ) | | | — | | | | (213,186 | ) | | | (652,632 | ) | | | — | | | | (209,521,323 | ) | | | 165,975,871 | | | | (43,545,452 | ) | | | 13,888,921 | | | | (29,656,531 | ) |
Equity at end of period 06/30/2015 (Unaudited) | | | 5,804,447,986 | | | | — | | | | (152,179,490 | ) | | | (90,725,818 | ) | | | — | | | | (199,140 | ) | | | (2,620,623,259 | ) | | | — | | | | (2,863,727,707 | ) | | | 3,217,710,316 | | | | 6,158,430,595 | | | | 2,091,131,620 | | | | 8,249,562,215 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-8
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Statements of Cash Flows, Direct
For the six month periods ended June 30, 2016 and 2015
(In thousands of Chilean pesos)
| | | | | | | | | | | | |
| | | | | For the six month periods ended, | |
Statements of Direct Cash Flows | | Note | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash flows from (used in) operating activities | | | | | | | | | | | | |
Types of collection from operating activities | | | | | | | | | | | | |
Collections from the sale of goods and services | | | | | | | 3,765,011,065 | | | | 4,272,577,726 | |
Collections from royalties, payments, commissions, and other income from ordinary activities | | | | | | | 20,379,912 | | | | 17,194,824 | |
Collections from premiums and services, annual payments, and other benefits from policies held | | | | | | | 10,221,739 | | | | 8,104,240 | |
Other collections from operating activities | | | | | | | 195,132,973 | | | | 344,500,918 | |
Types of payment in cash from operating activities | | | | | | | | | | | | |
Payments to suppliers for goods and services | | | | | | | (1,890,406,909 | ) | | | (2,372,420,889 | ) |
Payments to and on behalf of employees | | | | | | | (244,089,250 | ) | | | (285,869,652 | ) |
Payments on premiums and services, annual payments, and other obligations from policies held | | | | | | | (8,705,284 | ) | | | (14,661,471 | ) |
Other payments for operating activities | | | | | | | (802,799,318 | ) | | | (925,485,954 | ) |
Cash flows from operating activities | | | | | | | | | | | | |
Income taxes paid | | | | | | | (279,949,761 | ) | | | (312,257,287 | ) |
Other outflows of cash | | | | | | | (40,072,744 | ) | | | (40,773,892 | ) |
Net cash flows from operating activities | | | | | | | 724,722,423 | | | | 690,908,563 | |
Cash flows from (used in) investing activities | | | | | | | | | | | | |
Cash flows from the loss of control of subsidiaries or other businesses | | | 6.d | | | | — | | | | 6,639,653 | |
Other collections from the sale of equity or debt instruments belonging to other entities | | | | | | | 204,841,478 | | | | 218,239,481 | |
Other payments to acquire equity or debt instruments belonging to other entities | | | | | | | (259,207,107 | ) | | | (220,590,653 | ) |
Other payments to acquire stakes in joint ventures | | | | | | | — | | | | (2,295,000 | ) |
Loans to related companies | | | | | | | (22,315 | ) | | | — | |
Proceeds from the sale of property, plant and equipment | | | | | | | 15,230,409 | | | | 7,100 | |
Purchases of property, plant and equipment | | | | | | | (301,334,375 | ) | | | (621,018,144 | ) |
Purchases of intangible assets | | | | | | | (106,154,587 | ) | | | (115,314,105 | ) |
Payments from future, forward, option and swap contracts | | | | | | | (3,921,792 | ) | | | (2,342,493 | ) |
Collections from future, forward, option and swap contracts | | | | | | | 6,353,243 | | | | 8,062,035 | |
Collections from related companies | | | | | | | 33,096,816 | | | | — | |
Dividends received | | | | | | | 916,602 | | | | 5,236,063 | |
Interest received | | | | | | | 41,789,443 | | | | 29,765,506 | |
Other inflows (outflows) of cash | | | | | | | (9,443,640 | ) | | | 6,307,226 | |
Net cash flows used in investing activities | | | | | | | (377,855,825 | ) | | | (687,303,331 | ) |
Cash flows from (used in) financing activities | | | | | | | | | | | | |
Payments from changes in ownership interests in subsidiaries that do not result in loss of control | | | | | | | — | | | | (2,374,346 | ) |
Payments to acquire treasury shares | | | | | | | (1,804,507 | ) | | | — | |
Total proceeds from loans | | | | | | | 461,575,018 | | | | 182,979,268 | |
Proceeds from long-term loans | | | | | | | 338,061,762 | | | | 43,637,133 | |
Proceeds from short-term loans | | | | | | | 123,513,256 | | | | 139,342,135 | |
Loans from related companies | | | | | | | 71,070,731 | | | | — | |
Payment on borrowings | | | | | | | (320,409,669 | ) | | | (214,313,507 | ) |
Payments on financial lease liabilities | | | | | | | (9,634,327 | ) | | | (9,602,214 | ) |
Payments on loans to related companies | | | | | | | (70,338,379 | ) | | | — | |
Dividends paid | | | | | | | (368,865,295 | ) | | | (532,035,365 | ) |
Interest paid | | | | | | | (128,397,449 | ) | | | (142,858,007 | ) |
Other outflows of cash | | | 6.e | | | | (198,696,900 | ) | | | (13,978,913 | ) |
Net cash flows from (used in) financing activities | | | | | | | (565,500,777 | ) | | | (732,183,084 | ) |
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes | | | | | | | (218,634,179 | ) | | | (728,577,852 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | | | 2,778,609 | | | | (9,541,910 | ) |
Net increase (decrease) in cash and cash equivalents | | | | | | | (215,855,570 | ) | | | (738,119,762 | ) |
Cash and cash equivalents at beginning of period | | | 6.c | | | | 1,329,425,189 | | | | 1,704,775,193 | |
Cash and cash equivalents at end of period | | | 6.c | | | | 1,113,569,619 | | | | 966,655,431 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-9
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
NOTES TO THE UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
| | | | |
Contents | | Page | |
| |
1. THE GROUP’S ACTIVITIES AND FINANCIAL STATEMENTS | | | M-13 | |
2. BASIS OF PRESENTATION OF THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS | | | M-13 | |
2.1 Accounting principles | | | M-13 | |
2.2 New accounting pronouncements | | | M-14 | |
2.3 Responsibility for the information, judgments and estimates provided | | | M-17 | |
2.4 Subsidiaries | | | M-18 | |
2.4.1 Changes in the scope of consolidation | | | M-18 | |
2.4.2 Consolidated companies with an economic equity interest of less than 50% | | | M-19 | |
2.5 Investments in associates and joint arrangements | | | M-19 | |
2.6 Investmetn in joint arrangements | | | M-19 | |
2.6 Basis of consolidation and business combinations | | | M-20 | |
3. ACCOUNTING POLICIES APPLIED | | | M-21 | |
a) Property, plant and equipment | | | M-21 | |
b) Goodwill | | | M-23 | |
c) Intangible assets other than goodwill | | | M-23 | |
c.1) Concessions | | | M-24 | |
c.2) Research and development expenses | | | M-24 | |
c.3) Other intangible assets | | | M-25 | |
d) Impairment of non-financial assets | | | M-25 | |
e) Leases | | | M-26 | |
f) Financial instruments | | | M-27 | |
f.1) Financial assets other than derivatives | | | M-27 | |
f.2) Cash and cash equivalents | | | M-27 | |
f.3) Impairment of financial assets | | | M-28 | |
f.4) Financial liabilities other than derivatives | | | M-28 | |
f.5) Derivatives financial instruments and hedge accounting | | | M-28 | |
f.6) Derecognition of financial assets and liabilities | | | M-29 | |
f.7) Offsetting financial assets and liabilities | | | M-30 | |
f.8) Financial guarantee contracts | | | M-30 | |
g) Measurement of fair value | | | M-30 | |
h) Investments accounted for using the equity method | | | M-31 | |
i) Inventories | | | M-31 | |
j) Non-current assets (or disposal groups) classified as held for sale or as held for distribution to owners and discontinued operations | | | M-32 | |
k) Treasury shares | | | M-33 | |
l) Provisions | | | M-33 | |
l.1) Provisions for post-employment benefits and similar obligations | | | M-33 | |
m) Translation of balances in foreign currency | | | M-34 | |
n) Current/non-current classification | | | M-34 | |
o) Income taxes | | | M-34 | |
p) Revenues and expense recognition | | | M-35 | |
q) Earnings per share | | | M-36 | |
r) Dividends | | | M-36 | |
s) Share issuance costs | | | M-37 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-10
| | | | |
Contents | | Page | |
t) Cash flow statement | | | M-37 | |
u) Interim financial statements | | | M-37 | |
4. SECTOR REGULATION AND ELECTRICITY SYSTEM OPERATIONS | | | M-37 | |
a) Regulatory framework | | | M-37 | |
b) Tariff Revisions: | | | M-49 | |
5. NON-CURRENT ASSETS OR DISPOSAL GROUPS HELD FOR SALE OR HELD FOR DISTRIBUTION TO OWNERS AND DISCONTINUED OPERATIONS | | | M-54 | |
6. CASH AND CASH EQUIVALENTS | | | M-59 | |
7. OTHER FINANCIAL ASSETS | | | M-60 | |
8. TRADE AND OTHER RECEIVABLES | | | M-61 | |
9. BALANCES AND TRANSACTIONS WITH RELATED PARTIES | | | M-63 | |
9.1 Balances and transactions with related parties | | | M-63 | |
a) Receivables from related companies | | | M-64 | |
b) Accounts payable to related companies | | | M-67 | |
c) Significant transactions and effects on income/expenses: | | | M-70 | |
9.2 Board of directors and key management personnel | | | M-73 | |
a) Accounts receivable and payable and other transactions | | | M-73 | |
b) Compensation for directors | | | M-73 | |
c) Guarantees established by the Company in favor of the directors | | | M-76 | |
9.3 Compensation for key management personnel | | | M-77 | |
a) Remunerations received by key management personnel | | | M-77 | |
b) Guarantees established by the Company in favor of key management personnel | | | M-78 | |
9.4 Compensation plans linked to share price | | | M-78 | |
10. INVENTORIES | | | M-78 | |
11. CURRENT TAX ASSETS AND LIABILITIES | | | M-79 | |
12. INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD | | | M-80 | |
12.1. Investments accounted for using the equity method | | | M-80 | |
13. INTANGIBLE ASSETS OTHER THAN GOODWILL | | | M-82 | |
14. GOODWILL | | | M-85 | |
15. PROPERTY, PLANT AND EQUIPMENT | | | M-87 | |
a) Main investments | | | M-89 | |
b) Capitalized expenses | | | M-89 | |
c) Finance leases | | | M-89 | |
d) Operating leases | | | M-90 | |
e) Other information | | | M-90 | |
16. INCOME TAXES | | | M-92 | |
a) Income taxes | | | M-92 | |
b) Deferred taxes | | | M-93 | |
17. OTHER FINANCIAL LIABILITIES | | | M-95 | |
17.1 Interest-bearing borrowings | | | M-96 | |
17.2 Unsecured liabilities | | | M-102 | |
17.3 Secured liabilities | | | M-102 | |
17.4 Hedged debt | | | M-109 | |
17.5 Other information | | | M-109 | |
18. RISK MANAGEMENT POLICY | | | M-109 | |
18.1 Interest rate risk | | | M-110 | |
18.2 Exchange rate risk | | | M-110 | |
18.3 Commodities risk | | | M-110 | |
18.4 Liquidity risk | | | M-111 | |
18.5 Credit risk | | | M-111 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-11
| | | | |
Contents | | Page | |
18.6 Risk measurement | | | M-112 | |
19. FINANCIAL INSTRUMENTS | | | M-112 | |
19.1 Financial instruments, classified by type and category | | | M-112 | |
19.2 Derivative instruments | | | M-114 | |
19.3 Fair value hierarchies | | | M-116 | |
20. TRADE AND OTHER CURRENT PAYABLES | | | M-117 | |
21. PROVISIONS | | | M-119 | |
22. EMPLOYEE BENEFIT OBLIGATIONS | | | M-120 | |
22.1 General information | | | M-120 | |
22.2 Details, changes and presentation in financial statements | | | M-121 | |
23. EQUITY | | | M-127 | |
23.1 Equity attributable to the shareholders of Enersis Américas | | | M-127 | |
23.2 Foreign currency translation reserves | | | M-129 | |
23.3 Capital Management | | | M-129 | |
23.4 Restrictions on subsidiaries transferring funds to the parent | | | M-130 | |
23.5 Other reserves | | | M-130 | |
23.6 Non-controlling Interests | | | M-131 | |
24. REVENUE AND OTHER INCOME | | | M-134 | |
25. RAW MATERIALS AND CONSUMABLES USED | | | M-135 | |
26. EMPLOYEE BENEFITS EXPENSE | | | M-135 | |
27. DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES | | | M-136 | |
28. OTHER EXPENSES | | | M-137 | |
29. OTHER GAINS (LOSSES) | | | M-137 | |
30. FINANCIAL RESULTS | | | M-138 | |
31. INFORMATION BY SEGMENT | | | M-140 | |
31.1 Basis of segmentation | | | M-140 | |
31.2 Generation and transmission, distribution and others | | | M-141 | |
31.3 Segment information by country | | | M-143 | |
31.4 Generation and Transmission, and Distribution by Country | | | M-145 | |
32. THIRD PARTY GUARANTEES, OTHER CONTINGENT ASSETS AND LIABILITIES, AND OTHER COMMITMENTS | | | M-151 | |
32.1 Direct guarantees | | | M-151 | |
32.2 Indirect guarantees | | | M-151 | |
32.3 Lawsuits and Arbitrations Proceedings | | | M-151 | |
32.4 Financial restrictions | | | M-167 | |
32.5 Other Information | | | M-170 | |
33. PERSONNEL FIGURES | | | M-178 | |
34. SANCTIONS | | | M-178 | |
35. ENVIRONMENT | | | M-179 | |
36. FINANCIAL INFORMATION ON SUBSIDIARIES, SUMMARIZED | | | M-181 | |
37. SUBSEQUENT EVENTS | | | M-183 | |
APPENDIX 1 ENERSIS AMÉRICAS GROUP ENTITIES: | | | M-184 | |
APPENDIX 2 CHANGES IN THE SCOPE OF CONSOLIDATION: | | | M-185 | |
APPENDIX 3 ASSOCIATED COMPANIES AND JOINT VENTURES: | | | M-186 | |
APPENDIX 4 ADDITIONAL INFORMATION ON FINANCIAL DEBT: | | | M-187 | |
APPENDIX 5 DETAILS OF ASSETS AND LIABILITIES IN FOREIGN CURRENCY: | | | M-194 | |
APPENDIX 6 ADDITIONAL INFORMATIONOFICIO CIRCULAR (OFFICIAL BULLETIN) No. 715 OF FEBRUARY 3, 2012: | | | M-196 | |
APPENDIX 6.1 SUPPLEMENTARY INFORMATION ON TRADE RECEIVABLES: | | | M-198 | |
APPENDIX 6.2 ESTIMATED SALES AND PURCHASES OF ENERGY AND CAPACITY: | | | M-201 | |
APPENDIX 7 DETAILS OF DUE DATES OF PAYMENTS TO SUPPLIERS: | | | M-202 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-12
ENERSIS AMÉRICAS S.A. AND SUBSIDIARIES
NOTES TO THE UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE SIX MONTH PERIOD ENDED JUNE 30, 2106
(In thousands of Chilean pesos)
1. | THE GROUP’S ACTIVITIES AND FINANCIAL STATEMENTS |
Enersis Américas S.A. (hereinafter “the Parent Company” or “the Company”) and its subsidiaries comprise the Enersis Américas Group (hereinafter “Enersis Américas Group” or “the Group”).
Enersis Américas S.A. is a publicly traded corporation with registered address and head office located at Avenida Santa Rosa, No. 76, in Santiago, Chile. The Company is registered in the securities register of the Superintendency of Securities and Insurance of Chile (Superintendencia de Valores y Seguros or SVS) under number 175. In addition, the Company is registered with the Securities and Exchange Commission of the United States of America (hereinafter U.S. SEC) and its shares have been listed on the New York Stock Exchange since 1993.
Enersis Américas S.A. is a subsidiary of Enel Iberoamérica S.R.L., a company controlled by Enel S.p.A. (hereinafter Enel).
The Company was initially created in 1981 under the corporate name of Compañía Chilena Metropolitana de Distribución Eléctrica S.A. Later on, the Company changed its by-laws and its name to Enersis S.A., effective August 1, 1988. On March 1, 2016, as part of the reorganization process carried out by the Group (See Note 5.1), the Company by amending its by-laws, has changed its corporate name to Enersis Américas S.A. For tax purposes, the Company operates under Chilean tax identification number 94.271.000-3.
As of June 30, 2016, the Group had 10,149 employees. During the first half of year 2016, the Group averaged a total of 10,271 employees. See Note 33 for additional information regarding employee distribution by category and geographic location.
Enersis Americas’ corporate purpose consists of exploring for, developing, operating, generating, distributing, transmitting, transforming, and/or selling energy of any kind or form, whether in Chile or abroad, either directly or through other companies. It is also engaged in telecommunications activities, and it provides engineering consultation services in Chile and abroad. The Company’s corporate purpose also includes investing in, and managing, its investments in subsidiaries and associates which generate, transmit, distribute, or sell electricity, or whose corporate purpose includes any of the following:
| (i) | Energy of any kind or form, |
| (ii) | Supplying public services, or services whose main component is energy, |
| (iii) | Telecommunications and information technology services, and |
| (iv) | Internet-based intermediation business. |
Enersis Americas’ 2015 consolidated financial statements were approved by the Board of Directors at meeting held on February 26, 2016. The consolidated financial statements were then submitted to the consideration of a General Shareholders´ Meeting held on April 28, 2016, which finally approved the consolidated financial statements.
2. | BASIS OF PRESENTATION OF THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
2.1 Accounting principles
These interim consolidated financial statements as of June 30, 2016 of Enersis Américas, approved by the Company’s Board of Directors at its meeting held on July 27, 2016, have been prepared in accordance with
The accompanying notes are an integral part of these interim consolidated financial statements
M-13
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 Enersis Américas and its subsidiaries as of June 30, 2016 and December 31, 2015, as well as the results of operations, the changes in equity, and the cash flows for the periods ended June 30, 2016 and 2015.
These interim consolidated financial statements have been prepared under going concern assumptions on a historical cost basis except for, in accordance with IFRS, those assets and liabilities that are measured at fair value and those non-current assets and disposal groups held for sale, which are recognized at their carrying amount or fair value less cost of disposal, whichever is lower (see Note 3.g).
These interim consolidated financial statements have been prepared from accounting records maintained by the Company and its subsidiaries. Each entity prepares its financial statements according to the accounting principles and standards in force in each country, so the necessary adjustments and reclassifications have been made in the consolidation process in order to present the consolidated financial statements in accordance with IFRS.
These interim consolidated financial statements are presented in thousands of Chilean pesos (unless otherwise stated), as the Chilean peso is the functional currency of the Company and the presentation currency of the Group. Foreign operations are incorporated in accordance with the accounting policies stated in Notes 2.7 and 3.m.
2.2 New accounting pronouncements
a) Accounting pronouncements effective from January 1, 2016:
| | | | |
Standards, Interpretations and Amendments | | | | Mandatory Application for: |
Amendment to IFRS 11: Accounting for Acquisitions of Interests in Joint Operations This amendment to IFRS 11 “Joint Arrangements” states that the accounting standards contained in IFRS 3 and other standards that are pertinent to business combinations accounting must be applied to the accounting for acquiring an interest in a joint operation in which the activities constitutes a business. | | | | Annual periods beginning on or after January 1, 2016. |
| | |
Improvements to IFRS (Cycles 2012-2014) These are a set of improvements that were necessary, but not urgent, and that amend the following standards IFRS 5 – Non-current assets held for sale and discontinued operations; IFRS7—Financial Instruments: Disclosures; IAS19 – Employee Benefits; and IAS 34 – Interim Financial Reporting. | | | | Annual periods beginning on or after January 1, 2016. |
| | |
Amendment to IAS 16 and IAS 38: Clarification of Acceptable Methods of Depreciation and Amortization The amendment to IAS 16 explicitly prohibits the use of revenue-based depreciation for property, plant and equipment. The amendment to IAS 38 introduces the rebuttable presumption that, for intangible assets, the revenue-based amortization method is inappropriate and establishes two limited exceptions. | | | | Annual periods beginning on or after January 1, 2016. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-14
| | | | |
Standards, Interpretations and Amendments | | | | Mandatory Application for: |
| | |
Amendment to IAS 27: Equity Method in Separate Financial Statements This amendment allows entities to use the equity method to account for investments in subsidiaries, joint ventures and associates in their separate financial statements. The objective of the amendment is to minimize the costs associated with complying with IFRS, particularly for those entities applying IFRS for the first time, without reducing the information available to investors. | | | | Annual periods beginning on or after January 1, 2016. |
| | |
Amendment to IAS 1: Disclosure Initiative The IASB has issued amendments to IAS 1 as part of its principal initiative to improve the presentation and disclosure of information in financial statements. These improvements are designed to assist companies in applying professional judgment to determine what type of information to disclose in their financial statements. | | | | Annual periods beginning on or after January 1, 2016. |
| | |
Amendment to IFRS 10, IFRS 12 and IAS 28: Investment Entities, Application of the Consolidation Exception The modifications, which have a restricted scope, introduce clarifications to the requirements for the accounting of investment entities. The modifications also provide relief in some circumstances, which will reduce the costs of applying the Standards. | | | | Annual periods beginning on or after January 1, 2016. |
The amendments and improvements to the standards, which came into effect on January 1, 2016, had no significant effect on the interim consolidated financial statements of Enersis Américas and its subsidiaries.
| b) | Accounting pronouncements in effect from January 1, 2017, 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:
| | | | |
Standards, Interpretations and Amendments | | | | Mandatory application for: |
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. | | | | Annual periods beginning on or after 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. | | | | Annual periods beginning on or after January 1, 2017. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-15
| | | | |
Standards, Interpretations and Amendments | | | | Mandatory application for: |
| | |
IFRS 9: Financial Instruments This is the final version of the standard issued in July 2014 and which completes the IASB project to replace IAS 39 “Financial Instruments: Recognition and Measurement.” This project was divided into 3 phases: Phase 1 – Classification and measurement of financial assets and financial liabilities. This introduces a logical focus for the classification of financial assets driven by cash flow characteristics and the business model. This new model also results in a single impairment model being applied to all financial instruments. Phase 2 – Impairment methodology. The objective is a more timely recognition of expected credit losses. The standard requires entities to account for expected credit losses from the time when financial instruments are first recognized in the financial statements. Phase 3 – Hedge accounting. This establishes a new model aimed at reflecting better alignment between hedge accounting and risk management activity. Also included are enhancements to required disclosures. This final version of IFRS 9 replaces the previous versions of the Standard. | | | | Annual periods beginning on or after January 1, 2018. |
| | |
IFRS 15: Revenue from Contracts with Customers | | | | |
This new standard and the subsequent clarifications issued by the IASB applies to all contracts with customers except leases, financial instruments and insurance contracts. Its purpose is to make financial information more comparable, and it provides a new model for revenue recognition and more detailed requirements for contracts with multiple obligations. It also requires more itemized information. This standard will replace IAS 11 “Construction Contracts” and IAS 18 “Revenue” as well as their interpretations (IFRIC 13, IFRIC 15, IFRIC 18 and SIC 31). | | | | Annual periods beginning on or after January 1, 2018. |
| | |
Amendment to IFRS 15: Revenue from Contracts with Customers | | | | |
This amendment was issued to clarify the requirements of IFRS 15 and to provide some transitional relief for companies that are implementing this new Standard. | | | | Annual periods beginning on or after January 1, 2018. |
| | |
Amendment to IFRS 2: Classification and Measurement of Share-based Payment Transactions | | | | |
The amendments provide specific accounting requirements for: (i) the effects of vesting and non-vesting conditions on the measurement of cash-settled share-based payments; ii) share-based payment transactions with a net settlement feature for withholding tax obligations; and iii) a modification to the terms and conditions of a share-based payment that changes the classification of the transaction from cash-settled to equity-settled | | | | Annual periods beginning on or after January 1, 2018. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-16
| | | | |
Standards, Interpretations and Amendments | | | | Mandatory application for: |
IFRS 16: Leases | | | | |
| | |
This new standard provides a definition of a lease contract and specifies the accounting treatment for the assets and liabilities originated under those contracts from both lessor and lessee perspective. Lessor accounting remains largely unchanged from its predecessor IAS 17, Leases. However, for lessee accounting, the new standard requires recognition of a right of use assets and a corresponding liability, similar to finance lease accounting under IAS 17, for most lease contracts. | | | | Annual periods beginning on or after January 1, 2019. |
| | |
Amendment to IFRS 10 and IAS 28: Sale or Contribution of Assets | | | | |
| | |
The amendment corrects an inconsistency between IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in Associates and Joint Ventures” relating to the accounting treatment of the sale or contributions of assets between an Investor and its Associate or Joint Venture. The IASB decided to postpone the effective date of application of the amendment, until obtaining the results of its research Project on the equity method of accounting. | | | | Effective date deferred indefinitely. |
The Group is assessing the impact of applying IFRS 9, IFRS 15 and IFRS 16 upon effective application. In Management’s opinion, the future application of the other new standards and amendments is not expected to have a significant effect on the consolidated financial statements of Enersis Américas and its subsidiaries.
2.3 Responsibility for the information, judgments and estimates provided
The Company’s Board of Directors is responsible for the information contained in these interim consolidated financial statements and expressly states that all IFRS principles and standards have been fully implemented.
In preparing the interim consolidated financial statements, certain judgments and estimates made by the Group’s Management have been used to quantify some of the assets, liabilities, income, expenses and commitments recognized in these consolidated financial statements.
The most important areas were critical judgment was required are:
| • | | In a service concession agreement, the decision as to whether a grantor controls or regulates which services the operator should provide, to whom and at what price. These are essential factors when applying IFRIC 12 (see Note 3.c.1). |
| • | | The identification of Cash Generating Units (CGU) for impairment testing (see Note 3.d). |
| • | | The hierarchy of inputs used to measure assets and liabilities at fair value (see Note 3.g) |
The estimates refer basically to:
| • | | The valuations performed to determine the existence of impairment losses among assets and goodwill (see Note 3.d). |
| • | | The assumptions used to calculate the actuarial liabilities and obligations to employees, such as discount rates, mortality tables, salary increases, etc. (see Notes 3.l.1 and 22). |
| • | | The useful lives of property, plant and equipment and intangible assets (see Notes 3.a and 3.c). |
| • | | The assumptions used to calculate the fair value of financial instruments (see Notes 3.g and 19). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-17
| • | | Energy supplied to customers whose meter readings are pending. |
| • | | Certain assumptions inherent in the electricity system affecting transactions with other companies, such as production, customer billings, energy consumption, etc. that allow for estimating electricity system settlements that must occur on the corresponding final settlement dates, but that are pending as of the date of issuance of the consolidated financial statements and could affect the balances of assets, liabilities, income and expenses recognized in the financial statements (see Appendix 6.2). |
| • | | The probability that uncertain or contingent liabilities will be incurred and their related amounts (see Note 3.l). |
| • | | Future disbursements for the closure of facilities and restoration of land, as well as the discount rates to be used (see Note 3.a). |
| • | | The tax results of the various subsidiaries of the Group that will be reported to the respective tax authorities in the future, and that have served as the basis for recording different balances related to income taxes in these interim consolidated financial statements (see Note 3.o). |
| • | | The fair values of assets acquired and liabilities assumed, and any pre-existing interest in an entity acquired in a business combination. |
Although these judgments and estimates have been based on the best information available on the issuance date of these interim 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.
2.4 Subsidiaries
Subsidiaries are defined as those entities controlled either, directly or indirectly, by Enersis Américas. Control is exercised if, and only if, the following conditions are met: Enersis Américas has i) power over the subsidiary; ii) exposure or rights to variable returns from these entities; and iii) the ability to use its power to influence the amount of these returns.
Enersis Américas has power over its subsidiaries when it holds the majority of the substantive voting rights or, should that not be the case, when it has rights granting the practical ability to direct the entities’ relevant activities, that is, the activities that significantly affect the subsidiary’s results.
The Group will reassess whether or not it controls a subsidiary if the facts and circumstances indicate that there are changes to one or more of the three elements of control listed above.
Subsidiaries are consolidated as described in note 2.7.
Appendix 1. “Enersis Américas Group Entities” to these interim consolidated financial statements describes the relationship of Enersis Américas with each of its subsidiaries.
2.4.1 Changes in the scope of consolidation
On March 1, 2016, as part of the corporate reorganization and as a result of the spin-off described in Note 5.1, all subsidiaries that were part of the generation and distribution businesses in Chile have been deconsolidated. The effects of this transaction in the interim consolidated financial statements as of June 30, 2016 are described in Note 5.1.
The accompanying notes are an integral part of these interim consolidated financial statements
M-18
2.4.2 Consolidated companies with an economic equity interest of less than 50%
Although the Group holds less than 50% of economic equity interest in the companies Comercializadora de Energía S.A. (Codensa) and Empresa Generadora de Energía Eléctrica S.A. (Emgesa), 48.40% and 37.73%, respectively, they are considered as subsidiaries since Enersis Américas exercises control over the entities through contracts or agreements with shareholders, or as a consequence of their structure, composition and shareholder classes. The Group holds 57.15% and 56.43% of the voting shares of Codensa and Emgesa, respectively.
2.5 Investments in associates and joint arrangements
Associates are those in which Enersis Américas, either directly or indirectly, exercises significant influence.
Significant influence is the power to participate in the financial and operational policy decisions of the associate but is not control or joint control over those policies. In assessing significant influence, the Group takes into account the existence and effect of potential exercisable voting rights or convertible at the end of each reporting period, including potential voting rights held by Enersis Américas or other entities. In general, significant influence is presumed to be those cases in which the Group has an ownership interest of more than 20%.
Associates incorporated to the consolidated financial statements using the equity method, as described in note 3.h.
Appendix 3. “Associated Companies and Joint Ventures” to these interim consolidated financial statements describes the relationship of Enersis Américas with each of these companies.
2.6 Investments in joint arrangements
Joint arrangements are defined as those entities in which the Group exercises control under an agreement with other shareholders and jointly with them, in other words, when decisions on the entities’ relevant activities require the unanimous consent of the parties sharing control.
Depending on the rights and obligations of the parties, joint arrangements are classified as:
| • | | Joint ventures: an agreement whereby the parties exercising joint control have rights to the entity’s net assets. Joint ventures are incorporated to the consolidated financial statements using the equity method, as described in note 3.h. |
| • | | Joint operation: an agreement whereby the parties exercising joint control have rights to the assets and obligations with respect to the liabilities relating to the arrangement. Joint operations are incorporated to the consolidated financial statements recognizing the interest in the assets and liabilities held in the joint operation. |
In determining the type of joint arrangement in which it is involved, the management of the Group assesses its rights and obligations arising from the arrangement by considering the structure and legal form of the arrangement, the terms agreed by the parties in the contractual arrangement and, when relevant, other facts and circumstances. If facts and circumstances change, the Group reassesses whether the type of joint arrangement in which it is involved has changed.
Currently, Enersis Américas is not involved in any joint arrangement that qualifies as a joint operation.
Appendix 3. “Associated Companies and Joint Ventures” to these interim consolidated financial statements describes the relationship of Enersis Américas with each of these companies.
The accompanying notes are an integral part of these interim consolidated financial statements
M-19
2.6 Basis of consolidation and business combinations
The subsidiaries are consolidated and all their assets, liabilities, income, expenses, and cash flows are included in the consolidated financial statements once the adjustments and eliminations from intragroup transactions have been made.
The comprehensive income of subsidiaries is included in the consolidated comprehensive income statement from the date when the parent company obtains control of the subsidiary and until the date on which it loses control of the subsidiary.
The operations of the parent company and its subsidiaries have been consolidated under the following basic principles:
| 1. | At the date the parent obtains control, the subsidiary’s assets acquired and its liabilities assumed are recorded at fair value, 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 interests exceeds the fair value of the net assets acquired, this difference is recorded as goodwill. In the case of a bargain purchase, 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. |
For each business combination, the Group chooses whether to measure the non-controlling interests in the acquiree at fair value or at the proportional share of the net identifiable assets acquired.
If the fair value of all assets acquired and liabilities assumed at the acquisition date has not been completed, the Group reports the provisional values recorded. During the measurement period, which shall not exceed one year from the acquisition date, the provisional values recognized will be adjusted retrospectively and additional assets or liabilities will be recognized to reflect new information obtained on events and circumstances that existed on the acquisition date, but which were unknown to the management at that time.
For business combinations achieved in stages, the fair value of the equity interest previously held in the acquired company’s equity is measured on the date of acquisition and any gain or loss is recognized in the results for that period.
| 2. | 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. |
| 3. | The financial statements of foreign companies with functional currencies other than the Chilean peso are translated as follows: |
| a. | For assets and liabilities, the prevailing exchange rate on the closing date of the financial statements is used. |
| b. | For items in the comprehensive income statement, the average exchange rate for the period is used (unless this average is not a reasonable approximation of the cumulative effect of the exchange rates in effect on the dates of the transactions, in which case the exchange rate in effect on the date of each transaction is used). |
| c. | Equity remains at the historical exchange rate from the date of acquisition or contribution, and retained earnings at the average exchange rate at the date of origination. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-20
| d. | Exchange differences arising in translation of financial statements are recognized in the item “Foreign currency translation gains (losses)” within the consolidated statement of comprehensive income: Other comprehensive income (see Note 23.2). |
| 4. | Balances and transactions between consolidated companies were fully eliminated in the consolidation process. |
| 5. | Changes in interests in subsidiaries that do not result in obtaining or losing control are recognized as equity transactions, and the carrying amount of the controlling and non-controlling interests is adjusted to reflect the change in relative interest in the subsidiary. Any difference that may exist, between the value for which a non-controlling interest is adjusted and the fair value of a compensation paid or received, is recognized directly in Equity attributable to the shareholders of Enersis Américas. |
| 6. | Business combinations under common control are recorded using, as a reference, the ‘pooling of interest’ method. Under this method, the assets and liabilities involved in the transaction remain reflected at the same carrying amount at which they were recorded in the ultimate controlling company, although subsequent accounting adjustments may need to be made to align the accounting policies of the companies involved. |
Any difference between the assets and liabilities contributed to the consolidation and the compensation given is recorded directly in Net equity as a debit or credit to other reserves. The Group does not apply retrospective accounting recognition of business combinations under common control.
3. | ACCOUNTING POLICIES APPLIED |
The main accounting policies used in preparing the accompanying interim consolidated financial statements are the following:
a) Property, plant and equipment
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 qualified assets, which require a substantial period of time before being ready for use such as, for example, electricity generation or distribution facilities. The Group defines “substantial period” as one that exceeds twelve months. 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. (See Note 15.b.1) |
| • | | Employee expenses directly related to construction in progress. (See Note 15.b.2) |
| • | | Future disbursements that the Group 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 or restoration. The Group 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 (see Note 21). |
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.
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.
The accompanying notes are an integral part of these interim consolidated financial statements
M-21
Expenditures for periodic maintenance, conservation and repair are recognized directly as an expense for the period in which they are incurred.
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 where the companies expect to use the assets. Useful life estimates and residual values are reviewed on an annual basis and if appropriate adjusted prospectively.
The following table sets forth the main categories of property, plant and equipment with their respective estimated useful lives:
| | |
Categories of Property, plant and equipment | | Years of estimated useful life |
Buildings | | 10 – 85 |
Plant and equipment | | 1 – 90 |
IT equipment | | 3 – 15 |
Fixtures and fittings | | 3 – 75 |
Motor vehicles | | 5 – 20 |
Additionally, the following table sets for more details on the useful lives of plant and equipment items:
| | | | |
Categories of Property, plant and equipment | | Years of estimated useful life | |
Generating facilities: | | | | |
Hydroelectric plants | | | | |
Civil engineering works | | | 10 – 90 | |
Electromechanical equipment | | | 10 – 80 | |
Coal/Fuel power plants | | | 10 – 40 | |
Combined cycle power plants | | | 10 – 50 | |
Distribution facilities: | | | | |
High-voltage network | | | 15 – 50 | |
Low- and medium-voltage network | | | 30 – 50 | |
Measuring and remote control equipment | | | 10 – 28 | |
Primary substations | | | 20 – 40 | |
Land is not depreciated since it has an indefinite useful life.
Regarding the administrative concessions held by the Group’s electric companies, the following table lists the remaining periods until expiration of the concessions that do not have an indefinite term:
| | | | | | | | | | | | |
Concession holder and operator | | Country | | Year concession started | | | Concession term | | | Remaining period to expiration |
Empresa Distribuidora Sur S.A. – Edesur (Distribution) | | Argentina | | | 1992 | | | | 95 years | | | 71 years |
Hidroeléctrica El Chocón S.A. (Generation) | | Argentina | | | 1993 | | | | 30 years | | | 7 years |
Transportadora de Energía S.A. (Transmission) | | Argentina | | | 2002 | | | | 85 years | | | 71 years |
Compañía de Transmisión del Mercosur S.A. (Transmission) | | Argentina | | | 2000 | | | | 87 years | | | 71 years |
Central Eléctrica Cachoeira Dourada S.A. (Generation) | | Brazil | | | 1997 | | | | 30 years | | | 11 years |
Central Generadora Termoeléctrica Fortaleza S.A (Generation) | | Brazil | | | 2001 | | | | 30 years | | | 15 years |
Compañía de Interconexión Energética S.A. (CIEN – Line 1) | | Brazil | | | 2000 | | | | 20 years | | | 4 years |
Compañía de Interconexión Energética S.A (CIEN – Line 2) | | Brazil | | | 2002 | | | | 20 years | | | 6 years |
The accompanying notes are an integral part of these interim consolidated financial statements
M-22
To the extent that the Group recognizes the assets as Property, plant and equipment, they are amortized over their economic life or the concession term, whichever is shorter, when the economic benefit from the asset is limited to its use during the concession term.
Any required investment, improvement or replacement made by the Group is considered in the impairment test to Property, plant, and equipment as a future contractual cash outflow that is necessary to obtain future cash inflow.
The Group’s management analyzed the specific contract terms of each of the aforementioned concessions, which vary by country, business activity and jurisdiction, and concluded that, with the exception of CIEN, there are no determining factors indicating that the grantor, which in every case is a government entity, controls the infrastructure and, at the same time, can continuously set the price to be charged for the services. These requirements are essential for applying IFRIC 12,Service Concession Arrangements, an interpretation that establishes how to recognize and measure certain types of concessions (See Note 3.c.1 for concession agreements within the scope of IFRIC 12).
On April 19, 2011, the subsidiary CIEN successfully completed its change in business model. Under the new agreement, the Government continues to control the infrastructure, but CIEN receives fixed payments, which puts it on an equal footing with a public transmission concession (with regulated prices). Under this business model, its concessions fall within the scope of IFRIC 12; however, the infrastructure has not been derecognized due to the fact that CIEN has not substantially transferred the significant risks and benefits to the Brazilian Government.
Gains or losses that arise from the sale or disposal of items of Property, plant and equipment are recognized as other gains (losses) in the comprehensive income statement and are calculated by deducting the net carrying amount of the asset and any sales costs from the consideration received in the sale.
b) Goodwill
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. If the accounting for a business combination is completed within the following year after the acquisition date, and so is 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 arising from acquisition of companies with functional currencies other than the Chilean peso is measured in the functional currency of the acquired company and translated to Chilean pesos using the exchange rate effective as of the date of the statement of financial position.
Goodwill is not amortized; instead, at the end of each reporting period or when there are indicators, the Company estimates whether any impairment has reduced its recoverable amount to an amount less than carrying amount and, if so, it is immediately adjusted for impairment (see Note 3.d).
c) Intangible assets other than goodwill
Intangible assets are initially recognized at their acquisition cost or production cost, and are subsequently measured at their cost, net of accumulated amortization and impairment losses they may have experienced.
Intangible assets are amortized on a straight line basis during their useful lives, starting from the date when they are ready for use, except for those with an indefinite useful life, which are not amortized. As of June 30, 2016 and December 31, 2015, there were no significant amounts in intangible assets with an indefinite useful life.
The accompanying notes are an integral part of these interim consolidated financial statements
M-23
The criteria for recognizing these assets’ impairment losses and, if applicable, recovery of impairment losses recorded in previous fiscal years are explained in letter d) of this Note.
An intangible asset is derecognized on disposal, or when no future economic benefits are expected from use or disposal.
Gains or losses arising from derecognition of an intangible asset, measured as the difference between the net disposal proceeds and the carrying amount of the asset are recognized in profit or loss when the asset is derecognized.
c.1) Concessions
Public-to-private service concession agreements are recognized according to IFRIC 12, “Service Concession Agreements.” This accounting interpretation applies if:
| a) | The grantor controls or regulates which services the operator should provide with the infrastructure, to whom it must provide them, and at what price; and |
| b) | The grantor controls – through ownership, beneficial entitlement, or otherwise – any significant residual interest in the infrastructure at the end of the term of the agreement. |
If both of the above conditions are met simultaneously, the consideration received by the Group for the constructed infrastructure is initially recognized at its fair value, as either an intangible asset when the Group receives the right to charge users of the public service, as long as these charges are conditional on the degree to which the service is used; or as a financial asset when the Group has an unconditional contractual right to receive cash or another financial asset directly from the grantor or from a third party.
The Group recognizes the contractual obligations assumed for maintenance of the infrastructure during its use, or for its return to the grantor at the end of the concession agreement within the conditions specified in the agreement, as long as it does not involve an activity that generates income, in accordance with the Group’s accounting policy to recognized provisions (see Note 3.l).
Finance expenses attributable to the concession agreements are capitalized based on criteria established in Note 3 a) above, provided that the Group has a contractual right to receive an intangible asset. No finance expenses were capitalized during the periods ended June 30, 2016 and 2015.
The Enersis Américas’ subsidiaries that have recognized an intangible asset from their service concession agreements are the following:
| | | | | | | | | | | | |
Concession holder and operator | | Country | | | Year concession started | | | Concession term | | Period remaining to expiration |
Ampla Energía e Serviços S.A. (*) (Distribution) | | | Brazil | | | | 1996 | | | 30 years | | 11 years |
Companhia Energética do Ceará S.A. (*) (Distribution) | | | Brazil | | | | 1997 | | | 30 years | | 12 years |
| (*) | Considering that part of the rights acquired by our subsidiaries is unconditional, an available-for-sale financial asset has been recognized (see Notes 3.f.1 and 7). |
At the end of each concession period it can be renewed at the discretion of the granting authority, otherwise all assets and facilities will be returned to the Government or its designee, upon reimbursement for investments made and not yet amortized.
c.2) Research and development expenses
The Group recognizes in the statement of financial position the costs incurred in a project’s development phase as intangible assets as long as the project’s technical feasibility and economic returns are reasonably assured.
The accompanying notes are an integral part of these interim consolidated financial statements
M-24
Research expenditures are recognized in the consolidated statement of comprehensive income when incurred.
c.3) Other intangible assets
These intangible assets correspond primarily to computer software, water rights, and easements. They are initially recognized at acquisition or production cost and are subsequently measured at cost less accumulated amortization and impairment losses, if any.
Computer software programs are amortized, on average, over five years. Certain easements and water rights have indefinite useful lives and are therefore not amortized, while others have useful lives ranging from 40 to 60 years, depending on their characteristics, and they are amortized over that term.
d) Impairment of non-financial assets
During the period, and principally at the end of each reporting period, or when there is necessary to present audited financial statements for a specific interim period, the Group 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 understood to be 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.
The 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 Group 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.
In general, these projections cover the next five years, estimating cash flows for subsequent years by applying reasonable growth rates which, in no case, are increasing rates nor exceed the average long-term growth rates for the particular sector and country in which the Company operates. As of June 30, 2016 and December 31, 2015, projections were extrapolated from the following rates:
| | | | | | |
Country | | Currency | | Growth rates (g) |
| | 06-30-2016 (*) | | 12-31-2015 |
Argentina | | Argentine peso | | 11.1%-12.6% | | 11.1% |
Brazil | | Real | | 5.0%-6.0% | | 4.1%-5.6% |
Peru | | Peruvian nuevo sol | | 3.2%-4.6% | | 3.1%-4.8% |
Colombia | | Colombian peso | | 4.1%-5.3% | | 3.5%-5.2% |
These cash flows are discounted to calculate their present value at a pre-tax rate that covers the cost of capital for the business activity and the geographic area in which it is being carried out. The time value of money and the risk premiums generally used among analysts for the business activity and the geographic zone are taken into account to calculate the pre-tax rate.
The accompanying notes are an integral part of these interim consolidated financial statements
M-25
The following are the pre-tax discount rates applied as of June 30, 2016 and December 31, 2015, expressed in nominal terms:
| | | | | | | | | | | | | | | | | | |
Country | | Currency | | June 2016 (*) | | | December 2015 | |
| | Minimum | | | Maximum | | | Minimum | | | Maximum | |
Argentina | | Argentine peso | | | 25.5 | % | | | 46.9 | % | | | 32.7 | % | | | 39.4 | % |
Brazil | | Real | | | 13.0 | % | | | 22.9 | % | | | 11.1 | % | | | 21.1 | % |
Peru | | Peruvian nuevo sol | | | 7.7 | % | | | 13.9 | % | | | 7.3 | % | | | 13.5 | % |
Colombia | | Colombian peso | | | 10.0 | % | | | 15.0 | % | | | 8.5 | % | | | 15.1 | % |
If the recoverable amount of the CGU is less than the net carrying amount of the asset, the corresponding impairment loss is recognized for the difference, and charged to “Reversal of impairment loss (impairment loss) recognized in profit or loss” in the consolidated statement of comprehensive income. The impairment is first allocated to the CGU’s goodwill carrying amount, if any, and then to the other assets comprising it, prorated on the basis of the carrying amount of each one, limited to its fair value less costs of disposal, or its value in use; a negative amount may not be obtained.
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 and crediting profit or loss, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognized for the asset. In the case of goodwill, impairment losses are not reversed.
e) Leases
In order to determine whether an arrangement is, or contains, a lease, Enersis Américas assesses the economic substance of the agreement, to assess whether fulfillment of the arrangement depends on the use of a specific asset and whether the agreement conveys the right to the use of the asset. If both conditions are met, at the inception of the arrangement the Company separates the payments and other considerations relating to the lease, at their fair values, from those corresponding to the other components of the arrangement.
Leases that substantially transfer all of the risks and rewards of ownership to the Company are classified as finance leases. All other leases are classified as operating leases.
Finance leases in which the Group acts as a lessee are recognized at the inception of the arrangement. At that time, the Group records an asset based on the nature of the lease and a liability for the same amount, equal to the fair value of the leased asset or the present value of the minimum lease payments, if the latter is lower. Subsequently, the minimum lease payments are apportioned between finance expenses and reduction of the lease obligation. Finance expenses are recognized in the income statement and allocated over the lease term, so as to obtain a constant interest rate for each period over the remaining balance of the liability. Leased assets are depreciated on the same terms as other similar depreciable assets, as long as there is reasonable certainty that the lessee will acquire ownership of the asset at the end of the lease. If no such certainty exists, the leased asset is depreciated over the shorter term of the useful lives of the asset and the lease term.
In the case of operating leases, payments are recognized as an expense in the case of the lessee and as income in the case of the lessor, both on a straight-line basis, over the term of the lease unless another type of systematic basis of distribution is deemed more representative.
The accompanying notes are an integral part of these interim consolidated financial statements
M-26
f) Financial instruments
Financial instruments are contracts that give rise to both a financial asset in one entity and a financial liability or equity instrument in another entity.
f.1) Financial assets other than derivatives
The Group classifies its financial assets other than derivatives, whether permanent or temporary, except for investments accounted for using the equity method (See Notes 3.h and 12) and non-current assets held for sale (See Note 3.j), into four categories:
| • | | Loans and account receivables: Trade and other receivables and accounts receivable from related parties are recognized at amortized cost, which is the initial fair value less principal repayments made, plus accrued and uncollected interest, calculated using the effective interest method. |
The effective interest method is used to calculate the amortized cost of a financial asset or liability (or group of financial assets or financial liabilities) and of allocating finance income or cost over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash flows to be received or paid through the expected life of the financial instrument (or, when appropriate, over a shorter period) to the net carrying amount of the financial asset or financial liability.
| • | | Held-to-maturity investments: Investments that the Group intends to hold and is capable of holding until their maturity are accounted for at amortized cost as defined in the preceding paragraph. |
| • | | Financial assets at fair value through profit or loss: This includes the trading portfolio and those financial assets that have been designated as such upon initial recognition and that are managed and evaluated on a fair value basis. They are measured in the consolidated statement of financial position at fair value, with changes in value recognized directly in profit or loss when they occur. |
| • | | Available-for-sale financial assets: These are financial assets specifically designated as available-for-sale or that do not fit within any of the three preceding categories. They are mainly all financial investments in equity instruments and financial assets in accordance with IFRIC 12 “Service Concession Arrangements” (see Note 7). |
These investments are recognized in the consolidated statement of financial position at fair value when it can be reliably determined. For equity interests in unlisted companies or companies with lower levels of liquidity, normally the fair value cannot be reliably determined. When this occurs, those equity interests are measured at acquisition cost or a lesser amount if evidence of impairment exists.
Changes in fair value, net of taxes, are recognized in the consolidated statement of comprehensive income: Other comprehensive income, until the investments are disposed of, at which date the amount accumulated in this account for that investment is reclassified to profit or loss.
If the fair value is lower than the acquisition cost, and if there is objective evidence that the asset has been more than temporarily impaired, the difference is recognized directly in profit or loss.
Purchases and sales of financial assets are accounted for using their trade date.
f.2) Cash and cash equivalents
This item within the consolidated statement of financial position includes cash and bank balances, time deposits, and other highly liquid investments (with a maturity of 90 days or less from its acquisition date) that are readily convertible to cash and are subject to insignificant risk of changes in value.
The accompanying notes are an integral part of these interim consolidated financial statements
M-27
f.3) Impairment of financial assets
The following criteria are used to determine if a financial asset has been impaired:
| • | | For trade receivables in the electricity generation, transmission and distribution segments, the Company’s policy is to recognized impairment losses when there is objective evidence that the balance will not be recoverable. In general terms, the Group’s entities has a defined policy to recognize an allowance for impairment losses based on aging of past-due balances, except in those cases where a specific collective basis analysis is recommended, such as in the case of receivables from government-owned companies (See Note 8). |
| • | | In the case of receivables of a financial nature, that are included in the “Loan and receivables” and “Investment held-to-maturity”, impairment is determined on case-by-case basis and is measured as the difference between the carrying amount and the present value of the future estimated cash flows discounted at the original effective interest rate (See Notes 7 and 19). |
| • | | For financial investments available-for-sale, the criteria for impairment applied are described in Note 3.f.1 |
f.4) Financial liabilities other than derivatives
Financial liabilities are recognized based on cash received, net of any costs incurred in the transaction. In subsequent periods, these obligations are measured at their amortized cost, using the effective interest method (see Note 3.f.1).
In the particular case that a liability is the hedged item in a fair value hedge, as an exception, such liability will be measured at its fair value for the portion of the hedged risk.
In order to calculate the fair value of debt, both when it is recorded in the statement of financial position and for fair value disclosure purposes as shown in Note 19, debt has been divided into fixed interest rate debt (hereinafter “fixed-rate debt”) and variable interest rate debt (hereinafter “floating-rate debt”). Fixed-rate debt is that on which fixed-interest coupons established at the beginning of the transaction are paid explicitly or implicitly over its term. Floating-rate debt is that issued at a variable interest rate, i.e., each coupon is established at the beginning of each period based on the reference interest rate. All debt has been measured by discounting expected future cash flows with a market interest rate curve based on the payment currency.
f.5) Derivative financial instruments and hedging transactions
Derivatives held by the Group are primarily transactions entered into to hedge interest and/or exchange rate risk, intended to eliminate or significantly reduce these risks in the underlying transactions being hedged.
Derivatives are recognized at fair value as of the date of the statement of financial position as follows: if their fair value is positive, they are recognized within “Other financial assets”; and if their fair value is negative, they are recognized within “Other financial liabilities.” For derivatives on commodities, the positive value is recorded in “Trade and other receivables,” and negative fair values are recognized in “Trade and other liabilities.”
Changes in fair value are recognized directly in profit or loss except when the derivative has been designated for accounting purposes as a hedging instrument and all of the conditions established under IFRS for applying hedge accounting are met, including that the hedge be highly effective. In this case, changes are recognized as follows:
| • | | Fair value hedges: The underlying portion for which the risk is being hedged is measured at its fair value and the hedging instrument are measured at fair value, and any changes in the value of both items are recognized in the comprehensive income statement by offsetting the effects within the same comprehensive income statement account. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-28
| • | | Cash flow hedges: Changes in the fair value of the effective portion of derivatives are recorded in an equity reserve known as “Reserve for cash flow hedges.” The cumulative loss or gain in this reserve is reclassified to the comprehensive income statement to the extent that the underlying item impacts the comprehensive income statement offsetting the effect in the same comprehensive income statement account. Gains or losses from the ineffective portion of the hedge relationship are recognized directly in the comprehensive income statement. |
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%.
The Group does not apply hedge accounting to its investments abroad.
As a general rule, long-term commodity purchase or sale agreements are recognized in the consolidated statement of financial position at their fair value at the end of each reporting period, recognizing any differences in value directly in profit or loss, except for, when all of the following conditions are met:
| • | | The sole purpose of the agreement is for the Group’s own use, which is understood, in the case of fuel purchase agreements its used to generate electricity; in the case of electrical energy purchased for sale, its sale to the end-customer; and in the case of electricity sales its sales to the end-customer. |
| • | | The Group’s future projections evidence the existence of these agreements for its own use. |
| • | | Past experience with agreements evidence that they have been utilized for the Group’s own use, except in certain isolated cases for exceptional reasons or reasons associated with logistical issues have been used beyond the control and projection of the Group. |
| • | | The agreement does not stipulate settlement by differences and the parties have not made it a practice to settle similar contracts by differences in the past. |
The long-term commodity purchase or sale agreements maintained by the Group, which are mainly for electricity, fuel, and other supplies, meet the conditions described above. Thus, the purpose of fuel purchase agreements is to use them to generate electricity, the electricity purchase contracts are used to sell to end-customers, and the electricity sale contracts are used to sell the Company’s own products.
The Group also evaluates the existence of derivatives embedded in contracts or financial instruments to determine if their characteristics and risk are closely related to the principal contract, provided that when taken as a whole they are not being accounted for at fair value. If they are not closely related, they are recorded separately and changes in value are accounted for directly in the comprehensive income statement.
f.6) Derecognition of financial assets and liabilities
Financial assets are derecognized when:
| • | | The contractual rights to receive cash flows from the financial asset expire or have been transferred or, if the contractual rights are retained, the Group has assumed a contractual obligation to pay these cash flows to one or more recipients. |
| • | | The Group has substantially transferred all the risks and rewards of ownership of the financial asset, or, if it has neither transferred nor retained substantially all the risks and rewards, when it does not retain control of the asset. |
Transactions in which the Group retains substantially all the inherent risks and rewards of ownership of the transferred asset, it continues recognizing the transferred asset in its entirety and recognizes a financial liability for the consideration received. Transactions costs are recognized in profit and loss by using the effective interest method (see Note 3.f.1).
Financial liabilities are derecognized when they are extinguished, that is, when the obligation arising from the liability has been paid or cancelled, or has expired.
The accompanying notes are an integral part of these interim consolidated financial statements
M-29
f.7) Offsetting financial assets and liabilities
The Group offsets financial assets and liabilities and the net amount is presented in the statement of financial position when and only when:
| • | | There is a legally enforceable right to set off the recognized amounts; and |
| • | | There is an intention to settle on a net basis, or to realize the asset and settle the liability simultaneously. |
The right of set-off is enforceable in the normal course of business, in an event of default, and in the event of insolvency or bankruptcy, of one and all of the counterparties
f.8) Financial guarantee contracts
Financial guarantee contracts, such as guarantees given by the Group to third parties, are initially recognized at fair value, adjusting the transaction costs that are directly attributable to the issuance of the guarantee.
Subsequently to initial recognition, financial guarantee contracts are measured at the higher of:
| • | | the amount of the liability determined under accounting policy describe in Note 3.l; and |
| • | | the amount of the asset initially recognized less, if appropriate, any accumulated amortization recognized in accordance with the revenue recognition accounting policy (See Note 3.p). |
g) Measurement of fair value
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.
Fair value measurement assumes that the transaction to sell an asset or transfer a liability occurs in the principal market, namely, the market with the greatest volume and level of activity for that asset or liability. In the absence of a principal market, it is assumed that the transaction is carried out in the most advantageous market available to the entity, namely, the market that maximizes the amount that would be received on selling the asset or minimizes the amount that would be paid to transfer the liability.
In estimating fair value, the Group uses valuation techniques that are appropriate for the circumstances and for which there are sufficient data to conduct the measurement. The Group maximizes the use of relevant observable data and minimizes the use of unobservable data.
Considering the hierarchy of the data used in these valuation techniques, the assets and liabilities measured at fair value can be classified into the following levels:
| | |
Level 1: | | Quoted price (unadjusted) in active markets for identical assets or liabilities; |
| |
Level 2: | | Inputs other than quoted prices included within Level 1 that are observable for the assets or liabilities, either directly (i.e. as prices) or indirectly (i.e. derived from prices). The methods and assumptions used to determine the fair values at Level 2 by type of financial asset or financial liability take into consideration estimated future cash flows discounted at zero coupon interest rate curves for each currency. All the valuations described are carried out using external tools such as “Bloomberg���. |
| |
Level 3: | | Inputs for assets or liabilities that are not based on observable market data (unobservable inputs). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-30
The Group takes into account the characteristics of the asset or liability when measuring fair value, in particular:
| • | | For non-financial assets, fair value measurement takes into account the ability of a market participant to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use; |
| • | | For liabilities and equity instruments, the fair value measurement assumes that the liability would not be settled and an equity instrument would not be cancelled, or otherwise extinguished on the measurement date. The fair value of the liability reflects the effect of non-performance risk, namely, the risk that an entity will not fulfill the obligation, which includes but is not limited to, the Company’s own credit risk; |
| • | | For derivatives non-quoted in an organized market, the Group uses the discounted cash flow method and generally accepted options valuation models, based on current and future market conditions as of year-end. It also adjusts the value according to its own credit risk (Debt Valuation Adjustment, DVA), and the counterparty risk (Credit Valuation Adjustment, CVA). These CVA and DVA adjustments are measured on the basis of the potential future exposure of the instrument (creditor or borrower position) and the risk profile of both the counterparties and the Group itself. |
| • | | In the case of financial assets and financial liabilities with offsetting positions in market risks or counterparty credit risks, it is permitted to measure the fair value on a net basis. However, this must be consistent with the manner in which market participants would price the net risk exposure at the measurement date. |
Assets and liabilities measured at fair value are shown in Note 19.3.
h) Investments accounted for using the equity method
The Group’s interests in joint ventures and associates are recognized using the equity method.
Under the equity method, an investment in an associate or joint venture is initially recognized at cost. As of the acquisition date, the investment is recognized in the statement of financial position based on the share of its equity that the Group’s interest represents in its capital, adjusted for, if appropriate, the effect of transactions with Group’s entities, plus any goodwill generated in acquiring the entity. If the resulting amount is negative, zero is recorded for that investment in the statement of financial position, unless the Group has a present obligation (either legal or constructive) to support the investee’s negative equity situation, in which case a provision is recognized.
Goodwill from associates or joint ventures is included in the carrying amount of the investment. It is not amortized but is subject to impairment testing as part of the overall investment carrying amount when impairment indicators exist.
Dividends received from these investments are deducted from the carrying amount of the investment, and any profit or loss obtained from them to which the Group is entitled based on its ownership interest is recognized under “Share of profit (loss) of associates accounted for using equity method.”
Appendix 3: “Associated Companies and Joint Ventures” to these interim consolidated financial statements, provides information about the relationship of Enersis Américas with each of these entities.
i) Inventories
Inventories are measured at their weighted average acquisition price or the net realizable value, whichever is lower.
The net realizable value is the estimated selling price in the ordinary course of business less the estimated costs necessary to make the sale.
The accompanying notes are an integral part of these interim consolidated financial statements
M-31
j) Non-current assets (or disposal groups) classified as held for sale or as held for distribution to owners and discontinued operations
Non-current assets, including property, plant and equipment; intangible assets; investments accounted for using the equity method, joint ventures, and disposal groups (a group of assets to be disposed of and the liabilities directly associated with those assets), are classified as:
| • | | Held for sale, if their carrying amount will be recovered principally through a sale transaction rather than through continuing use |
| • | | Held for distribution to owners, when the Company is committed to distribute the asset (or disposal group) to the owners. |
For the above classification, the assets must be available for immediate sale or distribution in their present condition and its sale or distribution is highly probable. For this transaction to be considered highly probable, management must be committed to the sale or distribution and actions to complete the transaction must have been initiated and should be expected to be completed within one year from the date of classification.
Actions required to complete the sale or distribution plan should indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn. The probability of shareholders’ approval (if required in the jurisdiction) should be considered as part of the assessment of whether the sale or distribution is highly probable.
Non-current assets or disposal groups held-for-sale or held for distribution to owners are measured at the lower of their carrying amount and fair value less costs to sell or costs to distribute, as appropriate.
Depreciation and amortization on these assets cease when they meet the criteria to be classified as non-current assets held for sale or held for distribution to owners.
Assets that are no longer classified as held for sale or held for distribution to owners, or are no longer part of a disposal group, are measured at the lower of their carrying amounts before being classified as held for sale or held for distribution less any depreciations, amortizations or revaluations that would have been recognized if they had not been classified as held for sale or held for distribution to owners and their recoverable amount at the date of subsequent decision where would be reclassified as non-current assets.
Non-current assets held for sale and the components of the disposal groups classified as held for sale or held for distribution to owners are presented in the consolidated statement of financial position as a single line item within assets called “Non-current assets or disposal groups held for sale or for distribution to owners,” and the respective liabilities are presented as a single line item within liabilities called “Liabilities included in disposal groups held for sale or for distribution to owners.”
The Group classifies as discontinued operations those components of the Group that either have been disposed of, or are classified as held for sale, and:
| (i) | represents a separate major lines of business or geographical area of operations; |
| (ii) | is a part of a single coordinated plan to dispose a separate major line of business or geographical area of operations; or |
| (iii) | is a subsidiary acquired exclusively with a view to resale. |
The components of profit or loss after taxes from discontinued operations and the post-tax gain or loss recognized on the measurement to fair value less costs to sell or on the disposal of the assets or groups constituting the discontinued operation are presented as a single line item in the consolidated comprehensive income statement as “Income after tax from discontinued operations”.
The accompanying notes are an integral part of these interim consolidated financial statements
M-32
k) Treasury shares
Treasury shares are deducted from equity in the consolidated statement of financial position and measured at acquisition cost.
Gains and losses from the disposal of treasury shares are recognized directly in “Equity – Retained earnings”, without affecting profit or loss for the period. As of June 30, 2016 and December 31, 2015, there are no treasury shares, and no transactions with treasury shares were carried out during the six month period ended June 30, 2016, and the year ended December 31, 2015.
l) Provisions
Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an 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 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.
A contingent liability does not result in the recognition of a provision. Legal costs expected to be incurred in defending a legal claim are expensed as they are incurred. Significant contingent liabilities are disclosed unless the likelihood of an outflow of resources embodying economic benefits is remote.
l.1) Provisions for post-employment benefits and similar obligations
Some of the Group’s subsidiaries have pension and similar obligations to their employees. Such obligations, which combine defined benefits and defined contributions, are basically formalized through pension plans, except for certain non-monetary benefits, mainly electricity supply commitments, which, due to their nature, have not been externalized and are covered by the related in-house provisions.
For defined benefit plans, the cost of providing benefits is determined using the Projected Unit Credit Method, with actuarial valuations being carried out at the end of each reporting period. Past service costs relating to changes in benefits are recognized immediately.
The defined benefit plan obligations in the statement of financial position represent the present value of the accrued obligations, adjusted, once the fair value of the different plans’ assets has been deducted, if applicable.
For each of the defined benefit plans, any deficit between the actuarial liability for past services and the plan assets is recognized under line item “Provisions for employee benefits” within current and non-current liabilities in the consolidated statement of financial position, and any surplus is recognized under line item “Other financial assets” within non-current assets in the consolidated statement of financial position, provided that any surplus is recoverable by the Group, usually through a reduction in future contributions and taking into consideration the limit established in IFRIC 14, IAS 19 The limit on a defined benefit asset, minimum funding requirements, and their interaction.
The accompanying notes are an integral part of these interim consolidated financial statements
M-33
Actuarial gains and losses arising in the measurement of both the plan liabilities and the plan assets, including the limit in IFRIC 14, are recognized directly as a component of other comprehensive income.
Contributions to defined contribution benefit plans are recognized as an expense when the employees have rendered their services.
m) Translation of balances in foreign currency
Transactions carried out by each company in a currency other than its functional currency are recognized using the exchange rates prevailing as of the date of each transaction. During the period, any differences that arise between the prevailing exchange at the date of the transaction and the exchange rate as of the date of collection or payment are recognized as “Foreign currency exchange differences” in the statement of comprehensive income.
Likewise, at the end of each reporting period, receivable or payable balances denominated in a currency other than each company’s functional currency are translated using the closing exchange rate. Any differences are recognized as “Foreign currency exchange differences” in the statement of comprehensive income.
The Group has established a policy to hedge the portion of revenue from its subsidiaries that is directly linked to variations in the U.S. dollar, through obtaining financing in such currency. Exchange differences related to this debt, as they are cash flow hedge transactions, are recognized, net of taxes, as a component of other comprehensive income in item “Gains (losses) from cash flow hedge” and reclassified to profit or loss when the hedged cash flows impact profit or loss. This term has been estimated at ten years.
n) Current/non-current classification
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; and 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 Company have any obligations that mature in less than twelve months but can be refinanced over the long term at the Company’s discretion, through unconditionally available credit agreements with long-term maturities, such obligations are classified as long-term liabilities.
o) Income taxes
Income tax expense for the year is determined as the sum of current taxes from each of the Group’s subsidiaries and results from applying the tax rate to the taxable income for the year, after permitted deductions have been made, plus any changes in deferred tax assets and liabilities and tax credits, both for tax losses and deductions. Differences between the carrying amount and tax basis of assets and liabilities originate deferred tax asset and liability balances, which are calculated using the tax rates expected to apply when the assets and liabilities are realized or settled, based on tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax assets are recognized for all deductible temporary differences, tax losses and unused tax credits to the extent that it is probable that sufficient future taxable profits exist to recover the deductible temporary differences and make use of tax credits. Such deferred tax asset is not recognized if the deductible temporary difference arises from the initial recognition of an asset or liability that:
| • | | Did not arise from a business combination, and |
| • | | At initial recognition affected neither accounting profit nor taxable profit (loss). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-34
In respect of deductible temporary differences associated with investments in subsidiaries, associates and joint arrangements, deferred tax assets are recognized only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profits will be available against which the temporary differences can be utilized.
Deferred tax liabilities are recognized for all temporary differences, except those derived from the initial recognition of goodwill and those that arose from measuring investments in subsidiaries, associates and joint ventures in which the Group can control their reversal and where it is probable that they will not be reversed in the foreseeable future.
Current tax and changes in deferred tax assets or liabilities are recorded in profit or loss or in equity within the statement of financial position, depending on where the gains or losses that triggered these tax entries have been recognized.
Any tax deductions that can be applied to current tax liabilities are credited to earnings within the line item “Income tax expenses”, except when doubts exist about their tax realization, in which case they are not recognized until they are effectively realized, or when they correspond to specific tax incentives, in which case they are recorded as government grants.
At the end of each reporting period, the Company reviews the deferred taxes assets and liabilities recognized, and makes any necessary corrections based on the results of this analysis.
Deferred tax assets and deferred tax liabilities are offset in the statement of financial position if it has a legally enforceable right to set off current tax assets against current tax liabilities, and only when the deferred taxes relate to income taxes levied by the same taxation authority.
p) Revenues and expense recognition
Revenue is recognized when the gross inflow of economic benefits arising in the course of the Group’s ordinary activities in the period occurs, provided that this inflow of economic benefits results in an increase in total equity other than increases relating to contributions from equity participants and such benefits can be measured reliably.
Revenues and expenses are recognized on an accrual basis and depending on the type of transaction; the following criteria for recognition are taken:
| • | | Generation and transmission of electricity: 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. This revenue includes an estimate of the service provided and not billed until the closing date (see Note 2.3). |
| • | | Distribution of electricity: Revenue is recognized based on the amount of energy supplied to customers during the period, at prices established in the respective contracts or at prices stipulated in the electricity market by applicable regulations, as appropriate. This revenue includes an estimate of the energy supplied but not yet billed and for which customers’ meters have not been read yet (see Note 2.3). |
Revenue from rendering of services is only recognized when it can be estimated reliably, by reference to the stage of completion of the service rendered at the date of the statement of financial position.
Revenue from sales of goods is recognized based on the economic substance of the transaction and are recognized when all and each of the following conditions are met:
| • | | the entity has transferred to the buyer the significant risks and rewards of ownership of the goods; |
| • | | the entity retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; |
The accompanying notes are an integral part of these interim consolidated financial statements
M-35
| • | | the amount of revenue can be measured reliably; |
| • | | it is probable that the economic benefits associated with the transaction will flow to the entity; and |
| • | | the costs incurred or to be incurred in respect of the transaction can be measured reliably. |
Revenue is measured at the fair value of the consideration received or receivable that gives rise to the revenue.
In arrangements under which the Group will perform multiple revenue-generating activities (multiple-element arrangement), the recognition criteria are applied to the separately identifiable components of the transaction in order to reflect the substance of the transaction or to two or more transactions together when they are linked in such a way that the commercial effect cannot be understood without reference to the series of transactions as a whole. The Group excludes from revenue those gross inflows of economic benefits it receives when it acts as an agent or commission agent on behalf of third parties, and only recognizes as revenue economic benefits received for its own activity.
When goods or services are exchanged or swapped for goods or services of a similar nature and value, the exchange is not regarded as a revenue-generating transaction.
The Group recognizes the net amount of non-financial asset purchase or sale contracts that are settled for a net amount of cash or through some other financial instruments. Contracts entered into and maintained for the purpose of receiving or delivering these non-financial assets are recognized on the basis of the contractual terms of the purchase, sale, or usage requirements expected by the entity.
Interest income (expense) is recognized using the effective interest rate applicable to the outstanding principal to be amortized over the repayment period.
Expenses are recognized on an accruals basis, immediately in the event of expenditures that do not generate future economic benefits or when they not meet the requirements for recording them as assets.
q) Earnings per share
Basic earnings per share are calculated by dividing net income attributable to shareholders of the Parent Company by the weighted average number of ordinary shares outstanding during the period, excluding the average number of shares of the Parent Company held by other subsidiaries within the Group, if any.
Basic earnings per share for continuing and discontinued operations are calculated by dividing net income from continuing and discontinued operations attributable to shareholders of the Parent Company (the numerator) by the weighted average number of ordinary shares outstanding (the denominator) during the year, excluding the average number of shares of the Parent Company held by other subsidiaries within the Group, if any.
During the six month period ended June 30, 2016 and the year ended December 31, 2015, the Group did not engage in any transaction of any kind with potential dilutive effects leading to diluted earnings per share that could differ from basic earnings per share.
r) Dividends
Article 79 of the Chilean Companies Act establishes that, unless unanimously agreed otherwise by the shareholders of all issued shares, listed corporations must distribute a cash dividend to shareholders on an annual basis, pro rata to the shares owned or the proportion established in the company’s by-laws if there are preferred shares, of at least 30% of net income for each period, except when accumulated losses from prior years must be absorbed.
The accompanying notes are an integral part of these interim consolidated financial statements
M-36
As it is practically impossible to achieve a unanimous agreement given Enersis Américas’ highly fragmented share capital, at the end of each reporting period the amount of the minimum statutory dividend obligation to its shareholders is determined, net of interim dividends approved during the fiscal year, and then accounted for in “Trade and other current payables” and “Accounts payable to related companies”, as appropriate, and recognized in equity.
Interim and final dividends are deducted from equity as soon as they are approved by the competent body, which in the first case is normally the Company’s Board of Directors and in the second case is the Ordinary Shareholders’ Meeting.
s) Share issuance costs
Share issuance costs, only when they represent incremental expenses directly attributable to the transaction, are recognized directly in net equity as a deduction from “Share premiums,” net of any applicable taxes. If the share premium account has a zero balance or if the costs described exceed the balance, they are recognized in “Other reserves.”
t) Cash flow statement
The cash flow statement reflects changes in cash and cash equivalents that took place during the period, determined with the direct 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: the principal revenue-producing activities of the Group and other activities that cannot be 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 Group. |
u) Interim financial statements
The accompanying interim financial statements of the Combined Group as of June 30, 2016 and for the six months ended June 30, 2016 and 2015, have been prepared in accordance with International Accounting Standards No. 34,Interim Financial Reporting.
4. | SECTOR REGULATION AND ELECTRICITY SYSTEM OPERATIONS |
a) Regulatory framework
Argentina
Argentina has shown signs of intervention in the electricity market since the crisis of 2002. Under the previous regulations, generators sold to distributors at prices obtained from centralized calculations of the average spot market price. The distributers’ purchase price was the average price forecast for the next six months, called the Seasonal Price (Precio Estacional). Any differences between the Seasonal Price (the purchase price) and the actual spot price (the selling price) was charged to the Seasonal Fund (Fondo Estacional) managed by the Wholesale Electricity Market Administration Company (CAMMESA – Compañía Administradora del Mercado Mayorista Eléctrico).
The accompanying notes are an integral part of these interim consolidated financial statements
M-37
However, after the 2002 crisis, the authorities changed the price-setting criteria, bringing the marginal pricing system to an end. First, marginal prices were calculated without taking into consideration the natural gas shortages. In effect, despite the fact that generation is dispatched on the basis of the fuels actually used, Resolution SE 240/2003 establishes that the marginal price is to be calculated taking into consideration all of the generation units as if there were no restrictions in effect on natural gas supplies. In addition, the expense of water is not included in the calculations if its opportunity cost is higher than the cost of generating power with natural gas. Second, it established a spot price ceiling of Ar$120/MWh. However, CAMMESA pays the actual variable costs of the thermal plants that run on liquid fuels through the Temporary Dispatch Cost Overruns program.
In addition, as the dollarized economy was devalued and went back to the Argentine peso, payment for capacity fell from US$10 to Ar$10 per MWh. Capacity payments have subsequently risen slightly, to Ar$12 pesos.
Additionally, the freezing of prices paid by distributors caused a gap in relation to actual generation costs, resulting in various types of special agreements for recovering costs, in accordance with regulations in force.
It was in this context that the government announced in 2012 its plan to change the current regulatory framework for one based on an average cost scheme.
Resolution 95/2013 was published in March of 2013, significantly changing the system for generators’ remunerations and setting new prices for capacity depending on the type of technology used and availability. It also set new values for paying for non-fuel variable costs, as well as additional remuneration for energy generated.
In May 2013, the Group’s generating companies (Central Costanera, Hidroeléctrica El Chocón y Dock Sud) accepted the terms of Resolution SE 95/2013.
This resolution marked the end of marginal pricing as a payment system in the Argentine power generation market and established, instead, payment by type of technology and size of plant. For each case, it recognizes fixed costs (determined on the basis of fulfillment of availability) and variable costs, plus an additional remuneration (the two parts are determined on the basis of the energy generated). Part of the additional remuneration will be placed in a trust for future investments.
In principle, commercial management and fuel dispatch will be in the hands of CAMMESA; Terminal Market agreements cannot be extended or renewed, and large users, once their respective contracts are up, must purchase their supply from CAMMESA. However, the Energy Secretariat, in Note SE 1807/13, gave generators the opportunity to express their intention to continue handling collections for their entire contract portfolio, thus ensuring a certain amount of cash flow and a continuing relationship with the customer.
It is also important to mention that Central Costanera has availability contracts signed in 2012 that are still in effect, as well as combined cycle contracts (until 2015) and steam generation contracts (until 2019) that will enable the company to implement plan for investing in the Costanera plant generation units in order to optimize the reliability and availability of that plant. The contracts also include payment of the commitments under the Long-Term Service Agreement (LTSA) for the plant’s combined cycles.
Through Resolution 529/2014, the Energy Secretariat updated generators’ remuneration, which had been in effect since they were set in February 2013 under Resolution 95/2013. The new resolution increased recognition of fixed costs for combined cycle and large hydroelectric plants by 25% and adjusted variable costs by 41% for thermal plants and 25% for hydroelectric plants. A new variable remuneration was set for biodiesel-fired plants. The additional remuneration increased 25% for thermal plants, and a new charge of Ar$21/MWh was set for one-time maintenance for combined cycle and Ar$24/MWh for other thermal generation plants. The resolution is retroactive to February 2014.
The accompanying notes are an integral part of these interim consolidated financial statements
M-38
Through Resolution 482/2015, the Energy Secretariat updated generators’ remuneration, which had been in effect since they were set in February 2014 under Resolution 529/2014. The new resolution increased recognition of fixed costs for combined cycle and large hydroelectric plants by 28%, and 64% for mid-size hydroelectric plants. The variable costs were adjusted by 23%, hydroelectric plants are exempted of variable electric transmission payments and has been implemented a new incentive scheme for generation and operative effectiveness for thermal plants. The additional remuneration increased by 26% for thermal plants and 10% for mid-size hydroelectric plants. The cost for non-recurrent maintenance was increased by 17% and the same concept is created for hydro electrical plants in Ar$8/MWh. Finally, a new charge of Ar$15.8/MWh for thermal plants and Ar$6.3/MWh for hydro electrical plants was set for investments funding, which will be effective from February 2015 to December 2018 only for those generators participating in the projects. The new generation will have an additional remuneration equivalent to 50% of the direct additional remuneration based on technology for a 10-year period. The resolution is retroactive to February 2015.
On March 30, 2016, the Energy Secretariat through Resolution 22/2016 updated the generators’ remuneration in effect under Resolution 482/2015. The increases were applied retroactively to February 2016 to all remuneration concepts that are collected by the generators. The new resolution increased recognition of fixed costs for thermal plants by 70% and for hydroelectrical plants by 120%. The variable costs were adjusted by 40% for thermal and hydroelectrical plants. The cost for non-recurrent maintenance was increased by 60% for thermal plants and 25% for hydroelectrical plants, respectively. The additional remuneration was not updated. This new resolution is a temporary measure adopted until the new regulatory framework announced by the government become effective.
On the other hand, on March 22, 2016, the Energy Secretariat through Resolution 21/16 required to offer new capacity for thermal generation for the summer 2016/17, winter 2017 and Summer 2017/18 periods. The resolution stated that the offer cannot include, at the date the resolution was published, pre-existent generation units already interconnected to the SADI or that the capacity offered it was already committed in other agreements.
The 5-10 year contract will be entered into with CAMMESA as representative of MEM’s agents, the monthly remuneration for the capacity will be in US$/MW, while for energy generated with each fuel will be in US$/MWh, being the payment priority equivalent to that for payment of liquid fuel. The supply and/or the recognition of the fuel costs will be made based on current regulations, as appropriate. The minimum capacity at each interconnection node must not be less than 40MW and preferably must be of dual capacity for fuel consumption, with specific maximum consumption of up to 2,500 kcal/kWh. CAMMESA will inform the expected locations for generation between 50MW to 150MW.
The order of priority for the offers was based on increasing costs, therefore, the assessment formulas must be available to the bidders.
Brazil
Legislation in Brazil allows the participation of private capital in the electricity sector, upholds free competition among companies in electricity generation, and defines criteria to avoid certain levels of economic concentration and/or market practices that may cause a decline in free competition.
Based on the contract requirements as stated by distribution companies, the Ministry of Energy has been involved in planning the expansion of the electricity system, setting capacity quotas by technology on the one hand and, on the other, promoting separate tender processes for thermal, hydraulic or renewable energies, or directly holding tender processes for specific projects. The operation is being coordinated in a centralized fashion in which one independent operator coordinates centralized load dispatch based on variable production costs and seeks to guarantee to meet demand at the minimum cost for the system. The price at which transactions take place on the spot market is called the Difference Liquidation Price (Precio de Liquidación de las Diferencias, PLD).
The accompanying notes are an integral part of these interim consolidated financial statements
M-39
Generation companies sell their energy on the regulated or unregulated market through contracts, and they trade their surpluses or deficits on the spot market. The free market is aimed at large users, with a limit of 3,000 kW or 500 kW if they purchase energy produced with renewable resources.
In the unregulated market, suppliers and their clients directly negotiate energy purchase conditions. In the regulated market, in contrast, where distribution companies operate, energy purchases must go through a tender process coordinated by the National Electricity Agency (ANEEL). In this way, the regulated purchase price used in the determination of tariffs to end users is based on average prices of open bids, and there are separate bidding processes for existing and new energy. Bidding processes for new energy contemplate long-term generation contracts in which new generation projects must cover the growth of demand foreseen by distributors. The open bids for existing energy consider shorter contractual terms and seek to cover the distributors’ contractual needs arising from the expiry of prior contracts. Each bidding process is coordinated centrally. Authorities set maximum prices and, as a result, contracts are signed where all distributors participating in the process buy pro rata from each offering generator.
On November 25, 2014, the ANEEL approved the new PLD limits for 2015. The maximum limits (decreased from R$823 to R$388/MWh) and the minimum (increased from R$16 to R$30/MWh). The decision was the result of extensive debate, which began with Public Consultation number 09/2014 and later with Public Hearing number 54/2014.
The main effect of the new limit is to reduce the financial impact for distributors of potential future risks when contracting energy on the spot market, as in 2014 the spot price was at its maximum for much of the year. The new maximum price also mitigates the risk of unrecoverable economic and financial losses for generators, when production is below contract values. However, the possibility of selling excess energy at higher prices decreases. Currently generators can divide their excess energy across the months of the year, to boost their revenues by allocating more energy to those months where higher prices are expected, as the ceiling is lower.
Annually, the ANEEL confirms through Resolutions the minimum and maximum values for the PLD limits. In 2016, the maximum and minimum PLD limits are R$422.56/MWH and R$30.25/MWh, respectively. Such PLD limits reflect the estimated costs of the Itaipú mega hydro power plant, which will have a tariff of 25.78 US$/kW in 2016.
These regulatory mechanisms ensure the creation of regulatory assets, whose rate adjustment for deficits in 2014 will take place in the tariff adjustments starting in 2015 (March for Ampla and April for Coelce). This mechanism has existed since 2001, and is called the Compensation Clearing Account – Part A (Cuenta de Compensación de Valores – Parte A, “CVA”). They aimed to maintain consistent operating margins for the dealer by allowing tariff revenue due to the costs of Parcel A.
Compensation Clearing Account (“CVA” for its acronym in Portuguese) helps maintain stability in the market and enables the creation of deferred costs, which is compensated through tariff adjustments based on the fees necessary to compensate for deficits the previous year.
On December 10, 2014, an addendum was signed to the concession contract for distributors in Brazil (Ampla and Coelce), which allows these regulatory assets (CVA’s and others) to be included in indemnitee assets at the end of the concession, and if this is not possible over time, it allows compensation through tariffs. Therefore, the recognition for these regulatory assets/liabilities is allowed under IFRS.
Brazil continued to experience drought conditions throughout 2014. In November the system reached the maximum risk of energy rationing. The average reservoir levels were 1% lower than at the last rationing. However, the Government has stated that there is no risk to supply.
The Government has created the ACR account to cover the additional energy costs through bank loans to be paid within two years through the tariff. Distributors had used approximately 18 billion reals from the ACR
The accompanying notes are an integral part of these interim consolidated financial statements
M-40
account by December 31, 2014. However, this was not sufficient to cover the shortfall. In March 2015, a new loan was approved against the ACR account to cover the shortfall of November and December 2014. In addition, an extension in the payment period was approved for all loans, which currently will have to be paid in 54 months from November 2015.
In January 2015, based on the mismatches between the costs recognized in tariffs and actual costs other than those related to operations of the distribution entities, and increased inherent drought conditions costs, ANEEL began the application of a system (known as Tariffs Flags) of monthly charges over the tariff to the customers, provided that the marginal cost of the system is higher than the regulatory standard. The purpose of the regulator is to indicate the customers the generating cost of the following month, and paying in advance to the distribution companies an amount that would only be available in the next tariff review process.
The system consists of three levels of colored flags: Green, Yellow and Red as follows:
| | | | | | |
| | Description | | To be applied when CMO (R$/MWh) | �� | Additional Tariff (R$/MWh) |
Green | | Favorable generation of energy conditions | | <200 | | None |
Yellow | | Less favorable generation of energy conditions | | >200<388.48 | | + 0.025 |
Red | | Higher costs generation conditions | | >388.48 | | + 0.045 |
From January until reporting date, the values have been changing based on new expectations of future generation costs.
In summary, with this mechanism the generation cost that is currently transferred to the customer only once a year (when the annual tariff adjustment is performed) will generate a monthly variation and the customer can improve control over his/her electricity consumption. That is, the consumers will notice a lower tariff adjustment as they are paying a higher amount during the month. The flags system implemented by the ANEEL, is an accurate indicator of the actual cost of energy generated, allowing consumers a rational use of electrical energy.
Beginning on February 1, 2016, the Red flag was separated into to levels – R$3.00 and R$4.50 – applicable to a consumption of 100kWh. Also, the Yellow flag value was reduced from R$2.5 to R$1.5 applicable to a consumption of 100kWh (or portions). The improved conditions of the rain season in 2016 that increased the hydroelectrical reserves to its normal levels and the combined effects of a decrease in the demand and the addition of new power plants to the Brazilian electricity system, have led to a change in the Tariff Flags in the last months, so that in March 2016 the flag was Yellow and in April 2016 it was Green.
In 2015, as a result of the effects of the drought conditions, most of the generating companies had preliminary judicial decisions that limited their risks and passed part of the costs to the customers. The ANEEL, looking for a solution, approved in November 2015 the conditions to “renegotiate” the hydrological risk with the generation agents participating in the Electricity Reallocation Mechanism (“MRE”) which were pending until that date.
In 2015, six electric power tenders were carried out for purposes of reestablishing the energy supply:
| • | | One A-1 tender: 1,954 MWavg, allocated to Hydro (94%), Biomass (4%) and Gas (2%); from 1 to 3 years of energy supply; |
The accompanying notes are an integral part of these interim consolidated financial statements
M-41
| • | | Four A-3 tenders and reserve: |
| • | | 97 MWavg, allocated to Wind (30%) and Biomass (70%), at an average price of R$200/MWh |
| • | | 233 MWavg, allocated in 100% to Solar, at an average price of R$301.8/MWh |
| • | | 314.3 MWavg, allocated to Wind (72%), Hydro (15%), Gas (7%), and Biomass (6%), at an average price of R$189/MWh |
| • | | 508 MWavg, allocated to Wind (52%) and Solar (48%), at an average price of R$249/MWh. |
| • | | One A-5 tender: 1,147 MWavg, allocated to Gas (76%), Hydro (18%) and Biomass (7%), at an average price of R$259.2 MWh. |
Also, a Tender for Contracting Hydroelectrical Plants Concessions was carried out through the quota regime, in which the seller is granted energy (3,223 MWavg) and capacity (6,061 MW) for an Annual Operational Revenue from Generation.
In 2016, an A-5 tender for 200 MWavg was carried out, allocated to Gas (2%), Hydro (58%) and Biomass (40%), at an average price of R$198.59MWh.
Pro rata allocation of the Energy Development Account (CDE) due to judicial matters
The CDE, created under Law 10,438/2002, is a state-owned fund that provides energy development from alternative sources, promotes energy service globalization, and subsidizes the low income residential sub-class. The fund is financed through a charge in the tariff of customers and generators.
Por rata allocation due to judicial matters
At the end of September 2015, ANEEL, based on certain judicial outcomes referring to suspend collection of CDE charges to certain industrial participants (Abrace’s members), had to recalculate the CDE pro rata allocation to the rest of the applicable participants, despite having transferred Parcel A costs. Subsequently, specific tariffs applicable to the members of Abrace will be published and the distribution companies will have to promote the new invoicing to those customers. The distribution companies will must maintain the payments of the CDE parts under actual amounts (published in the resolutions); and, finally the deficit originated for the revenue losses will be included in the tariff adjustments of the distribution companies.
CDE 2016
On December 15, 2015, ANEEL organized a public hearing to discuss with agents and the community the 2016 economic budget for the CDE. The preliminary proposal of ANEEL is a 36% budget reduction for the charge “CCC” efficiency energy interruptions leading to a lower charge to the final tariff for the consumers. The deadline for the contributions is January 15, 2016.
Among the variables explaining the decline in the Budget are the reduction in the operating cost of the Fuel Consumption Account (“CCC” in its Spanish acronym) and the amounts for compensation awards that are sill pending of payment.
Open discussions on Renewal of Distribution Concession Contract
From September 2012, distribution concessions under Article 22 of Law 9,074/1995 could be one-time renewed for a maximum 30-year period upon decision of the Grantor Power, in order to ensure the continuity, efficiency in rendering services, tariff model and acknowledging an operational and economic rationale.
The renewal of the concession for such distributions companies will be conditional to the render of quality services based on criteria relating to operational efficiency and economic/financial management.
The accompanying notes are an integral part of these interim consolidated financial statements
M-42
On October 20, 2015, ANEEL approved the “draft version” of the amendment to the Concession Contract and recommended to the Ministry of Energy and Mining to extend the concessions. On December 28, 2015, the government extended the period to sign the contract for extending concessions due to complexity in the analysis of current grantors, and only approving the CELG’s concession.
Distributed Generation
In May 2015, the regulator in a public hearing began the process to modify the regulations related to the distributed micro- and mini-generation aimed to making it more viable. The most important modification is to allow the installation of generation systems (of any renewable source, up to 3MW for hydro and 5MW for other sources) in locations other than where is located the load.
On November 24, 2015, ANEEL approved the regulation on distributed micro- and mini-generation by using an energy compensation mechanism (Resolution No. 687/15).
Under the new regulations, effective on March 1, 2016, the use of any source of renewable energy as well as qualified co-generation are allowed. Distributed micro-generation is defined as a generating power plant with installed capacity of up to 75 kW. Distributed mini-generation is defined as a generating power plant with installed capacity of more than 75kW and less than 5 MW (3 MW are for water supply) connected to the distribution network through consumption units facilities.
If the volume of energy generated in a particular month is higher than the energy consumed in that particular month, the consumer has a credit that can be used to reduce the next month invoice. In accordance with the new regulation, the effective period for energy credits was increased from 36 to 60 months, also the credits can be applied to the consumption of units of the same owner located in other place, as long as the service area is from a same distributor. This type of use for credits is referred to as “distance consumption”.
Another new feature available in the regulation is the possibility to install distributed generation in condominiums (companies with multiples consumption units). Under this feature, the energy generated can be distributed in specific percentages defined by the own consumers.
ANEEL also create the scheme “shared generation” which allows the parties interested in be part of a consortium or cooperative to install distributed mini/micro generation and use the energy generated to reduce the invoices of all members of the consortium or cooperative.
In terms of the procedures necessary to connect the micro/mini generator to the distribution network, the ANEEL set up rules that simplifies the process with specific forms for access requests to be completed by the consumers and reducing the period, from 82 days to 34 days, that distributors have to connect the 75kW plants. In addition, from January 2017, customers will be able to make access requests and to monitor their progress online.
Resolution No. 237
On June 6, 2016, the Ministry of Mining and Energy (“MME”) issued Resolution No. 237 allowing energy distribution companies to request to the MME that their investments in high voltage distribution systems and in substations be categorized as priority. Such classification allows the distributors to issue “infrastructure debentures” which are financing bonds with maturities longer than those of normal bonds, and that also have tax benefits for creditors. The granting of this benefit to the energy distribution companies was the result of an initiative carried out between the Brazilian Electric Energy Distributors Association (“ABRADEE” in its Portuguese acronym) and the Ministry of Mining and Energy.
The accompanying notes are an integral part of these interim consolidated financial statements
M-43
Provisional Measure No. 735
On June 22, 2016, ANEEL issued Provisional Measure No 735, establishing the following changes:
| • | | Beginning on January 1, 2017, the Chamber of Electric Energy Commercialization (“CCEE” in its Portuguese acronym) will replace Eletrobás in performing the activities to collect the Global Reserve of Reversal (“RGR” in its Portuguese acronym), Energy Development Account (“CDE”) and the Fuel Consumption Account (“CCC”), as well as, in managing the financing for the payment of the administration and operational expenditures incurred in this sectorial funds. |
| • | | Beginning on January 1, 2030, the CDE’s annual installments allocation will be made in proportion to the electric energy consumer market in MWh served by the distribution companies and the distribution and transmission concessionaires. The geographical location will no longer be taken into account. From January 1, 2017 to December 31, 2029 a gradual and uniform reduction will be applied in order to eliminate the actual proportion (4.53 for the CDE installments in the South, South East, North and North East regions). |
| • | | Beginning on January 1, 2030, the cost per MWh of the CDE’s annual installments paid by the consumers will be pro rata allocated to their voltage levels, as follows: |
| • | | High Voltage = 1/3 x Low Voltage cost |
| • | | Medium Voltage = 2/3 x Low Voltage cost |
| • | | From January 1, 2017 to December 31, 2029 a gradual and uniform reduction will be applied in order to reach above proportions. |
| 2) | Itaipú Binacional’s Tariff |
Itaipú Binacional (“Itaipú”) is an hydroelectrical power plant constructed as part of the International Agreement signed between Brazil and Paraguay on April 26, 1973, for the development of the hydroelectric resources of the Parana River located at the Brazilian-Paraguayan border (from the Seven Falls to the Iguazú’s River mouth).
The transfer tariff of Itaipu’s energy is fixed in US$/kW of monthly contracted capacity. Brazilian energy distribution companies must pay monthly to Eletrobas in the Itaipu’s Electric Energy Commercialization account the amount determined by multiplying the monthly contracted capacity quota times the transfer tariff of Itaipu’s energy, both approved by the ANEEL.
Beginning on January 1, 2016, in accordance with Article 6 of Provisional Measure No. 735, a new transfer tariff of Itaipu’s energy was established, which will be included in the total cost of 15.3 of the multiplier factor over the energy transfer cost referred to as in Appendix C of the Brazilian-Paraguayan Itaipu’s Agreement.
| • | | For the concession of electric energy generation, transmission and distribution that will not be renewed, the Brazilian government can propose a sale/tender of the new 30-year period concession. |
CDE’s Monthly Rate: Indemnification for discounts granted to consumers under judicial orders
Resolution No. 1,576 authorized electric energy distributors to recover the lower amounts billed due to judicial orders against the Energy Development Account, through the CDE’s monthly installments.
The difference between the regular tariff and the judicial order tariffs shall be deducted from the CDE’s monthly installment. This adjustment will not be implemented through the tariffs and no regulatory assets will be included in the tariffs. The discount applied to the CDE’s monthly installment of consumers with judicial orders will be compensated, that is, the monthly payment of the installments will be lower than the installments defined in the resolution.
The accompanying notes are an integral part of these interim consolidated financial statements
M-44
Law No. 13, 2013: Beneficiaries to the discount in the Tariffs for Using Distribution System (“TUSD”) and Tariffs for Using Transmission System (“TUST”)
Law No. 13,203, published on December 8, 2015, broaden the scope of beneficiaries to the discount in the TUSD/TUST, as well as, the volume and use of the energy when it is considered and used for self-generation:
| • | | ANEEL will establish a discount of up to 50% to the TUSD/TUST tariffs for those hydroelectrical energy projects with total capacity less than or equal to 3,000 kW and those energy projects based on solar, wind, biomass and qualified co-generation whose total capacity connected to the distribution and transmission systems is less than or equal to 30,000 kW. The discount will be applicable to the energy production and consumption that is (i) purchased/sold for this type of projects; and (ii) used in own production for those entities beginning operations on January 1, 2016. |
| • | | ANEEL will establish a discount of up to 50% to the TUSD/TUST tariffs for those solar, wind, biomass and qualified co-generation energy projects whose total capacity connected to the distribution and transmission systems is more than 30,000 kW and less than 300,000 kW and that comply with the following criteria: (i) the project was originated as a result of the energy auction carried out on January 1, 2016; or (ii) the project was authorized to begin operations on January 1, 2016. |
In implementing the Law, ANEEL established Public Audience No. 38 that will replace Resolution No. 77/2004. The discounts will result in a significant increase in the amounts that are subsidized by the CDE, thus, increasing the tariffs for the consumers of our subsidiaries Ampla and Coelce. The fix percentage of discount of 50% proposed by ANEEL for this type of energy projects is the minimum to be applied based on current regulations.
Colombia
The Public Utility Law (Ley de Servicios Públicos Domiciliarios, Law 142) and the Electricity Law (Ley Eléctrica, Law 143) were passed in 1994 establishing the new framework ordered by the Constitution. These laws set out the general criteria and policies that are to govern public utility service provision in the country, as well as the procedures and mechanisms for regulating, monitoring and overseeing them.
The Electricity Law puts the constitutional focus into practice, regulating the generation, transmission, distribution and sale of electricity, creating the market and competitive environment, strengthening the industry and setting the boundaries for government intervention. Taking into account the nature of each activity or business, general guidelines were established for developing the regulatory framework, creating and implementing the rules that would allow for free competition in the power generation and sales industries, while the directives for the transmission and distribution industries were geared toward treating these activities as monopolies while seeking out competitive conditions wherever possible.
The main institution in the electricity sector is the Mining and Energy Ministry, who’s Mining Energy Planning Unit, (Unidad de Planeación Minero Energética, UPME) draws up the national Energy Plan and the Generation and Transmission Expansion Plan. The Energy and Gas Regulatory Commission (Comisión de Regulación de Energía y Gas, CREG) and the Public Service Superintendency (Superintendencia de Servicios Públicos, SSPD) regulate and oversee, respectively, the companies in the industry, and the Superintendency of Industry and Commerce is the national authority for free trade protection issues.
The electricity industry operates on the basis of electricity-selling companies and the large consumers being able to buy and sell energy through bilateral contracts or on a short-term energy exchange market, called the energy exchange that operates freely according to supply and demand conditions. In addition, long-term auctions of Firm Energy within a Reliable Charge scheme are carried out to promote the expansion of the system. The market is operated and administered by XM, which is in charge of the National Dispatch Center
The accompanying notes are an integral part of these interim consolidated financial statements
M-45
(Centro Nacional de Despacho, CND), and the Commercial Interchange System Manager (Administrador del Sistema de Intercambios Comerciales, ASIC).
Peru
The Electricity Concessions Law and its regulations, the Law to Ensure Efficient Development of Electricity Generation (Law 28,832), the Electricity Industry Antimonopoly and Oligopoly Law, the Technical Standard for Electricity Service Quality, the Environmental Protection Regulations for Electricity Activities, the Law Creating the Energy and Mining Investment Supervisory Agency (OSINERGMIN) and its regulations, and the Regulations for Unregulated Electricity Users and Decree Law 1221 which improves the regulation of distribution of electricity to promote access to electricity in Peru all comprise the main legislation in the regulatory framework for doing business in the power industry in Peru.
Law 28,832, whose purpose is to ensure enough efficient power generation to reduce the risk of price volatility and rationing, promotes the establishment of market prices based on competition, planning and ensuring a mechanism that guarantees expansion of the transmission grid, and also allows Large Unregulated Users and Distributors to participate in the short-term market. Accordingly, the law promotes tender processes for long-term power supply contracts at firm prices in order to encourage investment in efficient generation and contracts with distribution companies. Distribution companies must begin the tender processes at least three years ahead of time in order to keep Regulated Users’ demand covered.
Expansion in transmission must be planned through a binding Transmission Plan drawn up by the COES SINAC and approved first by the OSINERGMIN and then by the Energy and Mining Ministry. There are two types of system: a) the Guaranteed Transmission System, which is paid for by the demand; and b) the Complementary Transmission System, which is financed jointly by the generation companies and by the demand.
The purpose of the COES SINAC is to coordinate operations at the lowest possible cost while ensuring a reliable system and the best use of energy resources, to plan transmission and to manage the short-term market. It is made up of generation, transmission and distribution companies and Large Unregulated Users (those with demand of 10 MW or higher) who belong to the National Interconnected Grid (Sistema Eléctrico Interconectado Nacional).
Generation companies may sell their power to: (i) Distribution companies through tender contracts or regulated bilateral contracts; (ii) Unregulated clients; and (iii) the spot market, where surplus energy is traded among generation companies. Generation companies are also paid for the firm capacity they contribute to the system which cover the maximum demand plus a margin regardless of their dispatch.
Peru’s spot price, given the definition of its ideal marginal cost, does not necessarily reflect the costs in the system, as it does not consider the current shortages in the natural gas and electricity transport system. Furthermore, it sets a ceiling price for the market. This was established in an emergency regulation in 2008 (Emergency Decree 049 of 2008) that will remain in effect at least until the end of 2016.
Decree Law 1221, published on September 24, 2015, amends certain aspects of the current framework, among others:
| • | | In tariff distribution, VAD (Value Added Distribution) and Internal Rate of Return (IRR) calculation will be made individually for each distribution company with more than 50,000 customers. |
| • | | The Energy and Mining Ministry will define a Technical Responsibility Zone (ZRT) for each distributor, taking into consideration the environment of the Regions where they operate (near to concession zones). The works conducted at the ZRT shall be approved by the Distributor, and it will have priority to conduct them or might be subsequently transferred to them. A VAD will be recognized for investment and audited actual costs (with an upper threshold). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-46
| • | | Add to the VAD a charge for Technological Innovation and/or Energy Efficiency in Distribution. |
| • | | Add an adjustment factor to the VAD that encourages service quality in Distribution. |
| • | | Establish an obligation to the Distributors to assure their regulated demand for 24 months. |
| • | | Establish an obligation to the Distributor of making urban electrification or return the contribution once 40% of habitability is reached. |
| • | | Regarding the concessions, it limits to 30 years those granted through bidding processes, it establishes a requirement for a favorable report of basin management for hydro electrical generation, and the granting and expiration of concessions shall be ruled through Ministry Resolution. |
| • | | Establish conditions for distributed generation of non-conventional renewable energy and co-generation that allows them to inject the surpluses to the distribution system without affecting the operational assurance. |
The description of the regulatory framework in the document does not include the Law Decree, since most of the amended aspects will be finally ruled by 2016, for its subsequent implementation.
Non-Conventional Renewable Energy
| • | | In Brazil, the ANEEL holds auctions by technology considering the expansion plan set by the EPE, the planning agency; so that the target amount set for non-conventional renewable energy capacity is met. |
| • | | In Colombia, Law 697 was issued in 2001 by the Program for the Rational and Efficient Use of Energy and Other Forms of Non-Conventional Energy (Programa de Uso Racional y Eficiente de la Energía y demás formas de Energías No Convencionales– PROURE). Subsequently, indicative targets were defined for non-conventional renewable energy of 3.5% for 2015 and 6.5% for 2020. Law 1715 was enacted in 2014, which created a legal framework for the development of non-conventional renewable energy, in which guidelines for declarations of public interest, as well as tax, tariff and accounting incentives were established. As part of the implementation, the Ministry of Mines and Energy enacted Decree 2469 in 2014 establishing guidelines for energy policy on supply of self-generation surpluses. Likewise, the Energy and Gas Regulatory Commission (“CREG”) issued resolution 24/2015 regulating high-scale self-generation activity, and the Mining Energy Planning Unit (“UPME”) issued resolution 281/2015 establishing the limit for low-scale (equal to 1MW) self-generation. Additionally, the CREG issued resolutions 11/2015 and 212/2015 encouraging demand response mechanisms. In 2015, the CREG issued Resolution 138 that amends the remuneration scheme for confidence charges for minor plants. This new regulation establishes that such plants will belong to the centralized scheme of the charge and will declare ENFICC in order to obtain OEF assignments. If the difference between actual and programmed generation in those plants is lower than +/-5%, they could keep the current remuneration scheme. In 2015, the CREG issued Resolution 177 defining a transition period until June 2016 to apply this measure. The Ministry of Mines and Energy issued in 2015 Law Decree 1623 that establishes guidelines on zone expansion policies, and Law Decree 2143 that outlines the application of fiscal and tax incentives established in Law 1715. In 2016, the UPME issued resolution 45/2016 establishing procedures to request certificates to support FNCE’s projects and to obtain the list of goods and services exempted from duties or VAT. |
| • | | In Peru, a target of 5% has been set as the NCRE share in the country’s energy system. It is a nonbinding target and the regulatory agency, the OSINERGMIN, holds differential tenders by technology and limited prices to help reach the goal. |
| • | | In Argentina, on October 21, 2015, the new Law 27,191 for Renewable Energy was published in the Official Bulleting, replacing the current Law 26,190. The new regulation postpones to December 31, |
The accompanying notes are an integral part of these interim consolidated financial statements
M-47
| 2017 the goal to reach 8% share in the national demand of energy with renewable sources for generation and establishes as a second stage goal to reach 20% share in 2025 establishing mid-objectives of 12%, 16% and 18% for the end of years 2019, 2021, and 2023. The enacted Law creates a Fiduciary Fund (“FODER”) to finance works, grants tax benefits to renewable energy projects and establishes exempts for specific taxes, national, provincial and municipality royalties until December 31, 2025. The customers categorized as Large Users (>300 Kw) shall comply on an individual basis with the renewable share goals, establishing that the price of the contracts shall not exceed 113 US$/MWh, and setting sanctions to those not fulfilling the goals. |
On March 30, 2016, Decree 531/16 was published establishing certain formalities for implementation of Law 27,191, as follows:
| • | | The Ministry of Energy and Mining is the regulator authority. |
| • | | Generators/traders are allowed to enter into contracts for a demand of more than 300 KW or with distribution companies acting on their behalf |
| • | | CAMMESA will call to public tenders to supply demands for less than 300 KW |
| • | | All CAMMESA’s purchases are guaranteed by the Fiduciary Fund (“FODER”) |
| • | | The FODER will be incorporated with funds from Treasure and a specific fee applied to the demand supplied by CAMMESA. |
| • | | The energy goals must be fulfilled with renewable energy generated from power plants within the country |
| • | | To use the tax benefits it is necessary to have an authorized certificate of inclusion within the renewable energy regime |
The Ministry of Energy and Mining, CAMMESA and the Executive Committee, will be responsible for establishing the methodology to determine the fines for non-compliance of goals, use of the Fiduciary Fund (FODER) and tender specifications.
Resolutions 71/2016 and 72/2016, both issued on May 17, 2016, as part of implementation of Law 27,191 and Decree 531/16, begin the process of public tenders for contracting within the Wholesale Electricity Market of renewable energy under the so called “Programa Renovar – Ronda 1” with a total requirement of 1,000 MW divided into: Wind: 600 MW; Solar: 300 MW; Biomass: 65 MW; Mini-hydro: 20 MW; and Biogas: 15 MW.
The tender is structured with a maximum price for technology established by the government.
The preliminary specifications of the tender and the preliminary framework for the Energy Supply Contract were issued for public comments. The preliminary specifications set up a timetable for the tender process, where: the final specifications will be published on July 1, 2016, the submission of the offers will be on August 22, 2016, the granting of the offers will be on September 28, 2016 and the signing-off of the contracts will be in October 28, 2016. CAMMESA is the buyer of the energy with prices in USD/MW (without indexation) and contracts of a 20-year term.
Through Resolution 106/2016, issued on June 13, 2016, the date for public comments was postponed to July 1, 2016. Up to date, it is still expected the final tender specifications and confirmation of the timetable of the process.
Limits on integration and concentration
In general, all of the countries have 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.
The accompanying notes are an integral part of these interim consolidated financial statements
M-48
In principle, the regulators allow 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. In Argentina and Colombia there are specific restrictions if generation or distribution companies want to become majority shareholders in transmission companies.
Regarding concentration in a specific sector, in Argentina, there are no specific limits that affect the vertical or horizontal integration of a company. In Peru, integration is subject to authorization. In Colombia, no company may have a direct or indirect market share of over 25% in electricity sale activities, although two criteria have been established for generating activity. One of these relates to participation limits depending on market concentration (HHI) and the size of the players according to their Firm Energy, and the other relates to pivotally conditions in the market depending on the availability of resources to meet system demand. In addition, Colombian companies created after the Public Service Law was enacted in 1994, can only engage in activities that complement generation/sales and distribution/sales. Finally, in Brazil, with the changes taking place in the power industry under Law 10,848/2004 and Decree 5,163/2004, the ANEEL gradually perfected regulations, eliminating concentration limits as no longer compatible with the prevailing regulatory environment. However, regulatory approval is required for consolidations or mergers to take place between players operating within the same business segment.
Market for unregulated customers
In all of the countries where the Group operates, distributing companies can supply their customers under regulated or freely-agreed conditions. The supply limitations imposed on the unregulated market are as follows:
| | |
Country | | kW threshold |
Argentina | | > 30 kW |
Brazil | | > 3,000 kW or > 500 kW (1) |
Colombia | | > 100 kW or 55 MWh-month |
Peru | | > 200 kW (2) |
| (1) | The >500 kW limit applies if energy is purchased from renewable sources, for which the government provides incentives through a discount on tolls. |
| (2) | In April 2009, it was established that clients between 200 kW and 2,500 kW could choose between the regulated and unregulated markets. Those using over 2,500 kW are required to be unregulated customers. |
b) Tariff Revisions:
General Aspects
In the countries where the Group operates, selling prices charged to clients are based on the purchase price paid to generators plus a component associated with the value added in distribution. Regulators set this value periodically through reviews of distribution tariffs. As a result, distribution is essentially a regulated activity.
Argentina
In Argentina, the first review of Edesur’s tariffs scheduled for 2001 was cancelled by the authorities due to the country’s economic and financial crisis, and tariffs were frozen starting with that year. Edesur’s tariff restructuring started in 2007 with the enforcement of the “Acta Acuerdo,” or Agreement Act. The last tariff
The accompanying notes are an integral part of these interim consolidated financial statements
M-49
adjustment made to date went into effect in 2008 (with a positive effect on the added value distribution, or VAD), when tariffs were adjusted for inflation (applying the cost monitoring mechanism, or MMC, provided for in the Agreement Act).
In November 2012, the ENRE passed Resolution 347 authorizing a fixed charge to be added on invoices which differs for various categories of customers. This charge will finance infrastructure works and corrective maintenance through a trust (FOCEDE). Additionally, in July 2012, the ENRE appointed an observer in Edesur; the appointment is still in effect, although this does not imply loss of control of the company.
Resolution SE No. 250/13 was published in May 2013 authorizing compensation for Edesur’s debt corresponding to revenues originating from the application of the Program for the Rational Use of Electricity (PUREE) until February 2013, with a credit in its favor from recognition of the MMC for the six-month periods between May 2007 and February 2013. In addition, the Resolution instructed CAMMESA to issue in Edesur’s favor what are termed as Sales Settlements with Unspecified Due Dates for values exceeding the compensation mentioned above, and authorized CAMMESA to receive these settlements as partial payment of Edesur’s debt.
Subsequently, Resolution SE 250/13 was supplemented and extended to December 2014 under Secretary of Energy Note SE 6852/2013, No. 4012, No.486 and No.1136. The financial effects of this compensation positively affected net income for the company. However, the Integral Tariff Review (RTI) to adjust Edesur’s revenues to its costs and obligations, as provided for in the Renegotiation Agreement Act, is still pending at this time.
In March 2015, the Secretary of Energy issued Resolution SE No. 32/2015 establishing beginning on February 1, 2015, a NEW THEORETICAL TARIFF TABLE without passing it to the tariffs to the customers. The difference between the theoretical table and that applied to customers represent temporary additional revenue to the distribution Company, being the difference determined by the ENRE and CAMMESA responsible for transfer those funds. The resolution states that those additional revenues will be considered in the future RTI. Also, ENRE was instructed to apply the initial actions to implement it.
Likewise, and as of the same date, the resolution states that the funds originated in the PUREE will become actual revenue of the distribution company for recognizing higher costs. Additionally, it maintains the funding of the investments through the ENRE 347/12 charge and loans scoped in Resolution SE 10/2014.
In regards to the situation before January 31, 2015, the resolution extended the compensation MMC – PUREE to that date, allowing the payment between the loan to the distributor company and the Energy Invoice with CAMMESA. The remaining balance will be paid using a payment plan to be defined. In terms of the definition of the debt between EDESUR and CAMMESA, the Energy Secretary defined to be determined using the active rate of Banco de la Nación Argentina as well for the loans as for the debt of Edesur, without considering interest from CAMMESA as stated in the procedures.
The resolution requested the Company to present an Investment Plan for its approval and execution during the year 2015. Also, it requested to abandon the judicial actions that would have been initiated and the Commitment of Use of the additional revenues received (among them, not paying dividends).
Subsequently, the Secretary of Energy through Resolution SE No. 1208, instructed CAMMESA on the methodology to calculate the debt, as of January 31, 2015, that EDESUR owed to the MEM, and its compensation with the credits from the application of the Cost Monitoring Mechanism (MMC). As a result, during the first semester of 2015, EDESUR recognized net financial income for AR$628.6 million.
Although Resolution SE No. 32/2015 represents the first step towards an improvement in the economic situation of the Company, it expects that investments be still financed with mutual loans with CAMMESA. It is still pending to establish mechanisms to allow payment of remaining balances in favor of MEM, as well as, the revenue updates from the increases in operational costs. On the other side, tariffs remain frozen since 2008.
The accompanying notes are an integral part of these interim consolidated financial statements
M-50
Additionally, the ENRE informed to the Secretary of Energy the variations to the Cost Monitoring Mechanism (MMC) for the November 2014 – April 2015 (6.85%) and May 2015 – October 2015 (8.92%) periods as required by Article 2 of Resolution SE 32/15. Based on such variations, the Secretary of Energy updated the Transitional Revenues established in Article 5 of Resolution SE 32/15. The updates were informed through Notes SE 2097 and 2157. On the other hand, the issuance of Resolution SE 2158 resulted in the recognition of additional salary expense for the year 2014 that were applied to employees in year 2015.
On December 16, 2015, the National Executive Branch enacted the Decree No. 134/2015, which declared a state of emergency for the National Electricity sector until December 31, 2017, and instructed the newly created Ministry of Energy and Mining to prepare and implement a national program to improve the quality and safety of the electrical supply and guarantee that it is provided under the best technical and economic conditions.
In following those instructions, on January 27, 2016, it was published Resolution No. 6 of the Ministry of Energy and Mining approving the Summer Quarterly Re-Scheduling (February 2016 – April 2017) tariffs for the Wholesale Electricity Market which is determined based on the “Procedures to Schedule the Operations, Dispatch of Generation Units and Pricing”. The tariffs consider a reduction in tariff subsidies and differentiated pricing schemes for those residential customers saving energy, and a new Social Tariff. This resolution is a significant step to the process of reconstructing the payment chain in the electric market.
In addition, on January 28, 2016, Resolution No. 7 of the Ministry of Energy and Mining applicable specifically to Edesur S.A. and Edenor S.A. was published, instructing the ENRE to adjust, through the Integral Tariff Review (“RTI”), the value added from distribution in the tariff tables for energy distribution companies, by using the Transition Tariff Regime. Also, instructed to no longer apply the PUREE and to apply a Social Tariff to the population of consumers for which the criteria defined by the resolution will be applied. Finally, the resolution instructed to carry out all necessary procedures to apply the RTI to the energy distribution companies with an effective date before December 31, 2016.
On January 29, 2016, the ENRE issued Resolutions Nos. 1 and 2, in order to return to the basis of Law 24,065 and the normalization of the electricity sector which was many times claimed by EDESUR’s representatives. Resolution No. 1 establishes the new tariff table to be applied to each type of customer beginning on February 2, 2016 following the guidelines of Resolution No. 7/2016, as well as, the new rules on supplying in order to line in it with the monthly invoicing. Resolution No. 2 establishes the termination of the FOCEDE which was created in January 31, 2012, and creates a new regime for the funds collected through Resolution No. 347/12 which will no longer be deposited to a fiduciary fund and instead will be deposited to an account of a bank authorized by the Argentine Central Bank.
On April 5, 2016, the Secretary of Energy issued Resolutions Nos. 54 and 55. Resolution No. 54 approves the tender specifications, expected to be granted on May 27, 2016, for contracting the advisor for the RTI of Edesur and Edenor. Resolution No. 55 approves the timeline and guidelines of the tender, stating that the ENRE will define the quality parameters and the tariff and that the first presentation of the reports from the energy distribution companies will be July 20, 2016 and the final presentation will be on September 1, 2016. The results of the tender are expected to be informed on September 5, 2016.
On April 27, 2016, the Secretary of Energy issued Resolution 41/2016 approving the Seasonal Schedule of Winter for the Wholesale Electricity Market requested by CAMMESA, which corresponds to the period of May 1, 2016 to October 31, 2016. The tariff values are the same as those established under Resolution No. 6 dated on January 27, 2016, of the Ministry of Energy and Mining.
The ENRE, through Resolution 290/2016 applicable to Edenor and Edesur, instructed them to eliminate the charge of six of thousandths established in Article 1 of Law 23.681 from the invoices whose meter reading date is after the effective date of the Decree 695/2016. Also, it instructed to make the necessary
The accompanying notes are an integral part of these interim consolidated financial statements
M-51
customization in their invoicing systems making the appropriate adjustments, if necessary, to ensure the accurate application of Decree 695/2016.
Subsequently, on June 7, 2016, the ENRE issued Resolution 321/2016 applicable to Edenor and Edesur, approving the National Public Tender of Multiple Stages 1/2016 for the advisory services to perform the RTI for the distribution companies. Up to date, the regulatory body has not issued any resolutions establishing the quality parameters and the value of costs of non-supplied energy required to perform the RTI.
Brazil
In Brazil, there are three types of tariff adjustments: i) Ordinary Tariff Reviews (RTO) which are conducted periodically in accordance with the provisions in the concession contracts (in Coelce every 4 years and in Ampla every 5 years); (ii) Annual Adjustments (IRT) since Brazil, unlike other countries, does not automatically index its tariffs to inflation; and (iii) Extraordinary Reviews (RTE) when important events have occurred that may affect the financial situation of the distributors.
In September 2012, the government approved Temporary Measure 579, one purpose of which was to reduce certain electricity tariff taxes and special charges paid by the final user, which will be paid in the future with the state budget. In January 2013, the Temporary Measure became Law 12,783, giving rise to Extraordinary Tariff Reviews that resulted in tariffs dropping an average of 18% throughout the country. This reduction affected Ampla and Coelce from the end of January to April 2013 (when the respective annual readjustments went into effect).
In April 2014, ANEEL finalized its periodic tariff review of Ampla for the 2014-2019 period with retrospective effect on March 15, 2014.
On March 1, 2015, through Resolution No. 1858/2015, Coelce had an extraordinary review when its rate increased by 10.28% for purposes of face the increases in charges (Energy Development Account – CDE) and the costs of energy purchase.
The last periodic tariff review of Coelce was made in 2015 (the first of our distribution companies using the new fourth tariff cycle technology) for the 2015 – 2019 period, effective beginning on April 22, 2015. Such review was provisional as the methodologies of tariff review were not approved in time. The additional average increase in tariffs was 11.69% as approved under Resolution No. 1882/2015. In 2016, the final review will be calculated and the positive/negative differences from the application of the new methodology will be included in the 2016 adjustments.
Ampla will begin to use the fourth tariff cycle methodology in its tariff review in March 2019; however, in March 2015 it has a final average increase of 37.3% (Resolution 1869/2015) essentially due to increases in Section A.
Finally, still in the scope of the fourth tariff cycle, on November 17, 2015, Chapter 2.3 of the Tariff Review Procedures related to the determination of the Basis for Remuneration was approved, under which a Database of Referential Prices was created to value certain variables of the basis for remuneration in the upcoming tariff reviews.
ANEEL approved the results of the first periodic review of CIEN. Beginning on July 1, 2015, the tariffs were adjusted in minus 7.49%, as approved in Resolution No. 1902/2015.
On March 8, 2016, ANEEL homologate the tariff adjustment of Ampla. Beginning on March 15, 2016, the tariffs were adjusted in 7.38% (positive) for all Ampla’s customers (7.15% for consumer of low voltage and 7.89% for consumers of high voltage).
In relation to the request of changing the settlement rate it was decided to create a panel of experts to define, within a period of 6 months, the new values.
The accompanying notes are an integral part of these interim consolidated financial statements
M-52
ANEEL, through Resolution No. 2061 dated on April 12, 2016, approved the final results for the fourth periodic tariff review (“RTP”) of Coelce, the results were included in the 2016 adjustments.
ANEEL, through Resolution No. 2065 dated on April 19, 2016, approved the energy tariffs of Coelce as a result of the 2016 tariff adjustments. The average increase in tariffs to consumers was 12.97%.
Colombia
The Energy and Gas Regulatory Commission (Comisión de Regulación de Energía y Gas – CREG) is the entity that defines the method by which distribution networks are paid. Distribution charges are reviewed every five years and updated monthly according to the Producer Price Index (PPI). Currently, these charges include the new replacement value of all operational assets, the Administration, Operation and Maintenance (AOM) and non-electrical assets used in the distribution business.
In Colombia, the current distribution charges for Codensa were published by the CREG in October 2009.
The review of regulated distribution charges began in 2013 with the publication of the assumptions for the remuneration methodology proposed by the CREG in Resolution 043 dated 2013. These assumptions were complemented by the development of the Purposes and Guidelines for Compensation of the Distribution Activity for the period 2015-2019 in resolution CREG 079 dated 2014.
In February 2015, the CREG issued a proposal of Resolution 179 of 2014, which propose the methodology for remunerating the distribution activity. The methodology is based on a Regulated Revenue scheme. Annual revenues will be determined using a Regulated of Assets Net Basis (BRA) and a rate of return (to be defined in separate resolution) plus the Recovery of Invested Capital. Also, it is included an annual revenue for incentives to investments and expenditures efficiency and quality improvements.
Additionally, the Regulatory Commission issued resolution CREG 095 dated 2015, where is defined the method for calculating the regulated remuneration tariff (WACC) for Electricity Transmission and Distribution, as well as for Natural Gas Transportation and Distribution.
In March 2016, the CREG through resolution 024 of 2016 proposed a project to established a new method for calculating the regulated remuneration tariff, the proposal retains the application of the depreciated value of the assets, a new factor of residual value determined based on the date of assets were in place for operations and historical inventories and also propose a factor based on monthly revenues. It is not practicable to provide a reasonable estimate of the effect of applying this new method proposed until the CREG issues its final resolution.
In relation to the regulated selling charge, in January 2015, the CREG issued Resolution 180 of 2014, where the methodology for calculating regulated selling charges was defined. The approval of a new basis selling cost for Codensa was made in December 2015 through resolutions CREG 120 and 191 of 2015.
The Commission published resolution CREG 135 dated 2014 with regard to the pricing formula. This resolution establishes the assumptions on which studies were carried out to determine the unit cost formula for providing the service during the next tariff period.
Peru
As in Chile, a process takes place in Peru every four years to determine the VAD, also using a “model company” methodology for a typical area. In October 2013, the OSINERGMIN published Resolution 203/2013 setting Edelnor’s distribution tariffs from November 2013 to October 2017.
The accompanying notes are an integral part of these interim consolidated financial statements
M-53
5. | NON-CURRENT ASSETS OR DISPOSAL GROUPS HELD FOR SALE OR HELD FOR DISTRIBUTION TO OWNERS AND DISCONTINUED OPERATIONS |
5.1 Corporate Reorganization
I. Background
On April 28, 2015, the Company informed the Superintendency of Securities and Insurance (hereinafter “SVS”) through a significant event, that the Board of Directors of the Company decided by unanimous vote to initiate an analysis of a corporate reorganization (the “reorganization”) aimed at the separation of the activities of generation and distribution of electricity in Chile from activities outside of Chile. The objective of this would be to resolve certain duplications and redundancies that arise from Enersis’ complex corporate structure today and generate value for all its shareholders, maintaining its inclusion in the Enel S.p.A. group.
Steps to carry out the reorganization:
| • | | The spin-off of Enersis, and its subsidiaries Empresa Nacional de Electricidad S.A. (“Endesa Chile”) and Chilectra S.A. (“Chilectra”) by separating, on one side their generation and distribution businesses in Chile and for other side the businesses outside of Chile; and |
| • | | The subsequent merger of the entities having ownership interests in businesses outside of Chile namely Enersis Américas S.A., Endesa Américas S.A. and Chilectra Américas S.A. Enersis Américas would absorb by merger the other two entities. |
At the Extraordinary Shareholders’ Meeting of Enersis held on December 18, 2015, the shareholders approved the spin-off of Enersis into two companies (the “Spin-Off”). As a result of this Spin-Off will be created Enersis Chile S.A. (“Enersis Chile”), a new publicly held company, which will be governed under Chapter XII of D.L. 3,500 and to which were allocated the shareholdings and other associated assets and liabilities of Enersis in Chile, including the ownership interests in Endesa Chile and Chilectra Chile, already spun-off. All of Enersis’ shareholders will participate in Enersis Chile in the same proportion that they had in the Enersis’ capital, with a number of shares equal to what they had in Enersis (ratio 1:1); remaining in the demerged company (“Enersis Américas”) all the respective business currently outside of Chile, including its ownership interests in the new entities resulting from the spin-offs of Chilectra and Endesa Chile, and all the assets and liabilities and administrative authorizations in Chile not expressly allocated to Enersis Chile in the Spin-Off.
As part of the Spin-Off, it was agreed (i) to reduce the capital of Enersis as a consequence of the Spin-Off from Ch$5,804,447,986,000 divided into 49,092,772,762 registered common shares of a single series and no par value, to the new amount of Ch$3,575,339,011,549 divided into 49,092,772,762 registered common shares of a single series and no par value. Additionally, it was also agreed to (ii) establish the capital of Enersis Chile at Ch$2,229,108,974,451 corresponding to the amount by which the capital of Enersis has been decreased, divided into 49,092,772,762 registered common shares, all of the same series and no par value, and (iii) distribute the company’s equity interest between Enersis and Enersis Chile, by allocating assets and liabilities as indicated by the aforementioned meeting, to Enersis Chile.
Likewise, the by-laws of Enersis were approved as a result of the Spin-Off as follows: (i) its corporate name was changed to Enersis Américas S.A.; and (ii) it corporate purpose was extended to include loans to related companies.
On March 1, 2016, upon meeting all conditions including the capital decrease and modifications to the by-laws, the spin-off of Enersis became effective and Enersis S.A.’s corporate name was changed to Enersis Américas S.A. The new entity Enersis Chile was also incorporated on that date.
On May 6, 2016, Enersis Américas reported to the SVS through a Significant Event that at the Extraordinary Board of Directors Meeting held on that date, it was unanimously agreed to formally begin the Merger
The accompanying notes are an integral part of these interim consolidated financial statements
M-54
process in which Enersis Américas would absorb Endesa Américas and Chilectra Américas by incorporation, which would then be dissolved without liquidation, replacing them in all their rights and obligations. The Merger is subject to compliance with the condition precedents and other agreements reached at the Shareholder Meeting, and if approved, it would be effective during the second half of 2016.
II. Accounting Aspects
As of December 31, 2015, upon compliance with the criteria in IFRS 5–Non-Current Assets Held for Sale and Discontinued Operations, the following accounting treatment was applied:
i. Assets and liabilities
All assets and liabilities related to the generation and distribution businesses in Chile were classified as Non-current assets or disposal groups held for distribution to owners and as Liabilities associated with disposal groups held for distribution to owners, in accordance with the criteria described in Note 3.j.
The accompanying notes are an integral part of these interim consolidated financial statements
M-55
The following table sets forth the assets and liabilities related to the operations in Chile that have been classified as held for distribution to owners as of March 1, 2016, effective date of Enersis Américas’ spin-off, and December 31, 2015:
| | | | | | | | |
| | 03-01-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
ASSETS | | | | | | | | |
| | |
CURRENT ASSETS | | | | | | | | |
Cash and cash equivalents | | | 161,018,932 | | | | 144,261,845 | |
Other current financial assets | | | 568,475 | | | | 16,313,194 | |
Other current non-financial assets | | | 5,815,999 | | | | 3,984,943 | |
Trade and other current receivables | | | 583,273,636 | | | | 596,364,468 | |
Current accounts receivable from related companies | | | 32,782,254 | | | | 23,611,569 | |
Inventories | | | 42,865,038 | | | | 42,616,615 | |
Current tax assets | | | 27,567,612 | | | | 20,306,212 | |
TOTAL CURRENT ASSETS | | | 853,891,946 | | | | 847,458,846 | |
NON-CURRENT ASSETS | | | | | | | | |
Other non-current financial assets | | | 25,145,235 | | | | 21,750,452 | |
Other non-current non-financial assets | | | 5,631,227 | | | | 4,769,885 | |
Trade and other non-current receivables | | | 14,550,780 | | | | 14,392,223 | |
Investments accounted for using the equity method | | | 32,780,878 | | | | 45,716,371 | |
Intangible assets other than goodwill | | | 42,372,945 | | | | 42,879,326 | |
Goodwill | | | 887,257,655 | | | | 887,257,655 | |
Property, plant and equipment | | | 3,444,874,361 | | | | 3,429,167,797 | |
Investment property | | | 8,152,496 | | | | 8,150,987 | |
Deferred tax assets | | | 21,513,079 | | | | 22,392,339 | |
TOTAL NON-CURRENT ASSETS | | | 4,482,278,656 | | | | 4,476,477,035 | |
TOTAL ASSETS | | | 5,336,170,602 | | | | 5,323,935,881 | |
CURRENT LIABILITIES | | | | | | | | |
Other current financial liabilities | | | 27,396,476 | | | | 27,921,725 | |
Trade and other current payables | | | 512,636,625 | | | | 554,915,972 | |
Current accounts payable to related companies | | | 59,888,535 | | | | 55,238,930 | |
Other current provisions | | | 9,265,833 | | | | 16,329,195 | |
Current tax liabilities | | | 20,652,997 | | | | 15,119,789 | |
Other current non-financial liabilities | | | 9,168,651 | | | | 6,120,658 | |
TOTAL CURRENT LIABILITIES | | | 639,009,117 | | | | 675,646,269 | |
NON-CURRENT LIABILITIES | | | | | | | | |
Other non-current financial liabilities | | | 905,387,924 | | | | 917,197,790 | |
Other non-current payables | | | 4,883,177 | | | | 6,034,216 | |
Non-current accounts payable to related companies | | | 251,527 | | | | 97,186 | |
Other non-current provisions | | | 56,116,139 | | | | 56,116,140 | |
Deferred tax liabilities | | | 238,227,605 | | | | 235,101,356 | |
Non-current provisions for employee benefits | | | 55,697,489 | | | | 55,023,456 | |
Other non-current non-financial liabilities | | | 435,673 | | | | 435,689 | |
TOTAL NON-CURRENT LIABILITIES | | | 1,260,999,534 | | | | 1,270,005,833 | |
TOTAL LIABILITIES | | | 1,900,008,651 | | | | 1,945,652,102 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-56
ii. Accumulated Other Comprehensive Income in Net Equity
The accumulated other comprehensive income balance related to assets and liabilities held for distribution to owners were the following:
| | | | | | | | |
Reserves originated from | | 03-01-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Exchange differences on translation | | | 10,192,702 | | | | 11,328,513 | |
Cash flow hedges | | | (112,912,093 | ) | | | (120,517,197 | ) |
Gains and losses on remeasuring available-for-sale financial instruments | | | 14,841 | | | | 14,835 | |
Other miscellaneous reserves | | | (553,646 | ) | | | 7,736,853 | |
Total | | | (103,258,196 | ) | | | (101,436,996 | ) |
iii. Revenue and expenses
All revenues and expenses related to the generation and distribution businesses in Chile recognized until the effective date of the spin-off of Enersis were classified as discontinued operations and presented under the caption “Income after tax from discontinued operations” in the consolidated statement of comprehensive income.
The following table sets forth the breakdown by nature of the line item “Income after tax from discontinued operations” for the two month period ended February 29, 2016 and the six month period ended June 30, 2015:
| | | | | | | | |
Statement of Income | | 02-29-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Revenues | | | 402,810,199 | | | | 1,136,808,856 | |
Other operating income | | | 2,561,433 | | | | 6,499,552 | |
Total Revenue and Other Operating Income | | | 405,371,632 | | | | 1,143,308,408 | |
Raw materials and consumables used | | | (236,672,086 | ) | | | (814,234,859 | ) |
Contribution Margin | | | 168,699,546 | | | | 329,073,549 | |
Other work performed by the entity and capitalized | | | 3,367,108 | | | | 10,560,312 | |
Employee benefits expense | | | (16,099,065 | ) | | | (68,973,871 | ) |
Depreciation and amortization expense | | | — | | | | (72,997,041 | ) |
Reversal of impairment loss (impairment losses) recognized in profit or loss | | | (968,888 | ) | | | (1,918,335 | ) |
Other expenses | | | (16,591,065 | ) | | | (53,645,749 | ) |
Operating income | | | 138,407,636 | | | | 142,098,865 | |
Other gains | | | — | | | | 7,382,408 | |
Financial income | | | 2,563,118 | | | | 7,093,810 | |
Financial costs | | | (8,616,990 | ) | | | (32,081,475 | ) |
Share of profit (loss) of associates and joint ventures accounted for using the equity method | | | 1,293,725 | | | | 4,026,458 | |
Foreign currency exchange differences | | | (21,263 | ) | | | (4,140,139 | ) |
Profit from indexed assets and liabilities | | | 267,856 | | | | 1,383,865 | |
Income before taxes | | | 133,894,082 | | | | 125,763,792 | |
Income tax expense, discontinued operations | | | (18,763,695 | ) | | | (28,404,932 | ) |
NET INCOME FROM DISCONTINUED OPERATIONS | | | 115,130,387 | | | | 97,358,860 | |
Net income from discontinued operations attributable to: | | | | | | | | |
Shareholders of Enersis Américas | | | 77,879,507 | | | | 83,572,691 | |
Non-controlling interests | | | 37,250,880 | | | | 13,786,169 | |
NET INCOME FROM DISCONTINUED OPERATIONS | | | 115,130,387 | | | | 97,358,860 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-57
Due to classification of generation and distribution of energy activities in Chile as discontinued operations, those lines of business are not included in Note 31. Information by segment.
The following table sets forth the breakdown by nature of total comprehensive income from discontinued operations for the two month period ended February 29, 2016 and the six month period ended June 30, 2015, which are part of the Interim Consolidated Comprehensive Income by Nature for the periods of six month ended June 30, 2016 and 2015:
| | | | | | | | |
Statement of Comprehensive income | | 02-29-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Net income from discontinued operations | | | 115,130,387 | | | | 97,358,860 | |
Components of other comprehensive that will be reclassified subsequently to profit or loss, net of taxes | | | | | | | | |
Foreign currency translation gains (losses), net of tax | | | (1,875,159 | ) | | | 470,259 | |
Gains (losses) from available-for-sale financial assets, net of tax | | | 10 | | | | 2,786 | |
Share of other comprehensive income from associates and joint venture accounted for using the equity method, net of taxes | | | (13,822,107 | ) | | | 147,178 | |
Gains (losses) from cash flow hedge, net of taxes | | | 12,652,797 | | | | (29,720,482 | ) |
Total Other Comprehensive Income from Discontinued Operations | | | (3,044,459 | ) | | | (29,100,259 | ) |
TOTAL COMPREHENSIVE INCOME FROM DISCONTINUED OPERATIONS | | | 112,085,928 | | | | 68,258,601 | |
Comprehensive income attributable to: | | | | | | | | |
Shareholders of Enersis Américas | | | 76,058,307 | | | | 65,907,344 | |
Non-controlling interests | | | 36,027,621 | | | | 2,351,257 | |
NET INCOME FROM DISCONTINUED OPERATIONS | | | 112,085,928 | | | | 68,258,601 | |
iv. Cash flows
The following table sets for the net cash flows from operating, investing and financing activities attributable to discontinued operations for the two month period ended February 29, 2016 and the six month period ended June 30, 2015:
| | | | | | | | |
Statement of cash flows | | 02-29-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Net cash flows from (used in) operating activities | | | 151,998,467 | | | | 196,509,698 | |
Net cash flows from (used in) investing activities | | | (46,141,505 | ) | | | (184,165,680 | ) |
Net cash flows from (used in) financing activities | | | (88,197,076 | ) | | | (67,364,445 | ) |
Net increase (decrease) in cash and cash equivalents before effect of Exchange rate changes | | | 17,659,886 | | | | (55,020,427 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | (902,799 | ) | | | 2,973,962 | |
Net increase (decrease) in cash and cash equivalents | | | 16,757,087 | | | | (52,046,465 | ) |
Cash and cash equivalents at beginning of period | | | 144,261,845 | | | | 133,015,629 | |
Cash and cash equivalents at end of period | | | 161,018,932 | | | | 80,969,164 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-58
6. | CASH AND CASH EQUIVALENTS |
| a) | The detail of cash and cash equivalents as of June 30, 2016 and December 31, 2015, is as follows: |
| | | | | | | | |
Cash and Cash Equivalents | | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Cash balances | | | 9,611,686 | | | | 7,718,308 | |
Bank balances | | | 164,176,352 | | | | 194,453,214 | |
Time deposits | | | 678,067,293 | | | | 573,985,007 | |
Other fixed-income instruments | | | 261,714,288 | | | | 409,006,815 | |
Total | | | 1,113,569,619 | | | | 1,185,163,344 | |
Time deposits have a maturity of three months or less from their date of acquisition and accrue the market interest for this type of short-term investment. Other fixed-income investments are mainly comprised of resale agreements maturing in 90 days or less from the date of investment. There are no restrictions for significant amounts of cash availability.
| b) | The detail of cash and cash equivalents by currency is as follows: |
| | | | | | | | |
Currency | | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| ThCh$ | | | ThCh$ | |
Chilean peso | | | 596,695,650 | | | | 835,468,993 | |
Argentine peso | | | 77,722,984 | | | | 44,883,600 | |
Colombian peso | | | 125,119,890 | | | | 156,731,922 | |
Brazilian real | | | 216,966,974 | | | | 91,204,686 | |
Peruvian nuevo sol | | | 35,977,118 | | | | 34,749,661 | |
U.S. dollar | | | 61,087,003 | | | | 22,124,482 | |
Total | | | 1,113,569,619 | | | | 1,185,163,344 | |
| c) | The following table shows a reconciliation of cash and cash equivalents presented in the statement of financial position with cash and cash equivalents in the cash flow statement as of June 30, 2016 and December 31, 2015: |
| | | | | | | | |
| | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Cash and cash equivalents (statement of financial position) | | | 1,113,569,619 | | | | 1,185,163,344 | |
Cash and cash equivalents attributable to assets held for distribution to owners (*) | | | — | | | | 144,261,845 | |
Cash and cash equivalents (statement of cash flows) | | | 1,113,569,619 | | | | 1,329,425,189 | |
| d) | The following amounts have been received from the sale of shares in subsidiaries: |
| | | | | | | | |
Loss of control at Subsidiaries | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Amounts received for the sale of subsidiaries(*) | | | — | | | | 25,000,000 | |
Amounts in cash and cash equivalents in entities sold | | | — | | | | (18,360,347 | ) |
Total net | | | — | | | | 6,639,653 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-59
| e) | Other outflows of cash classified as financing activities: |
On March 1, 2016, as a result of completion of the Enersis Américas spin-off (See Note 5.1), the cash and cash equivalents balances of ThCh$161,018,932 (Unaudited) were transferred to the Enersis Chile Group. This amount corresponds to a portion of the balance, which at that date, was held by the Parent Company plus all of the cash and cash equivalent balances of the Chilean subsidiaries. This cash outflow is presented as a financing activity in line item “Other outflows of cash”, as it is part of an equity transaction with owners.
| f) | Non-cash transactions as a result of the spin-off: |
On March 1, 2016, as a result of completion of the Enersis Américas spin-off (See Note 5.1), certain intercompany balances to/from Enersis Chile’s group entities and Enersis Américas’ group entities that were prior to the spin-off eliminated in the consolidated financial statements of Enersis Américas, were reinstated as a result of spin-off effects..
The detail of other financial assets as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | | | | | |
Other Financial Assets (*) | | Balance as of | |
| Current | | | Non-current | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Available-for-sale financial investments – unquoted equity securities or with limited liquidity | | | — | | | | — | | | | 1,498,113 | | | | 616,296 | |
Available-for-sale financial investments IFRIC 12 (2) | | | — | | | | — | | | | 607,460,392 | | | | 487,893,679 | |
Financial assets held to maturity (1) | | | 123,487,629 | | | | 27,195,496 | | | | 40,486 | | | | 39,673 | |
Hedging derivatives | | | 1,038,429 | | | | 1,172,125 | | | | 1,699 | | | | 978,556 | |
Financial assets at fair value through profit or loss (1) | | | 17,594,085 | | | | 35,467,539 | | | | 738,279 | | | | — | |
Non-hedging derivatives | | | 500,766 | | | | 4,427,286 | | | | — | | | | — | |
Total | | | 142,620,909 | | | | 68,262,446 | | | | 609,738,969 | | | | 489,528,204 | |
| (1) | The amounts included in “financial assets held to maturity” and “financial assets at fair value through profit or loss” correspond mainly to time deposits and other highly liquid investments that are readily convertible to cash and subject to a low risk of changes in value, but that do not fulfill the definition of cash equivalent as defined in Note 3.f.2 (e.g. with maturity over 90 days from time of investment). |
| (2) | On September 11, 2012, the Brazilian government issued Temporary Law 579, which became permanent on January 13, 2013 and directly affects companies holding electric power generation, transmission, and distribution concessions, including Ampla and Coelce. Among its provisions, this legislation establishes that the government, as concession grantor, will use theValor Nuevo de Reemplazo (VNR, New Replacement Value) to make the corresponding indemnity payments to the concessionaires for those assets that have not been amortized at the end of the concession period. Every month the distributors adjust the book value of the financial asset, by calculating the present value of estimated cash flows, using the effective interest rate on the corresponding payment at the end of the concession. |
As a result of this new development, the subsidiaries have changed how they measure and classify the amounts they expect to recover in compensation when the concession period ends. The previous approach
The accompanying notes are an integral part of these interim consolidated financial statements
M-60
was based on the historic cost of the investments, and the rights to compensation were recorded as an account receivable. Currently, they are measured on the basis of the VNR, and the compensation rights are classified as financial assets available for sale (see Note 3.f).
8. | TRADE AND OTHER RECEIVABLES |
| a) | The detail of trade and other receivables as of June 30, 2016 and December 31, 2015, is as follows: |
| | | | | | | | | | | | | | | | |
Trade and Other Receivables, Gross | | Balance as of | |
| 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | |
Trade and other receivables, gross | | | 1,311,191,011 | | | | 365,562,389 | | | | 1,194,381,502 | | | | 398,695,864 | |
Trade receivables, gross | | | 1,056,856,713 | | | | 233,917,786 | | | | 859,695,602 | | | | 257,022,423 | |
Other receivables, gross (1) | | | 254,334,298 | | | | 131,644,603 | | | | 334,685,900 | | | | 141,673,441 | |
| | | | | | | | | | | | | | | | |
Trade and Other Receivables, Net | | Balance as of | |
| 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | |
Trade and other receivables, net | | | 1,189,121,678 | | | | 350,128,561 | | | | 1,088,131,567 | | | | 398,695,864 | |
Trade and other receivables, net | | | 936,198,387 | | | | 218,483,958 | | | | 754,571,268 | | | | 257,022,423 | |
Other receivables, net (1) | | | 252,923,291 | | | | 131,644,603 | | | | 333,560,299 | | | | 141,673,441 | |
| (1) | Includes as of June 30, 2016, mainly accounts receivable related to loans and advances to employees for ThCh$23,247,303 (Unaudited) (ThCh$14,081,204 as of December 31, 2015); Resolution SE 32/2015 (applicable in Argentina) for ThCh$0 (Unaudited) (ThCh$ ThCh$28,174,339 as of December 31, 2015) (See Note 4); Recoverable taxes (VAT) of ThCh$40,088,158 (Unaudited) (ThCh$62,451,442 as of December 31, 2015); and Accounts receivable at our Brazilian subsidiaries Ampla and Coelce, following the signing in 2014 of the addendum to the concession contracts where the outstanding assets are recoverable and/or can be offset in subsequent tariff periods for ThCh$74,169,910 (Unaudited) (ThCh$150,798,761 as of December 31, 2015), which are guaranteed by the Brazilian government; a receivable to “low income” consumers for ThCh$98,608,513 (Unaudited) (ThCh$83,800,187 as of December 31, 2015) to which a social discount is applied determining a “low income�� final tariff. The Brazilian government replenish such discount to our subsidiaries Ampla and Coelce through a state subsidy; receivables related to the VOSA project in Argentina for ThCh$62,539,598 (Unaudited) (ThCh$62,677,143 as of December 31, 2015) (See Note 32.5). |
There are no significant trade and other receivables balances held by the Group that are not available for its use.
The Group does not have customers to which it has sales representing 10% or more of its operating income for the six month periods ended June 30, 2016 and 2015 (Unaudited).
Refer to Note 9.1 for detailed information on amounts, terms and conditions associated with accounts receivable from related companies.
The accompanying notes are an integral part of these interim consolidated financial statements
M-61
| b) | As of June 30, 2016 and December 31, 2015, the balance of past due but not impaired trade receivables is as follows: |
| | | | | | | | |
Trade Receivables Past Due But Not Impaired | | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Less than three months | | | 193,293,242 | | | | 117,895,535 | |
Between three and six months | | | 44,327,967 | | | | 25,783,187 | |
Between six and twelve months | | | 43,514,194 | | | | 28,220,570 | |
More than twelve months | | | 16,775,223 | | | | 7,034,592 | |
Total | | | 297,910,626 | | | | 178,933,884 | |
| c) | The reconciliation of changes in the allowance for impairment of trade receivables is as follows: |
| | | | |
Trade Receivables Past Due and Impaired | | Current and Non-current ThCh$ | |
Balance as of January 1, 2015 | | | 162,340,986 | |
Increases (decreases) for the year (*) | | | 46,890,017 | |
Amounts written off | | | (23,480,578 | ) |
Foreign currency translation differences | | | (43,623,000 | ) |
Transfer to assets held for distribution to owners | | | (35,877,490 | ) |
Balance as of December 31, 2015 | | | 106,249,935 | |
Increases (decreases) for the year (*) (Unaudited) | | | 25,357,805 | |
Amounts written off (Unaudited) | | | (8,847,204 | ) |
Foreign currency translation differences (Unaudited) | | | 14,621,255 | |
Other (Unaudited) | | | 121,370 | |
Balance as of June 30, 2016 (Unaudited) | | | 137,503,161 | |
| (*) | See Note 27 for impairment losses of financial assets. |
The increase in the allowance for impairment of trade receivables, related to continuing operations of Enersis Américas, was ThCh$18,961,532 during the six month period ended June 30, 2015 (Unaudited) (See Note 27).
Write-offs for bad debt
Past-due debt is written off once all collection measures and legal proceedings have been exhausted and the debtors’ insolvency has been demonstrated. In our power generation business, this process normally takes at least one year of procedures for the few cases that arise in each country. In our distribution business, considering the differences in each country, the process takes at least six months in Argentina and Brazil, 12 months in Colombia and Peru, and 24 months in Chile. Overall, the risk of bad debt, and therefore the risk of writing off our trade receivables, is limited (see Notes 3.f.3 and 18.5).
| d) | Additional information: |
| • | | Additional statistical information required under Official Bulletin 715 of theSuperintendencia de Valores y Seguros de Chile (Chilean Superintendency of Securities and Insurance), of February 3, 2012 (XBRL Taxonomy). See Appendix 6. |
| • | | Supplementary information on Trade Receivables, see Appendix 6.1. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-62
9. | BALANCES AND TRANSACTIONS WITH RELATED PARTIES |
Related party transactions are performed at current market conditions.
Transactions between the Company and its subsidiaries, associates and joint ventures have been eliminated on consolidation and are not itemized in this note.
As of the date of these financial statements, no guarantees have been given or received nor has any allowance for bad or doubtful accounts been recorded with respect to receivable balances for related party transactions.
The controlling shareholder of Enersis Américas is the Italian corporation Enel S.p.A.
9.1 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:
The accompanying notes are an integral part of these interim consolidated financial statements
M-63
a) Receivables from related companies
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Balance as of | |
| | | | | | | | | | | | | | Current | | | Non-Current | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Currency | | Description of Transaction | | Term of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Foreign | | Enel Latinoamérica S.A | | Spain | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 21,079 | | | | — | | | | — | | | | — | |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | Ch$ | | Other services | | More than 90 days | | | 12,748 | | | | 13,077 | | | | — | | | | — | |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | CP | | Other services | | More than 90 days | | | 20,279 | | | | 28,628 | | | | — | | | | — | |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | Euros | | Other services | | More than 90 days | | | 5,635 | | | | 5,833 | | | | — | | | | — | |
Foreign | | Endesa Energía S.A. | | Spain | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 28,673 | | | | 30,373 | | | | — | | | | — | |
Foreign | | Endesa Operaciones y Servicios Comerciales | | Spain | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 106,838 | | | | 114,758 | | | | — | | | | — | |
Foreign | | SACME | | Argentina | | Associate | | Arg $ | | Other services | | Less than 90 days | | | 33,993 | | | | 42,003 | | | | 270,698 | | | | 355,485 | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | CP | | Other services | | Less than 90 days | | | 13,581 | | | | 3,276 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Euros | | Other services | | Less than 90 days | | | 861,658 | | | | 931,267 | | | | — | | | | — | |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Colombia | | Joint Venture | | CP | | Energy sales | | Less than 90 days | | | 1,116,823 | | | | 553,472 | | | | — | | | | — | |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Colombia | | Joint Venture | | CP | | Other services | | Less than 90 days | | | 50,402 | | | | 216,682 | | | | — | | | | — | |
Foreign | | Distribuidora Eléctrica de Cundinamarca S.A. | | Colombia | | Joint Venture | | CP | | Dividends | | Less than 90 days | | | 256,155 | | | | — | | | | — | | | | — | |
Foreign | | Endesa Generación | | Spain | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | — | | | | 36,067 | | | | — | | | | — | |
Foreign | | Enel Produzione | | Italy | | Common Immediate Parent | | US$ | | Other services | | Less than 90 days | | | 145,675 | | | | — | | | | — | | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 42,992 | | | | — | | | | — | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 696,243 | | | | — | | | | — | | | | — | |
91.081.000-6 | | Endesa S.A. (1) | | Chile | | Common Immediate Parent | | Ch$ | | Loan | | Less than 90 days | | | 132,274,000 | | | | — | | | | — | | | | — | |
96.770.940-9 | | Compañía Eléctrica Tarapaca S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 5,366 | | | | — | | | | — | | | | — | |
96.770.940-9 | | Compañía Eléctrica Tarapaca S.A. | | Chile | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 85,642 | | | | — | | | | — | | | | — | |
76.107.186-6 | | Servicios Informáticos e Inmobiliarios Ltda. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 124,046 | | | | — | | | | — | | | | — | |
76.107.186-6 | | Servicios Informáticos e Inmobiliarios Ltda. | | Chile | | Common Immediate Parent | | Arg $ | | Other services | | Less than 90 days | | | 64,275 | | | | — | | | | — | | | | — | |
78.970.360-4 | | Empresa Eléctrica Pehuenche S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 4,445 | | | | — | | | | — | | | | — | |
76.003.204-3 | | Central Eólico Canela S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 773 | | | | — | | | | — | | | | — | |
76.014-570-K | | GasAtacama Chile S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 6,436 | | | | — | | | | — | | | | — | |
Foreign | | Central Térmica Manuel Belgrano | | Argentina | | Common Immediate Parent | | Arg $ | | Mercantile current account | | Less than 90 days | | | 6,148 | | | | — | | | | — | | | | — | |
Foreign | | Central Térmica Manuel Belgrano | | Argentina | | Common Immediate Parent | | Arg $ | | Dividends | | Less than 90 days | | | 21,764 | | | | — | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-64
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Balance as of | |
| | | | | | | | | | | | | | Current | | | Non-Current | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Currency | | Description of Transaction | | Term of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Foreign | | Central Térmica San Martin | | Argentina | | Common Immediate Parent | | Arg $ | | Mercantile current account | | Less than 90 days | | | 4,736 | | | | — | | | | — | | | | — | |
Foreign | | Central Térmica San Martin | | Argentina | | Common Immediate Parent | | Arg $ | | Dividends | | Less than 90 days | | | 16,762 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 4,929,890 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Mercantile current account | | Less than 90 days | | | 16,448 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Inventory sales | | Less than 90 days | | | 3,018,006 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 5,481 | | |
| —
|
| | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Ch$ | | Other services | | Less than 90 days | | | 14,736 | | | | 99,972 | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Euros | | Other services | | Less than 90 days | | | — | | | | 145,858 | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | CP | | Other services | | Less than 90 days | | | 172,244 | | | | 116,940 | | | | — | | | | — | |
Foreign | | Yacylec S.A. | | Argentina | | Common Immediate Parent | | Arg $ | | Other services | | Less than 90 days | | | 988 | | | | — | | | | — | | | | — | |
96.806.130-5 | | E.E. de Colina Ltda. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 976 | | | | — | | | | — | | | | — | |
77.047.280-6 | | Cameros | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 48 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Cristal Eólica | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 387 | | | | 343 | | | | — | | | | — | |
Foreign | | Enel Green Power Emiliana Eolica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 34,119 | | | | 460 | | | | — | | | | — | |
Foreign | | Enel Green Power Emiliana Eolica Sa | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 521 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Joana Eolica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 24,724 | | | | 460 | | | | — | | | | — | |
Foreign | | Enel Green Power Joana Eolica Sa | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 521 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Modelo I Eolica SA | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 52,415 | | | | 538 | | | | — | | | | — | |
Foreign | | Enel Green Power Modelo I Eolica SA | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 608 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Modelo II Eolica SA | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 35,108 | | | | 469 | | | | — | | | | — | |
Foreign | | Enel Green Power Modelo II Eolica SA | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 530 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Primavera Eolica | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 389 | | | | 344 | | | | — | | | | — | |
Foreign | | Enel Green Power SAO Judas Eolica | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 386 | | | | 341 | | | | — | | | | — | |
Foreign | | Enel Green Power Tacaicó Eólica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 16,318 | | | | 263 | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-65
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Balance as of | |
| | | | | | | | | | | | | | Current | | | Non-Current | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Currency | | Description of Transaction | | Term of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Foreign | | Enel Green Power Tacaicó Eólica Sa | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 298 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Pedra Do Gerônimo Eólic | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 41,042 | | | | 429 | | | | — | | | | — | |
Foreign | | Enel Green Power Pedra Do Gerônimo Eólic | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 485 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Pau Ferro Eólica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy sales | | Less than 90 days | | | 43,515 | | | | 429 | | | | — | | | | — | |
Foreign | | Enel Green Power Pau Ferro Eólica Sa | | Brazil | | Common Immediate Parent | | Real | | Tolls | | Less than 90 days | | | 485 | | | | — | | | | — | | | | — | |
Foreign | | Energía Nueva Energía Limpia Mexico S.R.L | | Mexico | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 20,077 | | | | 15,306 | | | | — | | | | — | |
Foreign | | Enel Green Power Colombia | | Colombia | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 18,332 | | | | 978,185 | | | | — | | | | — | |
Foreign | | Enel Green Power Participações Ltda | | Brazil | | Common Immediate Parent | | US$ | | Other services | | Less than 90 days | | | 24,528 | | | | 21,454 | | | | — | | | | — | |
Foreign | | Enel Soluções Energéticas | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 61 | | | | 54 | | | | — | | | | — | |
Foreign | | Enel Green Power Maniçoba | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 708 | | | | 626 | | | | — | | | | — | |
Foreign | | Enel Green Power Esperança | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 662 | | | | 585 | | | | — | | | | — | |
Foreign | | Enel Green Power Damascena | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 708 | | | | 624 | | | | — | | | | — | |
Foreign | | Enel Italia Servizi SRL | | Italia | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | — | | | | 207,814 | | | | — | | | | — | |
| | | | Total | | | | | | | | | | | 144,502,911 | | | | 3,566,930 | | | | 270,698 | | | | 355,485 | |
(1) | Corresponds to a loan agreement that Enersis Américas entered into with Endesa Chile for a principal amount of US$250 million at an annual fixed interest rate of 1.38% and maturity on December 5, 2016. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-66
b) Accounts payable to related companies
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Balance as of | |
| | | | | | | | | | | | | | Current | | | Non-Current | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Currency | | Description of Transaction | | Term of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Foreign | | Enel Latinoamérica S.A | | Spain | | Common Immediate Parent | | Arg$ | | Other services | | Less than 90 days | | | 48,086 | | | | 59,416 | | | | — | | | | — | |
Foreign | | Enel Latinoamérica S.A | | Spain | | Common Immediate Parent | | Ch$ | | Dividends | | Less than 90 days | | | — | | | | 58,897,984 | | | | — | | | | — | |
Foreign | | Enel Latinoamérica S.A | | Spain | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 94,669 | | | | 40,920 | | | | — | | | | — | |
Foreign | | SACME | | Argentina | | Associate | | Arg$ | | Other services | | Less than 90 days | | | 129,445 | | | | 161,015 | | | | — | | | | — | |
Foreign | | Endesa Generación | | Spain | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 53,366 | | | | 28,617 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Ch$ | | Dividends | | Less than 90 days | | | — | | | | 29,658,243 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Ch$ | | Mercantile current account | | Less than 90 days | | | 105,420 | | | | — | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | CP | | Other services | | Less than 90 days | | | 178,922 | | | | 302,025 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Euros | | Other services | | Less than 90 days | | | 299,786 | | | | 414,397 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Real | | Other services | | Less than 90 days | | | — | | | | 384,082 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Arg$ | | Other services | | Less than 90 days | | | 16,553 | | | | 173,687 | | | | — | | | | — | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Arg$ | | Mercantile current account | | Less than 90 days | | | 131,064 | | | | — | | | | — | | | | — | |
Foreign | | Enel Distribuzione | | Italy | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 17,831 | | | | — | | | | — | | | | — | |
Foreign | | Enel Distribuzione | | Italy | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 165,489 | | | | 194,151 | | | | — | | | | — | |
Foreign | | Enel Produzione | | Italy | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 203,646 | | | | — | | | | — | | | | — | |
Foreign | | Enel Produzione | | Italy | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 295,724 | | | | 184,373 | | | | — | | | | — | |
Foreign | | Enel Ingegneria e Ricerca | | Italy | | Common Immediate Parent | | Euros | | Mercantile current account | | Less than 90 days | | | 814,696 | | | | — | | | | — | | | | — | |
Foreign | | Enel Ingegneria e Ricerca | | Italy | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 716,972 | | | | 1,513,001 | | | | — | | | | — | |
Foreign | | Enel Ingegneria e Ricerca | | Italy | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | — | | | | 192,920 | | | | — | | | | — | |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Colombia | | Joint Venture | | CP | | Energy purchases | | Less than 90 days | | | 1,259,971 | | | | 1,121,851 | | | | — | | | | — | |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 317,028 | | | | — | | | | — | | | | — | |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 53,175 | | | | 74,089 | | | | — | | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 279,210 | | | | — | | | | — | | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 38,750 | | | | — | | | | — | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Mercantile current account | | Less than 90 days | | | 1,115,705 | | | | — | | | | — | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 302,289 | | | | — | | | | — | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | US$ | | Other services | | Less than 90 days | | | 930,217 | | | | — | | | | — | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 30,371 | | | | — | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-67
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Balance as of | |
| | | | | | | | | | | | | | Current | | | Non-Current | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Currency | | Description of Transaction | | Term of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 437,616 | | | | — | | | | — | | | | — | |
96.770.940-9 | | Compañía Eléctrica Tarapaca S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 64,837 | | | | — | | | | — | | | | — | |
76.107.186-6 | | Servicios Informáticos e Inmobiliarios Ltda. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 2,882,798 | | | | — | | | | — | | | | — | |
76.107.186-6 | | Servicios Informáticos e Inmobiliarios Ltda. | | Chile | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 361,123 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Mercantile current account | | Less than 90 days | | | 732,893 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Ch$ | | Other services | | Less than 90 days | | | 596,480 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 14,950 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 8,929 | | | | — | | | | — | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 13,496 | | | | — | | | | — | | | | — | |
Foreign | | Enel Trade S.p.A. | | Italy | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 50,874 | | | | — | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Real | | Other services | | Less than 90 days | | | 16,383,280 | | | | 12,027,207 | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Real | | Other services | | Less than 90 days | | | 788,722 | | | | — | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Euros | | Other services | | Less than 90 days | | | 4,492,016 | | | | 2,841,305 | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Euros | | Other services | | Less than 90 days | | | 1,614,391 | | | | 9,039 | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Ch$ | | Other services | | Less than 90 days | | | 8,732 | | | | — | | | | — | | | | — | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | CP | | Other services | | Less than 90 days | | | 189,689 | | | | 59,242 | | | | — | | | | — | |
Foreign | | Enel Green Power Emiliana Eolica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 187,486 | | | | 152,859 | | | | — | | | | — | |
Foreign | | Enel Green Power Joana Eolica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 135,928 | | | | 110,781 | | | | — | | | | — | |
Foreign | | Enel Green Power Modelo I Eolica SA | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 254,015 | | | | 234,876 | | | | — | | | | — | |
Foreign | | Enel Green Power Modelo II Eolica SA | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 169,966 | | | | 157,329 | | | | — | | | | — | |
Foreign | | Enel Green Power Dois Riachos SA | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 293,995 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Tacaicó | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 97,318 | | | | 72,411 | | | | — | | | | — | |
Foreign | | Enel Green Power Pedra Do Gerônimo Eólic | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 244,581 | | | | 183,859 | | | | — | | | | — | |
Foreign | | Enel Green Power Pau Ferro Eólica Sa | | Brazil | | Common Immediate Parent | | Real | | Energy purchases | | Less than 90 days | | | 259,355 | | | | 195,699 | | | | — | | | | — | |
Foreign | | Enel Italia Servizi SRL | | Italy | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 1,571,091 | | | | — | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-68
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Balance as of | |
| | | | | | | | | | | | | | Current | | | Non-Current | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Currency | | Description of Transaction | | Term of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Foreign | | Enel Italia Servizi SRL | | Italia | | Common Immediate Parent | | Euros | | Other services | | Less than 90 days | | | 191,945 | | | | 82,220 | | | | — | | | | — | |
Foreign | | Enel Green Power Desenvolvimiento Ltda. | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 327,227 | | | | 286,224 | | | | — | | | | — | |
Foreign | | Enel Green Power Brasil | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | — | | | | 19,140 | | | | — | | | | — | |
Foreign | | Enel Green Power Brasil Participações Ltda | | Brazil | | Common Immediate Parent | | Real | | Other services | | Less than 90 days | | | 21,882 | | | | — | | | | — | | | | — | |
Foreign | | Enel Green Power Italia | | Italy | | Common Immediate Parent | | CP | | Other services | | Less than 90 days | | | 137,196 | | | | 64,546 | | | | — | | | | — | |
| | Total | | | 40,131,196 | | | | 109,897,508 | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-69
c) Significant transactions and effects on income/expenses:
Transactions with related companies that are not consolidated and their effects on profit or loss are as follows:
| | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Description of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Foreign | | Endesa Energía S.A. | | Spain | | Common Immediate Parent | | Other operating income | | | 24,053 | | | | 21,075 | |
Foreign | | Enel Latinoamérica S.A | | Spain | | Common Immediate Parent | | Other fixed operating expenses | | | (51,803 | ) | | | (75,577 | ) |
Foreign | | Endesa Generación | | Spain | | Common Immediate Parent | | Fuel consumption | | | (11,478,600 | ) | | | (11,632,231 | ) |
Foreign | | Endesa Generación | | Spain | | Common Immediate Parent | | Other fixed operating expenses | | | (27,321 | ) | | | (69,949 | ) |
Foreign | | Endesa Generación | | Spain | | Common Immediate Parent | | Commodity derivatives | | | — | | | | (2,099,320 | ) |
76.418.940-k | | GNL Chile S.A. (*) | | Chile | | Associate | | Gas consumption | | | (13,704,410 | ) | | | (96,722,332 | ) |
76.418.940-k | | GNL Chile S.A. (*) | | Chile | | Associate | | Gas transportation | | | (8,923,783 | ) | | | (26,281,159 | ) |
76.418.940-k | | GNL Chile S.A. (*) | | Chile | | Associate | | Other financial income | | | 1,103 | | | | 29,826 | |
76.788.080-4 | | GNL Quintero S.A. (*) | | Chile | | Associate | | Energy Sales | | | 444,523 | | | | 1,749,120 | |
76.788.080-4 | | GNL Quintero S.A. (*) | | Chile | | Associate | | Electricity tolls | | | (150,802 | ) | | | (44,924 | ) |
76.788.080-4 | | GNL Quintero S.A. (*) | | Chile | | Associate | | Other fixed operating expenses | | | (37,162 | ) | | | — | |
76.788.080-4 | | GNL Quintero S.A. (*) | | Chile | | Associate | | Other services rendered | | | — | | | | 236,907 | |
Foreign | | SACME | | Argentina | | Associate | | Outsourced services | | | (842,407 | ) | | | (913,670 | ) |
96.524.140-K | | Empresa Eléctrica Panguipulli S.A. (*) | | Chile | | Common Immediate Parent | | Energy purchases | | | (1,484,096 | ) | | | (3,201,221 | ) |
96.524.140-K | | Empresa Eléctrica Panguipulli S.A. (*) | | Chile | | Common Immediate Parent | | Electricity tolls | | | (42,756 | ) | | | (136,301 | ) |
96.524.140-K | | Empresa Eléctrica Panguipulli S.A. (*) | | Chile | | Common Immediate Parent | | Other services rendered | | | 59,824 | | | | 162,971 | |
96.524.140-K | | Empresa Eléctrica Panguipulli S.A. (*) | | Chile | | Common Immediate Parent | | Energy sales | | | 131,409 | | | | 201,047 | |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Other fixed operating expenses | | | (237,607 | ) | | | (40,612 | ) |
Foreign | | Enel Iberoamérica S.R.L | | Spain | | Parent | | Other operating income | | | 1,986 | | | | 19,876 | |
96.806.130-5 | | Electrogas S.A. (*) | | Chile | | Associate | | Gas tolls | | | (885,381 | ) | | | (1,710,334 | ) |
96.806.130-5 | | Electrogas S.A. (*) | | Chile | | Associate | | Fuel consumption | | | 174,832 | | | | (361,510 | ) |
Foreign | | Endesa Operaciones y Servicios | | Spain | | Common Immediate Parent | | Other operating income | | | 74,609 | | | | 82,863 | |
Foreign | | Endesa Operaciones y Servicios | | Spain | | Common Immediate Parent | | Other fixed operating expenses | | | — | | | | (20,057 | ) |
Foreign | | Enel Ingegneria e Ricerca | | Italy | | Common Immediate Parent | | Other services rendered | | | 6,074 | | | | 17,816 | |
Foreign | | Enel Ingegneria e Ricerca | | Italy | | Common Immediate Parent | | Other fixed operating expenses | | | (452,296 | ) | | | (376,633 | ) |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Colombia | | Joint Venture | | Energy Sales | | | 3,837,973 | | | | 1,981,634 | |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Colombia | | Joint Venture | | Othe services rendered | | | 1,475,158 | | | | 1,453,490 | |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Colombia | | Joint Venture | | Electricity tolls | | | (840,523 | ) | | | (824,883 | ) |
77.017.930-0 | | Transmisora Eléctrica de Quillota Ltda. (*) | | Chile | | Joint Venture | | Electricity tolls | | | (245,968 | ) | | | (705,500 | ) |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | Other operating income | | | — | | | | 38,227 | |
Foreign | | Endesa España | | Spain | | Common Immediate Parent | | Other fixed operating expenses | | | (63,486 | ) | | | (217,029 | ) |
Foreign | | Enel Trade S.p.A | | Italy | | Common Immediate Parent | | Other operating income | | | 48,233 | | | | — | |
Foreign | | Enel Trade S.p.A | | Italy | | Common Immediate Parent | | Other fixed operating expenses | | | (156,280 | ) | | | (131,508 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-70
| | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Description of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
76.321.458-3 | | Sociedad Almeyda Solar Spa (*) | | Chile | | Common Immediate Parent | | Energy purchases | | | (817,159 | ) | | | (939,843 | ) |
76.321.458-3 | | Sociedad Almeyda Solar Spa (*) | | Chile | | Common Immediate Parent | | Electricity tolls | | | (40,520 | ) | | | (29,945 | ) |
76.321.458-3 | | Sociedad Almeyda Solar Spa (*) | | Chile | | Common Immediate Parent | | Other services rendered | | | 35,765 | | | | 2,846 | |
76.321.458-3 | | Sociedad Almeyda Solar Spa (*) | | Chile | | Common Immediate Parent | | Energy Sales | | | 34,820 | | | | 483 | |
76.052.206-6 | | Parque Eolico Valle de los Vientos S.A. (*) | | Chile | | Common Immediate Parent | | Energy purchases | | | (2,809,400 | ) | | | (7,083,316 | ) |
76.052.206-6 | | Parque Eolico Valle de los Vientos S.A. (*) | | Chile | | Common Immediate Parent | | Energy Sales | | | 139,003 | | | | 69,768 | |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Other fixed operating expenses | | | (8,057,817 | ) | | | (6,389,676 | ) |
Foreign | | Enel S.p.A. | | Italy | | Parent | | Other operating income | | | 52,289 | | | | 154,094 | |
Foreign | | Enel Italia | | Italy | | Common Immediate Parent | | Other fixed operating expenses | | | (105,613 | ) | | | (25,931 | ) |
Foreign | | Enel Italia | | Italy | | Common Immediate Parent | | Other operating income | | | — | | | | 126,187 | |
76.179.024-2 | | Parque Eolico Tal Tal S.A. (*) | | Chile | | Common Immediate Parent | | Energy purchases | | | (4,382,025 | ) | | | (13,287,293 | ) |
76.179.024-2 | | Parque Eolico Tal Tal S.A. (*) | | Chile | | Common Immediate Parent | | Energy Sales | | | 25,545 | | | | 121,801 | |
Foreign | | Quatiara Energia S.A. | | Brazil | | Common Immediate Parent | | Energy purchases | | | 10 | | | | (69,650 | ) |
Foreign | | Enel Green Power Cristal Eolica | | Brazil | | Common Immediate Parent | | Other services rendered | | | 2,109 | | | | 482 | |
Foreign | | Enel Green Power SAO Judas Eolica | | Brazil | | Common Immediate Parent | | Other services rendered | | | 1,792 | | | | 480 | |
Foreign | | Enel Green Power Primavera Eolica | | Brazil | | Common Immediate Parent | | Other services rendered | | | 2,119 | | | | 484 | |
Foreign | | Enel Green Power Emiliana Eolica Sa | | Brazil | | Common Immediate Parent | | Energy purchases | | | (875,082 | ) | | | (993,686 | ) |
Foreign | | Enel Green Power Emiliana Eolica Sa | | Brazil | | Common Immediate Parent | | Other services rendered | | | 2,835 | | | | 638 | |
Foreign | | Enel Green Power Emiliana Eolica Sa | | Brazil | | Common Immediate Parent | | Energy sales | | | 197,950 | | | | — | |
Foreign | | Enel Green Power Joana Eolica Sa | | Brazil | | Common Immediate Parent | | Energy purchases | | | (650,964 | ) | | | (720,152 | ) |
Foreign | | Enel Green Power Joana Eolica Sa | | Brazil | | Common Immediate Parent | | Other services rendered | | | 2,834 | | | | 638 | |
Foreign | | Enel Green Power Joana Eolica Sa | | Brazil | | Common Immediate Parent | | Energy Sales | | | 143,259 | | | | — | |
Foreign | | Enel Green Power Pau Ferro Eólica Sa | | Brazil | | Common Immediate Parent | | Energy purchases | | | (1,063,775 | ) | | | (1,202,530 | ) |
Foreign | | Enel Green Power Pau Ferro Eólica Sa | | Brazil | | Common Immediate Parent | | Other services rendered | | | 2,662 | | | | — | |
Foreign | | Enel Green Power Pau Ferro Eólica Sa | | Brazil | | Common Immediate Parent | | Energy sales | | | 249,201 | | | | — | |
Foreign | | Enel Green Power Pedra Do Gerônimo Eólic | | Brazil | | Common Immediate Parent | | Energy purchases | | | (999,809 | ) | | | (1,195,205 | ) |
Foreign | | Enel Green Power Pedra Do Gerônimo Eólic | | Brazil | | Common Immediate Parent | | Other services rendered | | | 3,142 | | | | — | |
Foreign | | Enel Green Power Pedra Do Gerônimo Eólic | | Brazil | | Common Immediate Parent | | Energy Sales | | | 229,832 | | | | — | |
Foreign | | Enel Green Power Tacaicó Eólica Sa | | Brazil | | Common Immediate Parent | | Energy purchases | | | (396,563 | ) | | | (470,712 | ) |
Foreign | | Enel Green Power Tacaicó Eólica Sa | | Brazil | | Common Immediate Parent | | Other services rendered | | | 1,681 | | | | — | |
Foreign | | Enel Green Power Tacaicó Eólica Sa | | Brazil | | Common Immediate Parent | | Energy Sales | | | 92,304 | | | | — | |
Foreign | | Enel Green Power Modelo I Eolica SA | | Brazil | | Common Immediate Parent | | Energy purchases | | | (1,191,018 | ) | | | (1,526,847 | ) |
Foreign | | Enel Green Power Modelo I Eolica SA | | Brazil | | Common Immediate Parent | | Other services rendered | | | 4,045 | | | | 747 | |
Foreign | | Enel Green Power Modelo I Eolica SA | | Brazil | | Common Immediate Parent | | Energy Sales | | | 305,176 | | | | — | |
Foreign | | Enel Green Power Modelo II Eolica SA | | Brazil | | Common Immediate Parent | | Energy purchases | | | (798,878 | ) | | | (1,022,740 | ) |
Foreign | | Enel Green Power Modelo II Eolica SA | | Brazil | | Common Immediate Parent | | Other services rendered | | | 2,909 | | | | 652 | |
Foreign | | Enel Green Power Modelo II Eolica SA | | Brazil | | Common Immediate Parent | | Energy sales | | | 203,405 | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-71
| | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Relationship | | Description of Transaction | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Foreign | | Enel Produzione | | Italy | | Common Immediate Parent | | Other fixed operating expenses | | | (117,010 | ) | | | (231,498 | ) |
Foreign | | Energía Nueva Energía Limpia Mexico S.R.L | | Mexico | | Common Immediate Parent | | Other services rendered | | | 4,440 | | | | 5,390 | |
Foreign | | Enel Green Power Italia | | Italy | | Common Immediate Parent | | Other fixed operating expenses | | | (69,897 | ) | | | — | |
Foreign | | Enel Green Power Damascena S.A. | | Brazil | | Common Immediate Parent | | Other services rendered | | | 3,855 | | | | — | |
Foreign | | Enel Green Power Esperança S.A. | | Brazil | | Common Immediate Parent | | Other services rendered | | | 3,604 | | | | — | |
Foreign | | Enel Green Power Maniçoba S.A. | | Brazil | | Common Immediate Parent | | Other services rendered | | | 3,855 | | | | — | |
Foreign | | Enel Solucoes Energeticas Ltda | | Brazil | | Common Immediate Parent | | Other services rendered | | | 330 | | | | — | |
Foreign | | Enel Green Power Dois Riachos Eolica S.A. | | Brazil | | Common Immediate Parent | | Energy purchases | | | (1,621,712 | ) | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | Energy sales | | | 3,519,163 | | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | Other fixed operating expenses | | | (57,835 | ) | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | Other financial income | | | 27,106 | | | | — | |
96.800.570-7 | | Chilectra S.A. | | Chile | | Common Immediate Parent | | Other services rendered | | | (6,806 | ) | | | — | |
96.806.130-5 | | E.E. de Colina Ltda. | | Chile | | Common Immediate Parent | | Other services rendered | | | 975 | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Other financial income | | | 689,396 | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Other services rendered | | | 126,979 | | | | — | |
91.081.000-6 | | Endesa S.A. | | Chile | | Common Immediate Parent | | Other fixed operating expenses | | | (233,560 | ) | | | — | |
96.783.220-0 | | Pehuenche S.A. | | Chile | | Common Immediate Parent | | Other services rendered | | | 3,793 | | | | — | |
96.770.940-9 | | Compañía Eléctrica Tarapacá S.A. | | Chile | | Common Immediate Parent | | Other fixed operating expenses | | | (232,251 | ) | | | — | |
96.770.940-9 | | Compañía Eléctrica Tarapacá S.A. | | Chile | | Common Immediate Parent | | Other services rendered | | | 5,387 | | | | — | |
76.003.204-3 | | Eolica Canela | | Chile | | Common Immediate Parent | | Other services rendered | | | 988 | | | | — | |
76.107.186-6 | | ICT Servicios informáticos Ltda. | | Chile | | Common Immediate Parent | | Other services rendered | | | 133,011 | | | | — | |
76.107.186-6 | | ICT Servicios informáticos Ltda. | | Chile | | Common Immediate Parent | | Other fixed operating expenses | | | (995,559 | ) | | | — | |
76.788.080-4 | | Gas Atacama Chile | | Chile | | Common Immediate Parent | | Other services rendered | | | 6,577 | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Other financial expense | | | (317,781 | ) | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Other services rendered | | | 2,650,751 | | | | — | |
76.536.353-5 | | Enersis Chile S.A. | | Chile | | Common Immediate Parent | | Other fixed operating expenses | | | (1,092,333 | ) | | | — | |
Foreign | | Yacylec | | Argentina | | Associate | | Other services rendered | | | 5,308 | | | | — | |
Foreign | | Yacylec | | Argentina | | Associate | | Other financial expense | | | (42,059 | ) | | | — | |
Foreign | | Enel Green Power Paranapanema S.A | | Brazil | | Common Immediate Parent | | Energy purchases | | | (99,345 | ) | | | — | |
Foreign | | Enel Distribuzione | | Italy | | Common Immediate Parent | | Other fixed operating expenses | | | (17,369 | ) | | | — | |
77.047.280-6 | | Cameros | | Chile | | Common Immediate Parent | | Other services rendered | | | 47 | | | | 58,329 | |
76.126.507-5 | | Parque Eolico Talinay Oriente SA (*) | | Chile | | Common Immediate Parent | | Energy Sales | | | 39,708 | | | | (278,012 | ) |
76.126.507-5 | | Parque Eolico Talinay Oriente SA (*) | | Chile | | Common Immediate Parent | | Energy purchases | | | (101,565 | ) | | | — | |
(*) | For the six month periods ended June 30, 2016 and 2015 (Unaudited), the effects on profit or loss of the transactions with related companies in Chile have been classified as discontinued operations in the consolidated statement of comprehensive income. See Note 5.1. |
Transfers of short-term funds between related companies are treated as current accounts changes, with variable interest rates based on market conditions used for the monthly balance. The resulting amounts receivable or payable are usually at 30 days term, with automatic rollover for the same periods and amortization in line with cash flows.
The accompanying notes are an integral part of these interim consolidated financial statements
M-72
9.2 Board of directors and key management personnel
Enersis Américas is managed by Board of Directors which consists of seven members. Each director serves for a three-year term after which they can be reelected.
The Board of Directors as of June 30, 2016, was elected at the Ordinary Shareholders Meeting held on April 28, 2016, which is composed of the following members:
Mr. Francisco de Borja Acha Besga
Mr. José Antonio Vargas Lleras
Mr. Livio Gallo
Mr. Enrico Viale
Mr. Hernán Somerville Senn
Mr. Patricio Gómez Sabaini
Mr. Domingo Cruzat Amunátegui
At the Board of Directors’ meeting held on April 29, 2016, Mr. Francisco de Borja Acha Besga was designated as Chairman of the Board, Mr. José Antonio Vargas Lleras was designated as Vice Chairman of the Board and Mr. Domingo Cruzat Amunátegui was designated as Secretary of the Board.
Likewise, at the same Board of Directors’ Meeting was elected the Directors Committee under the requirements of Law 18,046 on Corporations and the Sarbanes Oxley Act. The Committee is composed of the following independent directors: Mr. Hernán Sommerville Senn (as Chairman), Mr. Patricio Gómez Sabaini and Mr. Domingo Cruzat Amunátegui (as Secretary).
The Board designated as financial expert for the Directors Committee of Enersis Américas S.A. to Mr. Hernan Sommerville Senn.
a) Accounts receivable and payable and other transactions
| • | | Accounts receivable and payable |
There are no outstanding amounts receivable or payable between the Company and the members of the Board of Directors and key management personnel.
No transactions other than the payment of remuneration have taken place between the Company and the members of the Board of Directors and key management personnel and other than transactions in the normal course of business-electricity supply.
b) Compensation for directors
In accordance with Article 33 of Law No. 18,046 governing stock corporations, the compensation of Directors is established each year at the Ordinary Shareholders Meeting of Enersis Américas S.A.
The remuneration consists of paying a variable annual compensation equal to one one-thousandth of the profit for the year (attributable to Shareholders of Enersis Américas). Also, each member of the Board will be paid a monthly compensation, one part a fixed monthly fee and another part dependent on meetings attended. The breakdown of this compensation is as follows:
| • | | 180 UF as a fixed monthly fee, and |
| • | | 66 UF as per diem for each Board meeting attended. |
The amounts paid for the monthly fee will be treated as payment in advance of the variable annual compensation described above. As stated in the by-laws, the remuneration for the Chairman of the Board will be twice that of a Director, and the compensation of the Vice Chairman will be 50% higher than that of a Director.
The accompanying notes are an integral part of these interim consolidated financial statements
M-73
Any advance payments received will be deducted from the annual variable compensation, with no reimbursement if the annual variable compensation is lower than the total amount paid in advances. The variable compensation will be paid, when appropriate, after the Ordinary Shareholders’ Meeting approves the Annual Report, Balance Sheet and Financial Statements, and the Independent Auditors’ Reports and Account Inspectors’ Reports for the year ended December 31, 2016.
If any Director of Enersis Américas S.A. is a member of more than one Board in any Chilean or foreign subsidiaries and/or associates, or holds the position of director or advisor in other Chilean or foreign companies or legal entities in which Enersis Américas S.A. has a direct or indirect ownership interest, that Director can be compensated for his/her participation in only one of those Boards or Management Committees.
The Executive Officers of Enersis Américas S.A. and/or any of its Chilean or foreign subsidiaries or associates will not receive any compensation or per diem if they hold the position of director in any of the Chilean or foreign subsidiaries or associates of Enersis Américas S.A. Nevertheless, the executives may receive such compensation or per diem, provided there is prior express authorization, as a payment in advance of the variable portion of their remuneration received from the respective companies through which they are employed.
Directors’ Committee:
Each member of the Directors’ Committee will receive a variable remuneration equal to 0.11765 thousandth of the profit for the year (attributable to shareholders of Enersis Américas). Also each member will be paid a monthly compensation, one part in a fixed monthly fee and another part dependent on meetings attended.
This remuneration is broken down as follows:
| • | | 60.00 UF as a fixed monthly fee, and |
| • | | 22.00 UF as per diem for each Board meeting attended. |
The amounts paid for the monthly fee will be treated as payment in advance of the variable annual compensation described above.
Any advance payments received will be deducted from the annual variable compensation, with no reimbursement if the annual variable compensation is lower than the total amount paid in advances. The variable compensation will be paid, when appropriate, after the Ordinary Shareholders’ Meeting approves the Annual Report, Balance Sheet and Financial Statements, and the Independent Auditors’ Reports and Account Inspectors’ Reports for the year ended December 31, 2016.
The accompanying notes are an integral part of these interim consolidated financial statements
M-74
The following tables show details of the compensation paid to the members of the Board of Directors of Enersis Américas for the six month periods ended June 30, 2016 and 2015:
| | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Name | | Position | | 06-30-2016 (Unaudited) | |
| | | Period in position | | Enersis Américas Board ThCh$ | | | Board of Subsidiaries ThCh$ | | | Directors’ Committee ThCh$ | |
Foreigner | | Francisco de Borja Acha Besga (1) | | Chairman | | January - June 2016 | | | — | | | | — | | | | — | |
Foreigner | | José Antonio Vargas Lleras (2) | | Vice Chairman | | May - June 2016 | | | — | | | | — | | | | — | |
Foreigner | | Francesco Starace | | Vice Chairman | | January - April 2016 | | | — | | | | — | | | | — | |
4.975.992-4 | | Herman Chadwick Piñera (3) | | Director | | January - June 2016 | | | 25,349 | | | | — | | | | 8,445 | |
Foreigner | | Enrico Viale (5) | | Director | | May - June 2016 | | | — | | | | — | | | | — | |
Foreigner | | Livio Gallo (4) | | Director | | May - June 2016 | | | — | | | | — | | | | — | |
6.429.250-1 | | Rafael Fernández Morandé | | Director | | January - April 2016 | | | 25,349 | | | | — | | | | 8,445 | |
4.132.185-7 | | Hernán Somerville Senn | | Director | | January - June 2016 | | | 46,716 | | | | — | | | | 14,422 | |
Foreigner | | Patricio Gómez Sabaini (6) | | Director | | May - June 2016 | | | 26,030 | | | | — | | | | 7,531 | |
6.989.304-K | | Domingo Cruzat Amunátegui (7) | | Director | | May - June 2016 | | | 26,030 | | | | — | | | | 7,531 | |
Foreigner | | Alberto de Paoli | | Director | | January - April 2016 | | | — | | | | — | | | | — | |
Foreigner | | Francesca Di Carlo | | Director | | January - April 2016 | | | — | | | | — | | | | — | |
| | TOTAL | | | 149,474 | | | | — | | | | 46,374 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-75
| | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Name | | Position | | 06-30-2015 (Unaudited) | |
| | | Period in position | | Enersis Américas Board ThCh$ | | | Board of Subsidiaries ThCh$ | | | Directors’ Committee ThCh$ | |
6.243.657-3 | | Jorge Rosenblut Ratinoff | | Chairman | | January - June 2015 | | | 69,889 | | | | — | | | | — | |
Foreigner | | Borja Prado Eulate | | Vice Chairman | | January - April 2015 | | | 27,127 | | | | — | | | | — | |
7.052.890-8 | | Carolina Schmidt Zaldivar | | Director | | January - June 2015 | | | 28,798 | | | | — | | | | 7,806 | |
4.975.992-4 | | Herman Chadwick Piñera | | Director | | June 2015 | | | 6,146 | | | | — | | | | — | |
6.429.250-1 | | Rafael Fernández Morandé | | Director | | January - June 2015 | | | 34,945 | | | | — | | | | 9,854 | |
4.132.185-7 | | Hernán Somerville Senn | | Director | | January - June 2015 | | | 34,945 | | | | — | | | | 9,854 | |
Foreigner | | Andrea Brentan | | Director | | January - June 2015 | | | 19,716 | | | | — | | | | — | |
Foreigner | | Alberto de Paoli | | Director | | January - June 2015 | | | — | | | | — | | | | — | |
| | TOTAL | | | 221,566 | | | | — | | | | 27,514 | |
(1) | On June 30, 2015, Mr. Francisco Borja Acha Besga was appointed as Chairman, and he was again appointed as Chairman on April 29, 2016. He is not remunerated. |
(2) | Mr. José Antonio Vargas Lleras was appointed as Vice Chairman on April 29, 2016. He is not remunerated. |
(3) | On June 30, 2015, Mr. Hernan Chadwick Piñera was appointed as Director of the Board, he was again appointed as a Director on April 29, 2016. |
(4) | Mr. Livio Gallo was designated as Director of the Board on April 28, 2016. He is not remunerated. |
(5) | Mr. Enrico Viale was appointed as Director of the Board on April 28, 2016. He is not remunerated. |
(6) | Mr. Patricio Gómez Sabaini was appointed as Director of the Board on April 28, 2016. |
(7) | Mr. Domingo Cruzat Amunátegui was appointed as Director of the Board on April 28, 2016. |
c) Guarantees established by the Company in favor of the directors
No guarantees have been given to the directors.
The accompanying notes are an integral part of these interim consolidated financial statements
M-76
9.3 Compensation for key management personnel
a) Remunerations received by key management personnel
| | | | |
Key Management Personnel |
Taxpayer ID No. (RUT) | | Name | | Position |
Foreigner | | Luca D’Agnese (1) | | Chief Executive Officer |
7.750.368-4 | | Daniel Fernandez Koprich (2) | | Deputy Chief Executive Officer |
24.852.381-6 | | Francisco Galán Allué (5) | | Administration, Finance and Control Officer |
Foreigner | | Marco Fadda | | Planning and Control Officer |
Foreigner | | Alain Rosolino | | Internal Audit Officer |
24.852.388-3 | | Francesco Giorgianni (6) | | Institutional Relations Manager |
15.307.846-7 | | José Miranda Montecinos (3) | | Communications Officer |
10.664.744-5 | | Paola Visintini Vaccarezza (4) | | Human Resources and Organization Officer |
7.625.745-0 | | Antonio Barreda Toledo (7) | | Procurement Officer |
6.973.465-0 | | Domingo Valdés Prieto | | General Counsel and Secretary to the Board |
(1) | On January 29, 2015, Mr. Luca D’Agnese became CEO replacing Mr. Luigi Ferraris who submitted his voluntarily resignation from Enersis Américas, and served until that date. Mr. Luigi Ferraris had become CEO replacing Mr. Ignacio Antoñanzas on November 12, 2014. |
(2) | On November 12, 2014, Mr. Daniel Fernandez Koprich became Deputy CEO replacing Mr. Massimo Tambosco. He served until April 29, 2016. |
(3) | On December 1, 2014, Mr. José Miranda Montecinos became Communications Manager replacing Mr. Daniel Horacio Martini, who submitted his voluntarily resignation from Enersis Américas, and served until December 1, 2014. |
(4) | On December 12, 2014, Ms. Paola Visintini Vaccarezza became of Human Resources and Organizational Manager replacing Mr. Carlos Niño, who submitted his voluntarily resignation from Enersis Américas, and served until November 25, 2014. |
(5) | On December 15, 2014, Mr. Francisco Galán Allue became Administration, Finance and Control Manager replacing Mr. Eduardo Escaffi. |
(6) | On December 15, 2014, Mr. Francesco Giorgianni became Institutional Relations Manager. |
(7) | On January 29, 2015, Mr. Antonio Barreda Toledo became Procurement Officer replacing Mr. Eduardo López Miller. |
Mr. Alain Rosolino, Mr. José Miranda Montecinos, Ms. Paola Visintini Vaccarezza, and Mr. Domingo Valdés Prieto are exclusively remunerated by their employer Enersis Chile S.A., but render executive services to Enersis Américas pursuant to an intercompany agreement between both entities.
Incentive plans for key management personnel
Enersis Américas has implemented an annual bonus plan for its executives based on meeting company-wide objectives and on the level of their individual contribution in achieving the overall goals of the Group. The plan provides for a range of bonus amounts according to seniority level. The bonuses paid to the executives consist of a certain number of monthly gross remunerations.
The accompanying notes are an integral part of these interim consolidated financial statements
M-77
Compensation received by key management personnel is the following:
| | | | | | | | |
| | Balance as of | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash compensation | | | 1,789,680 | | | | 737,052 | |
Short-term benefits for employees | | | 163,843 | | | | 142,263 | |
Other long-term benefits | | | 11,399 | | | | 336,999 | |
Total | | | 1,964,922 | | | | 1,216,314 | |
b) Guarantees established by the Company in favor of key management personnel
No guarantees have been given to key management personnel.
9.4 Compensation plans linked to share price
There are no payment plans granted to the Directors or key management personnel based on the price of Enersis Américas stock.
The detail of inventories as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | |
Classes of Inventories | | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Goods | | | 674,240 | | | | 872,084 | |
Supplies for Production | | | 16,384,589 | | | | 16,060,887 | |
Oil | | | 11,989,166 | | | | 13,602,708 | |
Coal | | | 4,395,423 | | | | 2,458,179 | |
Other inventories (*) | | | 58,838,676 | | | | 78,124,926 | |
Total | | | 75,897,505 | | | | 95,057,897 | |
| | |
Detail of other inventories | | | | | | | | |
(*) Other inventories | | | 58,838,676 | | | | 78,124,926 | |
Supplies for projects and spare parts | | | 18,880,995 | | | | 22,871,137 | |
Electrical materials | | | 39,957,681 | | | | 55,253,789 | |
There are no inventories pledged as security for liabilities.
For the period ended June 30, 2016 (Unaudited), raw materials and consumables used recognized as fuel expenses were ThCh$154,503,794 (ThCh$110,649,904 for the period ended June 30, 2015 (Unaudited)). See Note 25.
As of June 30, 2016 and 2015 (Unaudited), no inventories have been written down.
The accompanying notes are an integral part of these interim consolidated financial statements
M-78
11. | CURRENT TAX ASSETS AND LIABILITIES |
The detail of current tax receivables as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | |
Tax Receivables | | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Monthly provisional tax payments (*) | | | 59,512,334 | | | | 45,274,710 | |
Tax credit for absorbed profits | | | 25,435,195 | | | | 47,244 | |
Tax credit for training expenses | | | 5,000 | | | | 80,000 | |
Other | | | 2,770,337 | | | | 2,052,634 | |
Total | | | 87,722,866 | | | | 47,454,588 | |
| (*) | Monthly provisional tax payments made by the holding company. |
The detail of current tax payables as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | |
Tax Payables | | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Income tax | | | 68,867,984 | | | | 142,607,960 | |
Total | | | 68,867,984 | | | | 142,607,960 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-79
12. | INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD |
12.1. Investments accounted for using the equity method
| a. | The following tables present the changes in shareholders’ equity of the Group’s equity method investments during the six months ended June 30, 2016 and year ended December 31, 2015: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. | | Changes in Investments in Associates | | Relationship | | Country | | Currency | | Ownership Interest | | | Balance as of 01/01/2016 ThCh$ | | | Additions ThCh$ | | | Share of Profit (Loss) ThCh$ | | | Dividends declared ThCh$ | | | Foreign Currency Translation ThCh$ | | | Other Comprehensive Income (3) ThCh$ | | | Other Increases (Decreases) ThCh$ | | | Balance as of 06/30/2016 ThCh$ | | | Transfer to assets held for distribution to owners ThCh$ | | | Balance as of 06/30/2016 (Unaudited) ThCh$ | |
Foreign | | Yacylec S.A. | | Associate | | Argentina | | Argentine peso | | | 22.22% | | | | 243,409 | | | | — | | | | (220,237 | ) | | | — | | | | (29,394 | ) | | | — | | | | 6,222 | | | | — | | | | — | | | | — | |
Foreign | | Sacme S.A. | | Associate | | Argentina | | Argentine peso | | | 50.00% | | | | 15,027 | | | | — | | | | 16,090 | | | | — | | | | (18,008 | ) | | | — | | | | — | | | | 13,109 | | | | — | | | | 13,109 | |
Foreign | | Distribuidora Eléctrica de Cundinamarca S.A. | | Joint Venture | | Colombia | | Colombian peso | | | 49.00% | | | | 29,494,468 | | | | — | | | | 1,108,676 | | | | (269,231 | ) | | | 445,430 | | | | (263,281 | ) | | | — | | | | 30,516,062 | | | | — | | | | 30,516,062 | |
Foreign | | Central Termica Manuel Belgrano | | Associate | | Argentina | | Argentine peso | | | 25.60% | | | | 623,075 | | | | — | | | | 377,890 | | | | (504,174 | ) | | | (109,058 | ) | | | — | | | | — | | | | 387,733 | | | | — | | | | 387,733 | |
Foreign | | Central Termica San Martin | | Associate | | Argentina | | Argentine peso | | | 25.60% | | | | 573,257 | | | | — | | | | 305,339 | | | | (465,976 | ) | | | (96,903 | ) | | | — | | | | — | | | | 315,717 | | | | — | | | | 315,717 | |
Foreign | | Central Vuelta Obligado S.A. | | Associate | | Argentina | | Argentine peso | | | 40.90% | | | | 11,209 | | �� | | — | | | | — | | | | — | | | | (2,137 | ) | | | — | | | | — | | | | 9,072 | | | | — | | | | 9,072 | |
| | | | | | | | | | | TOTALES | | | | 30,960,445 | | | | — | | | | 1,587,758 | | | | (1,239,381 | ) | | | 189,930 | | | | (263,281 | ) | | | 6,222 | | | | 31,241,693 | | | | — | | | | 31,241,693 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. | | Changes in Investments in Associates | | Relationship | | | Country | | | Currency | | | Ownership Interest | | | Balance as of 01/01/2015 ThCh$ | | | Additions ThCh$ | | | Share of Profit (Loss) (1) ThCh$ | | | Dividends declared ThCh$ | | | Foreign Currency Translation ThCh$ | | | Other Comprehensive Income ThCh$ | | | Other Increases (Decreases) ThCh$ | | | Balance as of 12/31/2015 ThCh$ | | | Transfer to assets held for distribution to owners ThCh$ | | | Balance as of 12/31/2015 ThCh$ | |
Foreign | | Yacylec S.A. | | | Associate | | | | Argentina | | | | Argentine peso | | | | 22.22% | | | | 453,015 | | | | — | | | | (132,598 | ) | | | — | | | | (77,008 | ) | | | — | | | | — | | | | 243,409 | | | | — | | | | 243,409 | |
Foreign | | Sacme S.A. | | | Associate | | | | Argentina | | | | Argentine peso | | | | 50.00% | | | | 19,657 | | | | — | | | | 34,434 | | | | — | | | | (39,064 | ) | | | — | | | | — | | | | 15,027 | | | | — | | | | 15,027 | |
Foreign | | Distribuidora Eléctrica de Cundinamarca S.A. | | | Joint Venture | | | | Colombia | | | | Colombian peso | | | | 49.00% | | | | 32,795,615 | | | | — | | | | 752,621 | | | | — | | | | (4,079,210 | ) | | | 25,442 | | | | — | | | | 29,494,468 | | | | — | | | | 29,494,468 | |
Foreign | | Central Termica Manuel Belgrano | | | Associate | | | | Argentina | | | | Argentine peso | | | | 25.60% | | | | — | | | | 9,127 | | | | 1,415,471 | | | | (619,792 | ) | | | (181,731 | ) | | | — | | | | — | | | | 623,075 | | | | — | | | | 623,075 | |
Foreign | | Central Termica San Martin | | | Associate | | | | Argentina | | | | Argentine peso | | | | 25.60% | | | | — | | | | 9,127 | | | | 1,263,043 | | | | (531,712 | ) | | | (167,201 | ) | | | — | | | | — | | | | 573,257 | | | | — | | | | 573,257 | |
Foreign | | Central Vuelta Obligado S.A. | | | Associate | | | | Argentina | | | | Argentine peso | | | | 40.90% | | | | — | | | | 14,509 | | | | — | | | | — | | | | (3,300 | ) | | | — | | | | — | | | | 11,209 | | | | — | | | | 11,209 | |
96.806.130-5 | | Electrogas S.A. (2) | | | Associate | | | | Chile | | | | U.S. dollar | | | | 42.50% | | | | 10,777,659 | | | | — | | | | 5,121,427 | | | | (4,398,423 | ) | | | 1,120,075 | | | | (577,862 | ) | | | — | | | | 12,042,876 | | | | (12,042,876 | ) | | | — | |
76.788.080-4 | | GNL Quintero S.A. (2) | | | Associate | | | | Chile | | | | U.S. dollar | | | | 20.00% | | | | 15,198,935 | | | | — | | | | 4,534,344 | | | | (4,449,179 | ) | | | 1,852,923 | | | | — | | | | — | | | | 17,137,023 | | | | (17,137,023 | ) | | | — | |
76.418.940-K | | GNL Chile S.A. (2) | | | Associate | | | | Chile | | | | U.S. dollar | | | | 33.33% | | | | 1,818,168 | | | | — | | | | 495,389 | | | | — | | | | 348,472 | | | | — | | | | — | | | | 2,662,029 | | | | (2,662,029 | ) | | | — | |
76.652.400-1 | | Centrales Hidroeléctricas De Aysén S.A. (2) | | | Joint Venture | | | | Chile | | | | Chilean peso | | | | 51.00% | | | | 6,144,557 | | | | 2,550,000 | | | | (2,414,264 | ) | | | — | | | | — | | | | — | | | | — | | | | 6,280,293 | | | | (6,280,293 | ) | | | — | |
77.017.930-0 | | Transmisora Eléctrica de Quillota Ltda. (2) | | | Joint Venture | | | | Chile | | | | Chilean peso | | | | 50.00% | | | | 6,426,004 | | | | — | | | | 1,168,149 | | | | — | | | | — | | | | — | | | | — | | | | 7,594,153 | | | | (7,594,153 | ) | | | — | |
| | | | | | | | | | | | | | | | | TOTALES | | | | 73,633,610 | | | | 2,582,763 | | | | 12,238,016 | | | | (9,999,106 | ) | | | (1,226,044 | ) | | | (552,420 | ) | | | — | | | | 76,676,819 | | | | (45,716,374 | ) | | | 30,960,445 | |
(1) | The share of profit (loss) from continuing operations was ThCh$2,772,325 as of June 30, 2015 (Unaudited) and ThCh$3,332,971 for the year ended December 31, 2015. |
(2) | As of December 31, 2015, these equity method investments have been classified as non-current assets held for distribution to owners. Beginning on March 1, 2016, these equity method investments are no longer part of the Group (See Note 5.1). |
(3) | Excludes results from discontinued operations from the two month period ended February 29, 2016. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-80
| b. | Additional financial information on investments in associates and joint ventures |
| • | | Investments with significant influence |
The following tables set forth financial information as of June 30, 2016 and December 31, 2015, from the Financial Statements of the investments in associates where the Group has significant influence:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2016 (Unaudited) | |
Investments with Significant Influence | | % Ownership interest Direct/Indirect | | | Current Assets ThCh$ | | | Non-Current Assets ThCh$ | | | Current Liabilities ThCh$ | | | Non-Current Liabilities ThCh$ | | | Revenues ThCh$ | | | Expenses ThCh$ | | | Profit (Loss) ThCh$ | | | Other Comprehensive Income ThCh$ | | | Comprehensive Income ThCh$ | |
Yacylec S.A. | | | 22.22 | % | | | 895,137 | | | | 121,662 | | | | 1,017,747 | | | | 27,052 | | | | 475,160 | | | | (1,466,327 | ) | | | (991,167 | ) | | | (29,394 | ) | | | (1,020,561 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2015 | |
Investments with Significant Influence | | % Ownership interest Direct/Indirect | | | Current Assets ThCh$ | | | Non-Current Assets ThCh$ | | | Current Liabilities ThCh$ | | | Non-Current Liabilities ThCh$ | | | Revenues ThCh$ | | | Expenses ThCh$ | | | Profit (Loss) ThCh$ | | | Other Comprehensive Income ThCh$ | | | Comprehensive Income ThCh$ | |
GNL Chile S.A (*) | | | 33.33 | % | | | 73,289,529 | | | | 19,843,392 | | | | 59,207,958 | | | | 25,938,077 | | | | 655,759,390 | | | | (654,273,074 | ) | | | 1,486,316 | | | | 1,045,519 | | | | 2,531,835 | |
GNL Quintero S.A. (*) | | | 20.00 | % | | | 154,169,202 | | | | 679,246,875 | | | | 22,104,679 | | | | 725,626,283 | | | | 130,540,774 | | | | (107,869,054 | ) | | | 22,671,720 | | | | 9,264,617 | | | | 31,936,337 | |
Electrogas S.A. (*) | | | 42.50 | % | | | 9,800,478 | | | | 46,815,192 | | | | 12,191,561 | | | | 16,087,931 | | | | 23,546,048 | | | | (10,624,229 | ) | | | 12,921,819 | | | | 1,275,795 | | | | 14,197,614 | |
Yacylec S.A. | | | 22.22 | % | | | 1,810,275 | | | | 193,569 | | | | 868,193 | | | | 40,198 | | | | 1,377,810 | | | | (1,974,559 | ) | | | (596,749 | ) | | | (346,568 | ) | | | (943,317 | ) |
(*) | As of December 31, 2015, these investments in associates have been classified as non-current assets held for distribution to owners. Beginning on March 1, 2016, these equity method investments are no longer part of the Group (See Note 5.1). |
None of our associates have published price quotations.
The following tables present information from the financial statements as of June 30, 2016 and December 31, 2015, on the main joint ventures:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Centrales Hidroeléctricas de Aysén S.A. (*) | | | Transmisora Eléctrica de Quillota Ltda. (*) | | | Distribuidora Eléctrica de Cundinamarca S.A. | |
% Ownership | | 51.0% 06/30/2016 (Unaudited) ThCh$ | | | 51.0% 12/31/2015 ThCh$ | | | 50.0% 06/30/2016 (Unaudited) ThCh$ | | | 50.0% 12/31/2015 ThCh$ | | | 48.997% 06/30/2016 (Unaudited) ThCh$ | | | 48.997% 12/31/2015 ThCh$ | |
| | | | | | |
Total current assets | | | — | | | | 502,938 | | | | — | | | | 5,336,516 | | | | 17,069,745 | | | | 14,988,328 | |
Total non-current assets | | | — | | | | 15,159,321 | | | | — | | | | 12,148,544 | | | | 129,579,833 | | | | 127,123,136 | |
Total current liabilities | | | — | | | | 3,290,947 | | | | — | | | | 466,485 | | | | 15,696,386 | | | | 16,616,178 | |
Total non-current liabilities | | | — | | | | 56,685 | | | | — | | | | 1,830,272 | | | | 58,536,482 | | | | 55,374,521 | |
Cash and cash equivalents | | | — | | | | 428,440 | | | | — | | | | 4,884,645 | | | | 4,351,902 | | | | 2,789,518 | |
Other current financial liabilities | | | — | | | | — | | | | — | | | | — | | | | 812,849 | | | | 1,081,545 | |
Other non-current financial liabilities | | | — | | | | — | | | | — | | | | — | | | | 26,419,869 | | | | 23,230,972 | |
| | | | | | |
Revenues | | | — | | | | — | | | | — | | | | 2,852,803 | | | | 43,669,064 | | | | 86,666,633 | |
Depreciation and amortization expense | | | — | | | | — | | | | — | | | | (748,171 | ) | | | (3,702,140 | ) | | | (8,773,063 | ) |
Impairment losses | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Interest income | | | — | | | | 20,009 | | | | — | | | | 1,678,801 | | | | 400,024 | | | | 633,204 | |
Interest expense | | | — | | | | — | | | | — | | | | — | | | | (1,718,880 | ) | | | (3,100,381 | ) |
Income tax expense | | | — | | | | (8,586 | ) | | | — | | | | (679,715 | ) | | | (2,449,100 | ) | | | (5,237,742 | ) |
Profit (loss) | | | — | | | | (4,733,482 | ) | | | — | | | | 2,336,297 | | | | 2,746,742 | | | | 1,926,420 | |
Other comprehensive income | | | — | | | | — | | | | — | | | | — | | | | 371,755 | | | | (8,273,502 | ) |
Comprehensive income | | | — | | | | (4,733,482 | ) | | | — | | | | 2,336,297 | | | | 3,118,497 | | | | (6,347,082 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-81
(*) | As of December 31, 2015, these investments in joint ventures have been classified as non-current assets held for distribution to owners. Beginning on March 1, 2016, these joint ventures are no longer part of the Group (Unaudited) (See Note 5.1). |
Appendix 3 to these consolidated financial statements provides information on the main activities of our associates and joint ventures and the ownership interest the Group holds in them.
| c. | There are no significant commitments and contingencies, or restrictions on funds transfers to its owners in associated companies and joint ventures. |
13. | INTANGIBLE ASSETS OTHER THAN GOODWILL |
The following table presents intangible assets as of June 30, 2016 and December 31, 2015:
| | | | | | | | |
Intangible Assets, Net | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Intangible Assets, Net | | | 1,153,454,168 | | | | 981,399,272 | |
Easements and water rights | | | 28,453,135 | | | | 27,572,798 | |
Concessions, Net (1) (*) | | | 1,074,303,633 | | | | 905,374,088 | |
Development costs | | | 16,705,689 | | | | 17,805,648 | |
Patents, registered trademarks and other rights | | | 5,293,838 | | | | 2,431,516 | |
Computer software | | | 17,951,950 | | | | 28,105,416 | |
Other identifiable intangible assets | | | 10,745,923 | | | | 109,806 | |
| | | | | | | | |
Intangible Assets, Gross | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Intangible Assets, Gross | | | 2,258,336,985 | | | | 1,943,902,048 | |
Easements and water rights | | | 38,162,707 | | | | 36,770,284 | |
Concessions | | | 2,095,223,792 | | | | 1,788,421,395 | |
Development costs | | | 25,182,410 | | | | 26,126,552 | |
Patents, registered trademarks and other rights | | | 14,584,158 | | | | 11,285,432 | |
Computer software | | | 72,645,716 | | | | 79,169,384 | |
Other identifiable intangible assets | | | 12,538,202 | | | | 2,129,001 | |
| | | | | | | | |
Intangible Assets, Amortization and Impairment | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Accumulated Amortization and Impairment, Total | | | (1,104,882,817 | ) | | | (962,502,776 | ) |
Identifiable intangible assets | | | (1,104,882,817 | ) | | | (962,502,776 | ) |
Easements and water rights | | | (9,709,572 | ) | | | (9,197,486 | ) |
Concessions | | | (1,020,920,159 | ) | | | (883,047,307 | ) |
Development costs | | | (8,476,721 | ) | | | (8,320,904 | ) |
Patents, registered trademarks and other rights | | | (9,290,320 | ) | | | (8,853,916 | ) |
Computer software | | | (54,693,766 | ) | | | (51,063,968 | ) |
Other identifiable intangible assets | | | (1,792,279 | ) | | | (2,019,195 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-82
| (1) | The detail of concessions is the following: |
| | | | | | | | |
Concession Holder | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Ampla Energia e Servicios S.A. (Distribution) | | | 646,773,970 | | | | 543,414,668 | |
Compañía Energetica do Ceara S.A. (Distribution) | | | 427,529,663 | | | | 361,959,420 | |
TOTAL | | | 1,074,303,633 | | | | 905,374,088 | |
The reconciliations of the carrying amounts of intangible assets during the six month period ended June 30, 2016 and the year ended December 31, 2015 are as follows:
2016
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in Intangible Assets | | Development Costs ThCh$ | | | Easements ThCh$ | | | Concessions ThCh$ | | | Patents, Registered Trademarks and Other Rights ThCh$ | | | Computer Software ThCh$ | | | Other Identifiable Intangible Assets, Net ThCh$ | | | Intangible Assets, Net ThCh$ | |
Opening balance as of 1/1/2016 | | | 17,805,648 | | | | 27,572,798 | | | | 905,374,088 | | | | 2,431,516 | | | | 28,105,416 | | | | 109,806 | | | | 981,399,272 | |
Changes in identifiable intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Increases other than from business combinations (Unaudited) | | | 668,190 | | | | 1,493,069 | | | | 105,342,334 | | | | 3,052,939 | | | | 1,170,795 | | | | 1,666,327 | | | | 113,393,654 | |
Increase (decrease) from exchange differences, net (Unaudited) | | | (317,653 | ) | | | (50,144 | ) | | | 133,267,867 | | | | 107,037 | | | | (188,957 | ) | | | 316,836 | | | | 133,134,986 | |
Amortization (1) (Unaudited) | | | (41,251 | ) | | | (562,588 | ) | | | (36,208,960 | ) | | | (305,190 | ) | | | (2,584,996 | ) | | | — | | | | (39,702,985 | ) |
Impairment losses recognized in profit or loss (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Increases (decreases) from transfers and other changes | | | (64,449 | ) | | | — | | | | (25,198,390 | ) | | | 7,536 | | | | (8,550,308 | ) | | | 8,716,556 | | | | (25,089,055 | ) |
Increases (decreases) from transfers (Unaudited) | | | (64,449 | ) | | | — | | | | — | | | | 7,536 | | | | (8,550,308 | ) | | | 8,607,221 | | | | — | |
Increases (decreases) from other changes (3) (Unaudited) | | | — | | | | — | | | | (25,198,390 | ) | | | — | | | | — | | | | 109,335 | | | | (25,089,055 | ) |
Disposals and removals from service | | | (1,344,796 | ) | | | — | | | | (8,273,306 | ) | | | — | | | | — | | | | (63,602 | ) | | | (9,681,704 | ) |
Disposals (Unaudited) | | | (1,344,796 | ) | | | — | | | | (8,273,306 | ) | | | — | | | | — | | | | (63,602 | ) | | | (9,681,704 | ) |
Removals from service (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Other increases (decreases) (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Total changes in identifiable intangible assets (Unaudited) | | | (1,099,959 | ) | | | 880,337 | | | | 168,929,545 | | | | 2,862,322 | | | | (10,153,466 | ) | | | 10,636,117 | | | | 172,054,896 | |
Closing balance of intangible assets as of 06/30/2016 (Unaudited) | | | 16,705,689 | | | | 28,453,135 | | | | 1,074,303,633 | | | | 5,293,838 | | | | 17,951,950 | | | | 10,745,923 | | | | 1,153,454,168 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-83
2015
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in Intangible Assets | | Development Costs ThCh$ | | | Easements ThCh$ | | | Concessions ThCh$ | | | Patents, Registered Trademarks and Other Rights ThCh$ | | | Computer Software ThCh$ | | | Other Identifiable Intangible Assets, Net ThCh$ | | | Intangible Assets, Net ThCh$ | |
Opening balance as of 1/1/2015 | | | 14,833,312 | | | | 44,841,692 | | | | 1,055,986,162 | | | | 2,206,341 | | | | 49,549,321 | | | | 795,228 | | | | 1,168,212,056 | |
Changes in identifiable intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Increases other than from business combinations | | | 5,588,626 | | | | 317,865 | | | | 230,687,290 | | | | 1,208,396 | | | | 19,091,097 | | | | — | | | | 256,893,274 | |
Increase (decrease) from exchange differences, net | | | (540,471 | ) | | | (2,335,864 | ) | | | (236,814,024 | ) | | | (303,835 | ) | | | (3,107,703 | ) | | | 15,908 | | | | (243,085,989 | ) |
Amortization (1) | | | (36,351 | ) | | | (1,152,144 | ) | | | (74,777,866 | ) | | | (780,678 | ) | | | (9,285,111 | ) | | | (20,145 | ) | | | (86,052,295 | ) |
Impairment losses recognized in profit or loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Increases (decreases) from transfers and other changes | | | (1,090,419 | ) | | | 556,721 | | | | (62,920,004 | ) | | | 101,292 | | | | (264,122 | ) | | | (201,424 | ) | | | (63,817,956 | ) |
Increases (decreases) from transfers | | | 38,538 | | | | 556,721 | | | | — | | | | 101,292 | | | | (139,831 | ) | | | (556,720 | ) | | | — | |
Increases (decreases) from other changes | | | (1,128,957 | ) | | | — | | | | (62,920,004 | ) | | | — | | | | (124,291 | ) | | | 355,296 | | | | (63,817,956 | ) |
Disposals and removals from service | | | (949,049 | ) | | | (80,001 | ) | | | (6,787,470 | ) | | | — | | | | (53,972 | ) | | | — | | | | (7,870,492 | ) |
Disposals | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Removals from service | | | (949,049 | ) | | | (80,001 | ) | | | (6,787,470 | ) | | | — | | | | (53,972 | ) | | | — | | | | (7,870,492 | ) |
Decreases classified as held for distribution to owners (2) | | | — | | | | (14,575,471 | ) | | | — | | | | — | | | | (27,824,094 | ) | | | (479,761 | ) | | | (42,879,326 | ) |
Total changes in identifiable intangible assets | | | 2,972,336 | | | | (17,268,894 | ) | | | (150,612,074 | ) | | | 225,175 | | | | (21,443,905 | ) | | | (685,422 | ) | | | (186,812,784 | ) |
Closing balance in identifiable intangible assets as of 12/31/2015 | | | 17,805,648 | | | | 27,572,798 | | | | 905,374,088 | | | | 2,431,516 | | | | 28,105,416 | | | | 109,806 | | | | 981,399,272 | |
(3) | Correspond mainly to the transfer to financial assets in 2016 from our subsidiaries Ampla and Coelce in accordance with IFRIC 12. |
The main additions to intangible assets recognized within item Concessions in accordance with IFRIC 12 (See Note 3.c.1) are from Ampla and Coelce and are related to investments in network and extensions to optimize functionality and to improve efficiency and quality levels of service. The additions to intangible assets for the six month period ended June 30, 2016 were ThCh$113,393,654 (Unaudited).
The additions for the year ended December 31, 2015 related to continuing operations were ThCh$246,286,301. The amortization expense of intangible assets related to continuing operations were ThCh$38,108,731 for the six month period ended June 30, 2015 (Unaudited). (See Note 27)
The employee expenses capitalized as part of projects under development were ThCh$7,317,184 (Unaudited) and ThCh$5,439,738 (Unaudited) for the six month periods ended June 30, 2016 and 2015, respectively. All employee expenses capitalized are related to continuing operations.
According to the Group management’s estimates and projections, the expected future cash flows attributable to intangible assets allow recovery of the carrying amount of these assets recognized as of June 30, 2016 (Unaudited) and December 31, 2015 (See Note 3.d).
As of June 30, 2016 (Unaudited) and December 31, 2015, the Company does not have significant intangible assets with an indefinite useful life.
The accompanying notes are an integral part of these interim consolidated financial statements
M-84
The following table sets forth goodwill by cash-generating unit or group of cash-generating units to which it belongs and changes for the six month period ended June 30, 2016 and the year ended December 31, 2015:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | Cash Generating Unit | | Opening Balance 1/1/2015 ThCh$ | | | Foreign Currency Translation ThCh$ | | | Transfer to assets held for distribution to owners (1) ThCh$ | | | Closing Balance 12/31/2015 ThCh$ | | | Foreign Currency Translation (Unaudited) ThCh$ | | | Closing Balance 06/30/2016 (Unaudited) ThCh$ | |
Ampla Energia e Serviços S.A. | | Ampla Energia e Serviços S.A. | | | 194,647,043 | | | | (42,267,975 | ) | | | — | | | | 152,379,068 | | | | 21,829,098 | | | | 174,208,166 | |
Empresa Eléctrica de Colina Ltda. | | Empresa Eléctrica de Colina Ltda. | | | 2,240,478 | | | | — | | | | (2,240,478 | ) | | | — | | | | — | | | | — | |
Compañía Distribuidora y Comercializadora de energía S.A. | | Compañía Distribuidora y Comercializadora de energía S.A. | | | 11,045,731 | | | | (1,357,767 | ) | | | — | | | | 9,687,964 | | | | 134,699 | | | | 9,822,663 | |
Hidroeléctrica el Chocón S.A. | | Hidroeléctrica el Chocón S.A. | | | 7,622,438 | | | | (1,799,525 | ) | | | — | | | | 5,822,913 | | | | (1,110,425 | ) | | | 4,712,488 | |
Compañía Eléctrica Tarapaca S.A. (*) | | Generación Chile | | | 4,656,105 | | | | — | | | | (4,656,105 | ) | | | — | | | | — | | | | — | |
Empresa de Distribución Eléctrica de Lima Norte S.A.A | | Empresa de Distribución Eléctrica de Lima Norte S.A.A | | | 46,881,632 | | | | 1,249,194 | | | | — | | | | 48,130,826 | | | | (1,638,255 | ) | | | 46,492,571 | |
Cachoeira Dourada S.A. | | Cachoeira Dourada S.A. | | | 71,372,291 | | | | (15,498,627 | ) | | | — | | | | 55,873,664 | | | | 8,004,195 | | | | 63,877,859 | |
Edegel S.A.A | | Edegel S.A.A | | | 88,241,039 | | | | 2,351,245 | | | | — | | | | 90,592,284 | | | | (3,083,539 | ) | | | 87,508,745 | |
Emgesa S.A. E.S.P. | | Emgesa S.A. E.S.P. | | | 4,886,065 | | | | (600,606 | ) | | | — | | | | 4,285,459 | | | | 59,584 | | | | 4,345,043 | |
Chilectra S.A. (*) | | Chilectra S.A. | | | 128,374,362 | | | | — | | | | (128,374,362 | ) | | | — | | | | — | | | | — | |
Empresa Nacional de Electricidad S.A (*) | | Generación Chile | | | 731,782,459 | | | | — | | | | (731,782,459 | ) | | | — | | | | — | | | | — | |
Inversiones Distrilima S.A. | | Empresa de Distribución Eléctrica de Lima Norte S.A.A | | | 13,944 | | | | 372 | | | | — | | | | 14,316 | | | | (487 | ) | | | 13,829 | |
Enel Brasil S.A. | | Enel Brasil S.A. | | | 906,166 | | | | (196,776 | ) | | | — | | | | 709,390 | | | | 101,624 | | | | 811,014 | |
Compañía Energética Do Ceará S.A. | | Compañía Energética Do Ceará S.A. | | | 97,979,623 | | | | (21,276,460 | ) | | | — | | | | 76,703,163 | | | | 10,988,129 | | | | 87,691,292 | |
Inversiones GasAtacama Holding Ltda. (*) | | Inversiones GasAtacama Holding | | | 20,204,251 | | | | — | | | | (20,204,251 | ) | | | — | | | | — | | | | — | |
Total | | | | | 1,410,853,627 | | | | (79,396,925 | ) | | | (887,257,655 | ) | | | 444,199,047 | | | | 35,284,623 | | | | 479,483,670 | |
(*) | Discontinued operations. Beginning on March 1, 2016, these companies are no longer part of the Group (See Note 5.1.II.i) |
According to the Group management’s estimates and projections, the expected future cash flows projections attributable to the Cash-Generating Units or groups of Cash-Generating Units, to which the acquired goodwill has been allocated, allow the recovery of its carrying amount as of June 30, 2016 (Unaudited) (See Note 3.d).
The origin of the goodwill is detailed below:
1. Ampla Energia e Serviços S.A.
On November 20, 1996, Enersis Américas S.A. and Chilectra S.A., together with Endesa S.A. and Electricidad de Portugal, acquired a controlling equity interest in Cerj S.A. (now Ampla de Energía) of Rio de Janeiro in Brazil. Enersis Américas S.A. and Chilectra S.A. together acquired 42% of the total shares in an international public bidding process held by the Brazilian government.
Enersis Américas S.A. and Chilectra S.A. also acquired an additional 18.5% on December 31, 2000, as such, holding a total 60.5% ownership interest, directly and indirectly.
The accompanying notes are an integral part of these interim consolidated financial statements
M-85
2. Compañía Energética Do Ceará S.A. (Coelce)
Between 1998 and 1999, Enersis Américas S.A. and Chilectra S.A., together with Endesa S.A., acquired Compañía de Distribución Eléctrica del Estado de Ceará (Coelce) in northeast Brazil in an international public bidding process held by the Brazilian government.
3. Compañía Distribuidora y Comercializadora de Energía S.A. (Codensa S.A.)
On October 23, 1997, Enersis Américas S.A. and Chilectra S.A., together with Endesa S.A., acquired 48.5% equity interest of Colombiana Codensa S.A., a company that distributes electricity in Santa Fé de Bogotá in Colombia. The acquisition took place through an international public bidding process held by the Colombian government.
4. Hidroeléctrica el Chocón S.A.
On August 31, 1993, Endesa Chile acquired 59% equity interest of Hidroeléctrica El Chocón in an international public bidding process held by the Argentine government.
5. Empresa de Distribución Eléctrica de Lima Norte S.A.A.
On October 15, 2009, in a transaction on the Lima Stock Exchange, Enersis Américas S.A. acquired an additional 24% interest in Empresa de Distribución Eléctrica de Lima Norte S.A. (Edelnor).
6. Cachoeira Dourada S.A.
On September 5, 1997, our subsidiary Endesa Chile acquired 79% of the company Cachoeira Dourada S.A. in the state of Goias in a public bidding process held by the Brazilian government.
7. Edegel S.A.A.
On October 9, 2009, in a transaction on the Lima Stock Exchange in Peru, our subsidiary Endesa Chile acquired an additional 29.3974% equity interest in Edegel S.A.
8. Emgesa S.A. E.S.P.
On October 23, 1997, our subsidiary Endesa Chile, together with Endesa S.A., acquired 48.5% equity interest of Emgesa S.A.E.S.P. in Colombia. The acquisition was made in an international public bidding process held by the Colombian government.
The accompanying notes are an integral part of these interim consolidated financial statements
M-86
15. | PROPERTY, PLANT AND EQUIPMENT |
The following table sets forth the property, plant and equipment as of June 30, 2016 and December 31, 2015:
| | | | | | | | |
Classes of Property, Plant and Equipment, Net | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Property, Plant and Equipment, Net | | | 5,024,807,458 | | | | 5,003,566,633 | |
Construction in progress | | | 618,826,143 | | | | 607,250,238 | |
Land | | | 101,190,499 | | | | 100,503,005 | |
Buildings | | | 64,522,065 | | | | 71,001,964 | |
Plant and equipment | | | 4,068,080,987 | | | | 4,055,483,055 | |
Fixtures and fittings | | | 84,733,338 | | | | 75,919,162 | |
Other property, plant and equipment under financial lease | | | 87,454,426 | | | | 93,409,209 | |
| | | | | | | | |
Classes of Property, Plant and Equipment, Gross | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Property, Plant and Equipment, Gross | | | 8,226,712,818 | | | | 8,112,003,524 | |
Construction in progress | | | 618,826,143 | | | | 607,250,238 | |
Land | | | 101,190,499 | | | | 100,503,005 | |
Buildings | | | 121,465,105 | | | | 124,231,301 | |
Plant and equipment | | | 7,079,266,102 | | | | 6,986,028,809 | |
Fixtures and fittings | | | 190,125,818 | | | | 174,119,689 | |
Other property, plant and equipment under financial lease | | | 115,839,151 | | | | 119,870,482 | |
| | | | | | | | |
Classes of Accumulated Depreciation and Impairment in Property, Plant and Equipment | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Total Accumulated Depreciation and Impairment in Property, Plant and Equipment | | | (3,201,905,360 | ) | | | (3,108,436,891 | ) |
Buildings | | | (56,943,040 | ) | | | (53,229,337 | ) |
Plant and equipment | | | (3,011,185,115 | ) | | | (2,930,545,754 | ) |
Fixtures and fittings | | | (105,392,480 | ) | | | (98,200,527 | ) |
Other property, plant and equipment under financial lease | | | (28,384,725 | ) | | | (26,461,273 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-87
The detail and changes in property, plant, and equipment during the six month period ended June 30, 2016, and the year ended December 31, 2015, are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in 2016 | | Construction in Progress ThCh$ | | | Land ThCh$ | | | Buildings, Net ThCh$ | | | Plant and Equipment, Net ThCh$ | | | Fixtures and Fittings, Net ThCh$ | | | Other Property, Plant and Equipment under Financial Lease, Net ThCh$ | | | Property, Plant and Equipment, Net ThCh$ | |
| | | | | | |
Opening balance as of January 1, 2016 | | | 607,250,238 | | | | 100,503,005 | | | | 71,001,964 | | | | 4,055,483,055 | | | | 75,919,162 | | | | 93,409,209 | | | | 5,003,566,633 | |
Changes | | Increases (decreases) other than from business combinations (Unaudited) | | | 231,331,864 | | | | 84,900 | | | | 34,745 | | | | 6,704,096 | | | | 848,101 | | | | — | | | | 239,003,706 | |
| Increase (decrease) from exchange differences, net (Unaudited) | | | (49,353,613 | ) | | | 290,418 | | | | (833,237 | ) | | | (50,698,553 | ) | | | 4,700,815 | | | | (3,119,417 | ) | | | (99,013,587 | ) |
| Depreciation (1) (Unaudited) | | | — | | | | — | | | | (1,344,267 | ) | | | (107,624,485 | ) | | | (4,927,764 | ) | | | (2,819,138 | ) | | | (116,715,654 | ) |
| Impairment (losses) reversals recognized in profit or loss (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| Increases (decreases) from transfers and other changes (Unaudited) | | | (169,786,058 | ) | | | 312,179 | | | | (4,336,960 | ) | | | 166,281,994 | | | | 7,528,845 | | | | — | | | | — | |
| Increases (decreases) from transfers (Unaudited) | | | (169,786,058 | ) | | | 312,179 | | | | (4,336,960 | ) | | | 166,281,994 | | | | 7,528,845 | | | | — | | | | — | |
| Increases (decreases) from transfers from construction in progress (Unaudited) | | | (169,786,058 | ) | | | 312,179 | | | | (4,336,960 | ) | | | 166,281,994 | | | | 7,528,845 | | | | — | | | | — | |
| Increases (decreases) from other changes (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| Disposals and removals from service (Unaudited) | | | (59,791 | ) | | | (3 | ) | | | (180 | ) | | | (2,183,225 | ) | | | (73,117 | ) | | | (16,228 | ) | | | (2,332,544 | ) |
| Disposals (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| Removals (Unaudited) | | | (59,791 | ) | | | (3 | ) | | | (180 | ) | | | (2,183,225 | ) | | | (73,117 | ) | | | (16,228 | ) | | | (2,332,544 | ) |
| Other increases (decreases) (Unaudited) | | | (556,497 | ) | | | — | | | | — | | | | 118,105 | | | | 737,296 | | | | — | | | | 298,904 | |
| Total changes (Unaudited) | | | 11,575,905 | | | | 687,494 | | | | (6,479,899 | ) | | | 12,597,932 | | | | 8,814,176 | | | | (5,954,783 | ) | | | 21,240,825 | |
Closing balance as of June 30, 2016 (Unaudited) | | | 618,826,143 | | | | 101,190,499 | | | | 64,522,065 | | | | 4,068,080,987 | | | | 84,733,338 | | | | 87,454,426 | | | | 5,024,807,458 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in 2015 | | Construction in Progress ThCh$ | | | Land ThCh$ | | | Buildings, Net ThCh$ | | | Plant and Equipment, Net ThCh$ | | | Fixtures and Fittings, Net ThCh$ | | | Other Property, Plant and Equipment under Financial Lease, Net ThCh$ | | | Property, Plant and Equipment, Net ThCh$ | |
| | | | | | |
Opening balance as of January 1, 2015 | | | 1,735,117,241 | | | | 106,233,186 | | | | 81,981,704 | | | | 6,097,991,766 | | | | 96,320,714 | | | | 116,571,108 | | | | 8,234,215,719 | |
Changes | | Increases (decreases) other than from business combinations | | | 1,068,754,499 | | | | 48,234,359 | | | | (702,915 | ) | | | 3,400,169 | | | | 11,053,860 | | | | 1,108,095 | | | | 1,131,848,067 | |
| Increase (decrease) from exchange differences, net | | | (156,856,597 | ) | | | (7,426,335 | ) | | | (11,054,890 | ) | | | (391,213,355 | ) | | | (11,521,067 | ) | | | 2,429,439 | | | | (575,642,805 | ) |
| Depreciation (1) | | | — | | | | — | | | | (4,818,708 | ) | | | (364,968,158 | ) | | | (16,893,517 | ) | | | (6,749,401 | ) | | | (393,429,784 | ) |
| Impairment (losses) reversals recognized in profit or loss | | | (2,522,445 | ) | | | — | | | | — | | | | 12,655,608 | | | | — | | | | — | | | | 10,133,163 | |
| Increases (decreases) from transfers and other changes | | | (1,412,625,340 | ) | | | 21,088,932 | | | | 19,204,944 | | | | 1,367,821,944 | | | | 35,491,552 | | | | 278,467 | | | | 31,260,499 | |
| Increases (decreases) from transfers | | | (1,412,281,354 | ) | | | 11,060,086 | | | | 14,938,905 | | | | 1,377,186,537 | | | | 12,022,038 | | | | (2,926,212 | ) | | | — | |
| Increases (decreases) from transfers from construction in progress | | | (1,412,281,354 | ) | | | 11,060,086 | | | | 14,938,905 | | | | 1,377,186,537 | | | | 12,022,038 | | | | (2,926,212 | ) | | | — | |
| Increases (decreases) from other changes | | | (343,986 | ) | | | 10,028,846 | | | | 4,266,039 | | | | (9,364,593 | ) | | | 23,469,514 | | | | 3,204,679 | | | | 31,260,499 | |
| Disposals and removals from service | | | (3,410,468 | ) | | | (713,987 | ) | | | (679 | ) | | | (1,235,840 | ) | | | (278,404 | ) | | | (11,051 | ) | | | (5,650,429 | ) |
| Disposals | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| Removals | | | (3,410,468 | ) | | | (713,987 | ) | | | (679 | ) | | | (1,235,840 | ) | | | (278,404 | ) | | | (11,051 | ) | | | (5,650,429 | ) |
| Decreases classified as held for distribution to owners (2) | | | (621,206,652 | ) | | | (66,913,150 | ) | | | (13,607,492 | ) | | | (2,668,969,079 | ) | | | (38,253,976 | ) | | | (20,217,448 | ) | | | (3,429,167,797 | ) |
| Total changes | | | (1,127,867,003 | ) | | | (5,730,181 | ) | | | (10,979,740 | ) | | | (2,042,508,711 | ) | | | (20,401,552 | ) | | | (23,161,899 | ) | | | (3,230,649,086 | ) |
Closing balance as of December 31, 2015 | | | 607,250,238 | | | | 100,503,005 | | | | 71,001,964 | | | | 4,055,483,055 | | | | 75,919,162 | | | | 93,409,209 | | | | 5,003,566,633 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-88
Aditional information on property, plant and equipment, net
Major additions to property, plant and equipment are investments in operating plants and new projects amounting to ThCh$239,003,706 (Unaudited) during the period ended June 30, 2016 (ThCh$1,131,848,067 for the year ended December 31, 2015). In the generation business the main investments are the works performed in the combined cycle power plants in the subsidiaries Emgesa, Emgesa and Central Costanera, involving additions of ThCh$41,726,972 (Unaudited) during the period ended June 30, 2016 (As of December 31, 2015, the main investments included the construction in progress of El Quimbo hydraulic power plant in Colombia (400MW) of ThCh$287,285,701). In the distribution business the major investments are in network and extensions to optimize their operation and to improve efficiency and quality levels of service, amounting to ThCh$136,190,163 (Unaudited) for the period ended June 30, 2016 (ThCh$437,227,477 for the year ended December 31, 2015).
During the year ended December 31, 2015, the additions to property, plant and equipment related to continuing operations were ThCh$864,703,125. The depreciation expense of property, plant and equipment related to continuing operations was ThCh$120,299,713 for the six month period ended June 30, 2015 (Unaudited). (See Note 27)
b.1) Borrowing costs
Capitalized borrowing costs were ThCh$15,427,814 (Unaudited) and ThCh$36,614,401 (Unaudited) for the six month periods ended June 30, 2016 and 2015, respectively (See Note 30). The weighted average borrowing rate depends mainly on the geographical location and was 30.99% as of June 30, 2016 (Unaudited) (43.65% as of December 31, 2015).
b.2) Employee expenses capitalized
Employee expenses capitalized that are directly attibutable to constructions in progress were ThCh$21,039,527 (Unaudited) and ThCh$25,930,478 (Unaudited) for the six month periods ended June 30, 2016 and 2015, respectively.
As of June 30, 2016, property, plant and equipment includes ThCh$87,454,426 (Unaudited) in leased assets classified as finance leases (ThCh$113,626,656 as of December 31, 2015, of which ThCh$93,409,209 corresponds to continuing operations).
The present value of future lease payments derived from these finance leases is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Gross ThCh$ | | | Interest ThCh$ | | | Present Value ThCh$ | | | Gross ThCh$ | | | Interest ThCh$ | | | Present Value ThCh$ | |
Less than one year | | | 31,916,167 | | | | 2,333,865 | | | | 29,582,302 | | | | 23,011,723 | | | | 3,343,287 | | | | 19,668,436 | |
From one to five years | | | 55,737,525 | | | | 4,554,882 | | | | 51,182,643 | | | | 44,954,548 | | | | 5,582,380 | | | | 39,372,168 | |
More than five years | | | — | | | | — | | | | — | | | | 19,822,444 | | | | 524,712 | | | | 19,297,732 | |
Total | | | 87,653,692 | | | | 6,888,747 | | | | 80,764,945 | | | | 87,788,715 | | | | 9,450,379 | | | | 78,338,336 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-89
Leased assets from continuing operations primarily relate to:
1. Edegel S.A.: Lease agreements to finance the project of converting the Ventanilla thermoelectric plant to a combined cycle plant. The agreements were signed between Edegel S.A.A. and financial institutions BBVA–Banco Continental, Banco de Crédito del Peru, Citibank del Peru and Banco Internacional del Peru–Interbank. These agreements have an average term of 8 years and bear interest at an annual rate of Libor + 1.75% as of June 30, 2016 (Unaudited). The company also has an agreement with Scotiabank, which financed the construction of a new open cycle plant at the Santa Rosa Plant. This agreement has a 9-year term and bears interest an annual rate of Libor + 1.75%. The carrying amount of leased assets was ThCh$31,175,297 (Unaudited) as of June 30, 2016 (ThCh$33,533,825 as of December 31, 2015).
Leased assets from discontinued operations as of December 31, 2015, primary relate to:
1. Endesa Chile S.A.: Lease agreement for Electric Transmission Lines and Installations (Ralco-Charrúa 2X220 KV) entered into with Abengoa Chile S.A. The lease agreement has a 20-year maturity and bears interest at an annual rate of 6.5%. The carrying amount of leased assets was ThCh$20,217,448 as of December 31, 2015.
The consolidated statements of income for the six month periods ended June 30, 2016 and 2015, include ThCh$5,767,315 (Unaudited) and ThCh$4,774,889 (Unaudited), respectively; related to the accrual during these periods of operating lease contracts for material assets in operation.
As of June 30, 2016 and December 31, 2015, the total future lease payments under those contracts are as follows:
| | | | | | | | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 (Unaudited) ThCh$ | |
Less than one year | | | 13,302,367 | | | | 15,050,043 | |
From one to five years | | | 18,356,386 | | | | 21,988,822 | |
More than five years | | | 9,658,577 | | | | 8,565,963 | |
Total | | | 41,317,330 | | | | 45,604,828 | |
i) As of June 30, 2016, the Group had contractual commitments for the acquisition of property, plant and equipment amounting to ThCh$369,074,939 (Unaudited) (ThCh$462,845,826 as of December 31, 2015, of which ThCh$164,998,373 corresponds to continuing operations).
ii) As of June 30, 2016, the Group had property, plant and equipment pledged as security for liabilities in the amount of ThCh$8,113,033 (Unaudited) (ThCh$13,903,028 as of December 31, 2015, of which the entire amount corresponds to continuing operations (see Note 32.1).
iii) The Company and its foreign subsidiaries have insurance policies for all risks, earthquake and machinery breakdown and damages for business interruption with a €1,000 million (ThCh$735,500,463) (Unaudited) limit in the case of generating companies and a €50 million (ThCh$36,775,023) (Unaudited) limit for distribution companies, including business interruption coverage. Additionally, the Company has Civil Liability insurance to meet claims from third parties with a €500 million (ThCh$367,750,231) (Unaudited) limit. The premiums associated with these policies are presented proportionally for each company under the line item “Prepaid expenses”.
iv) Our Argentine subsidiary, Empresa Distribuidora Sur S.A., has its financial equilibrium seriously affected by the delay in the compliance with certain points of the Acta de Acuerdo agreement signed with
The accompanying notes are an integral part of these interim consolidated financial statements
M-90
the Argentine Government, particularly the twice-yearly rate adjustments recognized through the cost-monitoring mechanism (MMC) and the establishment of a Comprehensive Rate Review (IRT) as provided for in this agreement.
At the end of 2011, Enersis Américas recognized an impairment loss in property, plant and equipment from Empresa Distribuidora Sur S.A. As of June 30, 2016, the amount recognized is ThCh$40,342,356 (Unaudited) (see Note 3.d).
v) In November 2010, our subsidiary Emgesa signed the contract CEQ-21 with Consortium Impregilo-Obrascon Huarte Lain (“OHL”) for construction of the principal public works of the hydroelectric project El Quimbo. As of June 30, 2016, most of the relevant works of the contract are completed, and commenced the process of analysis, review and verification of all the terms inherent in the contract, especially with regard to the final acceptance of the works, required for the initiation of the final settlement process.
As part of the referred review and analysis process, and under the general framework of the contract, the Company is also verifying compliance with a series of contractual milestones (binding on the contractor of the Consortium Impregilo–OHL), whose violation leads to the application of fines or constraints, besides the additional future issues that may arise during the final settlement of the contract. Within these milestones under analysis, paragraph 15 of the contract section “works completion” was identified. This paragraph sets a deadline for the completion as October 15, 2015. Taking into account that as of April 15, 2016, this milestone has not been reached, this led to a delay of 183 days and to a possible discount to be applied to the contractor amounting to ThCP$ 83,849,329 (ThCh$19,008,130) (Unaudited) equivalent to 10% of the total contract value (less other discounts already applied) which is the limited amount to applied discounts to the contract.
On the other hand, the contract also establishes a variation margin to the agreed amounts, so that, if the actual executed amounts are below the 85% of the estimated contract value, the Contractor will receive for administration and incidentals, the missing amount to reach the floor of 85% of the contract value. Conversely, if the actual executed amounts exceed 115% of the estimated contract value, it will be reduced by the administration and contingency by the amount exceeding this ceiling of 115% of the contract value.
Consistent with the above, the Group is analyzing the activities related to the contract, identifying significant variations in quantity of work performed (VICO in its Spanish acronym) that according to the agreement would generate a discount of ThCP$1,057,137 (ThCh$239,346) (Unaudited) to be applied to the contractor.
Meanwhile, as of December 31, 2015, the Consortium Impregilo OHL presented to the Company eight claims for ThCP$147,685,420 (ThCh$33,479,381). This amount includes financial costs and estimated overruns generated by issues such as stripping, changes of materials used to fill dam and auxiliary dam, archaeological findings, achievement of skilled personnel and differences for volatility of the exchange rate. The Group, based on the technical and legal analysis performed on each of the claims considers that they are not applicable because these conditions are not specified in the scope of the contract. In 2016, the contractor presented two new claims for ThCP$3,086,026 (ThCh$699,583) (Unaudited) and the update of financial costs for the claims of 2015 and 2016 for ThCP$17,995,403 (ThCh$4,079,448) (Unaudited).
Additionally, as of June 30, 2016, the contractor submitted 83 notifications of the change of the orders (“NOC” in its Spanish acronym) for ThCP$31,307,842 (ThCh$7,097,296) (Unaudited). As a result of the preliminary analysis of these notifications, the Group recognized ThCP$ 8,425,765 (ThCh$1,910,069) (Unaudited) in the financial statements. The remained amounts for ThCP$22,882,077 (ThCh$5,187,227) (Unaudited) were rejected for the reason that they correspond to costs that are not the responsibility of the Group.
The accompanying notes are an integral part of these interim consolidated financial statements
M-91
a) Income taxes
The following table presents the components of the income tax expense/(benefit) recorded in the consolidated statement of comprehensive income for the six month periods ended June 30, 2016 and 2015:
| | | | | | | | |
Current Income Tax and Adjustments to Current Income Tax for Previous Periods | | For the six months period ended | |
| 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Current income tax | | | (170,796,099 | ) | | | (152,145,802 | ) |
Tax benefit from tax losses, tax credits or temporary differences not previously recognized for the current period (current tax credits and/or benefits) | | | 8,862,016 | | | | 9,197,247 | |
Adjustments to current tax from the previous period | | | (335,417 | ) | | | (2,727,775 | ) |
Benefit / (expense) for current income tax due to changes in tax rates or the introduction of new taxes | | | — | | | | — | |
Other current tax benefit / (expense) | | | 801,608 | | | | (2,269,182 | ) |
Current tax expense, net | | | (161,467,892 | ) | | | (147,945,512 | ) |
Benefit / (expense) from deferred taxes for origination and reversal of temporary differences | | | 168,241 | | | | (35,057,634 | ) |
Benefit / (expense) from deferred taxes due to changes in tax rates or the introduction of new taxes | | | — | | | | — | |
Other components of deferred tax (benefit) /expense | | | — | | | | — | |
Adjustments for prior periods deferred taxes | | | 49,005 | | | | 320,038 | |
Total deferred tax benefit / (expense) | | | 217,246 | | | | (34,737,596 | ) |
Income tax expense, continuing operations | | | (161,250,646 | ) | | | (182,683,107 | ) |
The following table reconciles income taxes resulting from applying the local current tax rate to “Net income before taxes” and the actual income tax expense recognized in the consolidated statement of comprehensive income for the six month periods ended June 30, 2016 and 2015:
| | | | | | | | | | | | | | | | |
Reconciliation of Tax Expense | | Rate | | | 06-30-2016 (Unaudited) ThCh$ | | | Rate | | | 06-30-2015 (Unaudited) ThCh$ | |
ACCOUNTING INCOME BEFORE TAX | | | | | | | 513,649,098 | | | | | | | | 546,465,301 | |
Total tax income (expense) using statutory rate | | | (24.00 | %) | | | (123,275,783 | ) | | | (22.50 | %) | | | (122,954,693 | ) |
Tax effect of rates applied in other countries | | | (12.06 | %) | | | (61,952,592 | ) | | | (13.00 | %) | | | (71,052,950 | ) |
Tax effect of non-taxable revenues and benefits from tax losses and tax credits | | | 5.98 | % | | | 30,704,067 | | | | 8.24 | % | | | 45,032,935 | |
Tax effect of non-tax-deductible expenses | | | (18.60 | %) | | | (95,513,607 | ) | | | (6.15 | %) | | | (33,630,453 | ) |
Tax effect of changes in income tax rates | | | — | | | | — | | | | — | | | | — | |
Tax effect of adjustments to taxes in previous periods | | | (0.07 | %) | | | (335,417 | ) | | | (0.50 | %) | | | (2,727,775 | ) |
Adjustments for prior periods deferred taxes | | | 0.01 | % | | | 49,005 | | | | 0.06 | % | | | 320,038 | |
Price level restatement for tax purposes (investments in subsidiaries, associates and joint ventures and equity) | | | 17.34 | % | | | 89,073,681 | | | | 0.43 | % | | | 2,329,791 | |
Total adjustments to tax expense using statutory rate | | | (7.39 | %) | | | (37,974,863 | ) | | | (10.93 | %) | | | (59,728,414 | ) |
Income tax benefit (expense), continuing operations | | | (31.39 | %) | | | (161,250,646 | ) | | | (33.43 | %) | | | (182,683,107 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-92
The main temporary differences are described below.
b) Deferred taxes
The origin and changes in deferred tax assets and liabilities as of June 30, 2016 and December 31, 2015, are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred Tax Assets | | Deferred Tax Assets Relating to | | | Deferred Tax Assets | |
| Accumulated Depreciation | | | Amortization | | | Provisions | | | Post- Employment Benefit Obligations | | | Revaluation of Financial Instruments | | | Tax Loss Carry forwards | | | Other | | |
Balance as of January 1, 2016 | | | 25,177,794 | | | | 5,633,434 | | | | 27,413,705 | | | | 34,004,449 | | | | 15,734,754 | | | | — | | | | 1,360,887 | | | | 109,325,023 | |
Changes | | Increase (decrease) in profit or loss (Unaudited) | | | (1,086,721 | ) | | | (294,225 | ) | | | 11,842,712 | | | | (144,044 | ) | | | 11,080,322 | | | | 60,489 | | | | 8,129,363 | | | | 29,587,896 | |
| Increase (decrease) in other comprehensive income (Unaudited) | | | — | | | | — | | | | — | | | | 2,853,168 | | | | (288,198 | ) | | | — | | | | — | | | | 2,564,970 | |
| Foreign currency translation (Unaudited) | | | 1,636,049 | | | | 783,209 | | | | 2,921,092 | | | | 4,922,987 | | | | 623,306 | | | | — | | | | (115,718 | ) | | | 10,770,925 | |
| Transfers to (from) non-current assets and disposal groups held for distribution to owners (1) (Unaudited) | | | — | | | �� | — | | | | (1,466,985 | ) | | | (11,351 | ) | | | 1,093,066 | | | | (20,624 | ) | | | 19,849 | | | | (386,045 | ) |
| Other increases (decreases) (Unaudited) | | | (1,759,177 | ) | | | 56,274 | | | | (9,651,026 | ) | | | (986,007 | ) | | | (481,301 | ) | | | 20,624 | | | | (1,627,964 | ) | | | (14,428,577 | ) |
Balance as of June 30, 2016 (Unaudited) | | | 23,967,945 | | | | 6,178,692 | | | | 31,059,498 | | | | 40,639,202 | | | | 27,761,949 | | | | 60,489 | | | | 7,766,417 | | | | 137,434,192 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred Tax Assets | | Deferred Tax Assets Relating to | | | Deferred Tax Assets | |
| Accumulated Depreciation | | | Amortization | | | Provisions | | | Post- Employment Benefit Obligations | | | Revaluation of Financial Instruments | | | Tax Loss Carry forwards | | | Other | | |
Balance as of January 1, 2015 | | | 63,763,279 | | | | 1,506,979 | | | | 86,266,322 | | | | 3,103,317 | | | | 21,132,561 | | | | 4,851,839 | | | | 13,013,577 | | | | 193,637,874 | |
Changes | | Increase (decrease) in profit or loss | | | (1,969,882 | ) | | | (620,212 | ) | | | 25,701,841 | | | | 33,790,833 | | | | (4,316,990 | ) | | | 7,868,629 | | | | (42,100,049 | ) | | | 18,354,170 | |
| Increase (decrease) in other comprehensive income | | | — | | | | — | | | | — | | | | 6,338,161 | | | | 806,915 | | | | — | | | | — | | | | 7,145,076 | |
| Foreign currency translation | | | (7,116,721 | ) | | | (1,860,738 | ) | | | (5,404,662 | ) | | | (9,206,928 | ) | | | (339,940 | ) | | | — | | | | (863,778 | ) | | | (24,792,767 | ) |
| Transfers to (from) non-current assets and disposal groups held for sale (1) | | | (4,982,473 | ) | | | — | | | | (2,687,490 | ) | | | (422,929 | ) | | | — | | | | (12,720,468 | ) | | | (1,503,949 | ) | | | (22,317,309 | ) |
| Other increases (decreases) | | | (24,516,409 | ) | | | 6,607,405 | | | | (76,462,306 | ) | | | 401,995 | | | | (1,547,792 | ) | | | — | | | | 32,815,086 | | | | (62,702,021 | ) |
Balance as of December 31, 2015 | | | 25,177,794 | | | | 5,633,434 | | | | 27,413,705 | | | | 34,004,449 | | | | 15,734,754 | | | | — | | | | 1,360,887 | | | | 109,325,023 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred Tax Liabilities | | Deferred Tax Liabilities Relating to | | | Deferred Tax Liabilities | |
| Accumulated Depreciation | | | Amortization | | | Provisions | | | Foreign Currency Contracts | | | Post- Employment Benefit Obligations | | | Revaluation of Financial Instruments | | | Other | | |
Balance as of January 1, 2016 | | | 171,344,977 | | | | — | | | | 16,764 | | | | — | | | | 237 | | | | 249,770 | | | | 60,292,867 | | | | 231,904,615 | |
Changes | | Increase (decrease) in profit or loss (Unaudited) | | | (300,307 | ) | | | (337,781 | ) | | | 7,750,866 | | | | — | | | | — | | | | 458,397 | | | | 21,799,474 | | | | 29,370,649 | |
| Increase (decrease) in other comprehensive income (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | �� | (405,466 | ) | | | — | | | | (405,466 | ) |
| Foreign currency translation (Unaudited) | | | (5,732,549 | ) | | | — | | | | — | | | | — | | | | — | | | | (8,908 | ) | | | (7,704,685 | ) | | | (13,446,142 | ) |
| Transfers to (from) non-current assets and disposal groups held for distribution to owners (1) (Unaudited) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| Other increases (decreases) (Unaudited) | | | (2,979,205 | ) | | | 337,781 | | | | (7,750,866 | ) | | | — | | | | — | | | | (19,491 | ) | | | (10,322,135 | ) | | | (20,733,916 | ) |
Balance as of June 30, 2016 (Unaudited) | | | 162,332,916 | | | | — | | | | 16,764 | | | | — | | | | 237 | | | | 274,302 | | | | 64,065,521 | | | | 226,689,740 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred Tax Liabilities | | Deferred Tax Liabilities Relating to | | | Deferred Tax Liabilities | |
| Accumulated Depreciation | | | Amortization | | | Provisions | | | Foreign Currency Contracts | | | Post- Employment Benefit Obligations | | | Revaluation of Financial Instruments | | | Other | | |
Balance as of January 1, 2015 | | | 427,881,352 | | | | — | | | | 41,553 | | | | — | | | | 16,499 | | | | 163,063 | | | | 50,259,017 | | | | 478,361,484 | |
Changes | | Increase (decrease) in profit or loss | | | 26,238,797 | | | | (712,025 | ) | | | 13,122,113 | | | | | | | | 488,257 | | | | — | | | | 37,625,257 | | | | 76,762,399 | |
| Increase (decrease) in other comprehensive income | | | — | | | | — | | | | — | | | | | | | | (64,398 | ) | | | 147,605 | | | | (200,133 | ) | | | (116,926 | ) |
| Foreign currency translation | | | 4,395,448 | | | | — | | | | (1 | ) | | | | | | | 65,061 | | | | 5,424 | | | | (18,128,150 | ) | | | (13,662,218 | ) |
| Transfers to (from) non-current assets and disposal groups held for sale (1) | | | (233,948,342 | ) | | | — | | | | (285,255 | ) | | | | | | | (679 | ) | | | — | | | | (792,049 | ) | | | (235,026,325 | ) |
| Other increases (decreases) | | | (53,222,278 | ) | | | 712,025 | | | | (12,861,646 | ) | | | — | | | | (504,503 | ) | | | (66,322 | ) | | | (8,471,075 | ) | | | (74,413,799 | ) |
Balance as of December 31, 2015 | | | 171,344,977 | | | | — | | | | 16,764 | | | | — | | | | 237 | | | | 249,770 | | | | 60,292,867 | | | | 231,904,615 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-93
Recovery of deferred tax assets will depend on whether sufficient tax profits are obtained in the future. The Company’s management believes that the future profit projections for its subsidiaries will allow these assets to be recovered.
| a. | As of June 30, 2016, the Group has not recognized deferred tax assets related to tax losses carry forward for ThCh$13,917,715 (Unaudited9 (ThCh$20,342,024 as of December 31, 2015). See Note 3.o. |
The Group has not recognized deferred tax liabilities for taxable temporary differences relating to investment in subsidiaries and joint ventures, as it is able to control the timing of the reversal of the temporary differences and considers that it is probable that such temporary differences will not reverse in the foreseeable future. As of June 30, 2016, the aggregate amount of taxable temporary differences relating to investments in subsidiaries and joint ventures for which deferred tax liabilities have not been recognized were ThCh$1,176,162,486 (Unaudited) (ThCh$1,835,600,705 as of December 31, 2015, of which ThCh$979,972,151 corresponds to continuing operations). On the other hand, the total amount of deductible temporary differences relating to investments in subsidiaries and joint ventures for which as of June 30, 2016, it is probable that will not reverse in the foreseeable future or there will be not sufficient taxable profits in the future to recover such temporary differences were ThCh$2,734,879,793 (Unaudited) (ThCh$3,162,552,465 as of December 31, 2015, of which ThCh$2,700,619,169 corresponds to continuing operations).
Additionally, the Group has not recognized deferred tax assets for deductible temporary differences which as of June 30, 2016, totaled ThCh$57,695,359 (Unaudited) (ThCh$57,311,886 as of December 31, 2015), as it is not probable that sufficient future taxable profits exist to recover such temporary differences.
The Group companies are potentially subject to income tax audits by the tax authorities of each country in which the Group operates. Such tax audits are limited to a number of annual tax periods and once these have expired audits of these periods can no longer be performed. Tax audits by nature are often complex and can require several years to complete. The following table presents a summary of tax years potentially subject to examination:
| | | | |
Country | | Period | |
Chile | | | 2008-2015 | |
Argentina | | | 2008-2015 | |
Brazil | | | 2010-2015 | |
Colombia | | | 2012-2014 | |
Peru | | | 2010-2014 | |
Given the range of possible interpretations of tax standards, the results of any future inspections carried out by tax authorities for the years subject to audit can give rise to tax liabilities that cannot currently be quantified objectively. Nevertheless, Enersis Américas Management estimates that the liabilities, if any, that may arise from such audits, would not significantly impact the Group companies’ future results.
The accompanying notes are an integral part of these interim consolidated financial statements
M-94
The effects of deferred taxes on the components of other comprehensive income attributable to both controlling and non-controlling interests for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
Effects of Income Tax on the Components of Other Comprehensive Income | | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | |
| Amount Before Tax ThCh$ | | | Income Tax Expense (Benefit) ThCh$ | | | Amount After Tax ThCh$ | | | Amount Before Tax ThCh$ | | | Income Tax Expense (Benefit) ThCh$ | | | Amount After Tax ThCh$ | |
Available-for-sale financial assets | | | 850,653 | | | | — | | | | 850,653 | | | | (567,731 | ) | | | (1,031 | ) | | | (568,762 | ) |
Cash flow hedge | | | 23,099,625 | | | | (6,023,539 | ) | | | 17,076,086 | | | | (48,275,415 | ) | | | 12,820,167 | | | | (35,455,248 | ) |
Share of other comprehensive income in associates and joint ventures accounted for using the equity method | | | (14,085,388 | ) | | | — | | | | (14,085,388 | ) | | | 147,178 | | | | — | | | | 147,178 | |
Foreign currency translation | | | 180,792,987 | | | | — | | | | 180,792,987 | | | | (243,173,564 | ) | | | — | | | | (243,173,564 | ) |
Gains (losses) from defined benefit pension plans | | | (8,688,325 | ) | | | 2,965,488 | | | | (5,722,837 | ) | | | — | | | | — | | | | — | |
Components of other comprehensive income | | | 181,969,552 | | | | (3,058,051 | ) | | | 178,911,501 | | | | (291,869,532 | ) | | | 12,819,136 | | | | (279,050,396 | ) |
The movements in deferred taxes for the components of comprehensive income for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | |
Reconciliation of changes in deferred taxes of components of other comprehensive income | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Total increases (decreases) for deferred taxes of other comprehensive income from continuing operations | | | 2,970,436 | | | | 581,680 | |
Income tax of changes in cash flow hedge transactions | | | (1,300,211 | ) | | | 2,265,454 | |
Deferred tax of actuarial gains (losses) from defined benefit plans | | | (270,790 | ) | | | — | |
Total increases (decreases) for deferred taxes of other comprehensive income from discontinued operations | | | (4,457,486 | ) | | | 9,972,002 | |
Total income tax relating to components of other comprehensive income | | | (3,058,051 | ) | | | 12,819,136 | |
17. | OTHER FINANCIAL LIABILITIES |
The balance of other financial liabilities as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | | | | | |
Other Financial Liabilities | | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | |
Interest-bearing borrowings | | | 722,494,115 | | | | 1,949,927,411 | | | | 617,276,453 | | | | 1,846,995,721 | |
Hedging derivatives (*) | | | 5,916,303 | | | | — | | | | 69,545,029 | | | | 300,871 | |
Non-hedging derivatives (**) | | | 91,010,088 | | | | 14,460,838 | | | | 1,052,026 | | | | — | |
Total | | | 819,420,506 | | | | 1,964,388,249 | | | | 687,873,508 | | | | 1,847,296,592 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-95
17.1 Interest-bearing borrowings
The detail of current and non-current interest-bearing borrowings as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | | | | | |
Classes of Interest-bearing borrowings | | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | |
Bank loans | | | 213,371,803 | | | | 484,532,454 | | | | 188,121,545 | | | | 232,626,020 | |
Unsecured obligations | | | 454,710,610 | | | | 1,376,054,305 | | | | 356,221,587 | | | | 1,391,715,407 | |
Financial leases | | | 29,582,304 | | | | 51,182,644 | | | | 19,668,436 | | | | 58,669,900 | |
Other obligations | | | 24,829,398 | | | | 38,158,008 | | | | 53,264,885 | | | | 163,984,394 | |
Total | | | 722,494,115 | | | | 1,949,927,411 | | | | 617,276,453 | | | | 1,846,995,721 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-96
Bank loans by currency and contractual maturity as of June 30, 2016 and December 31, 2015, are as follows:
| • | | Summary of bank loans by currency and maturity |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Currency | | | Nominal Interets Rate | | | Secured/Unsecured | | | Current | | | Non-Current | |
| | | | Maturity | | | Total Current 06/30/2016 (Unaudited) ThCh$ | | | Maturity | | | Total Non- Current 06/30/2016 (Unaudited) ThCh$ | |
| | | | One to three months ThCh$ | | | Three to twelve months ThCh$ | | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | |
Chile | | | Ch$ | | | | 6.00% | | | | Unsecured | | | | 27 | | | | — | | | | 27 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Perú | | | US$ | | | | 2.64% | | | | Unsecured | | | | 958,068 | | | | 17,217,427 | | | | 18,175,495 | | | | 19,135,064 | | | | 836,984 | | | | — | | | | — | | | | — | | | | 19,972,048 | |
Perú | | | Soles | | | | 5.52% | | | | Unsecured | | | | 190,360 | | | | 2,040,371 | | | | 2,230,731 | | | | 32,204,738 | | | | — | | | | — | | | | — | | | | — | | | | 32,204,738 | |
Argentina | | | Ar$ | | | | 34.26% | | | | Unsecured | | | | 766,796 | | | | 2,043,673 | | | | 2,810,469 | | | | 91,565 | | | | — | | | | — | | | | — | | | | — | | | | 91,565 | |
Colombia | | | Soles | | | | 5.65% | | | | Unsecured | | | | — | | | | 44,354,834 | | | | 44,354,834 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Colombia | | | CP | | | | 7.52% | | | | Unsecured | | | | 1,572,196 | | | | 67,082,828 | | | | 68,655,024 | | | | 9,218,884 | | | | 54,557,660 | | | | 45,943,293 | | | | 9,218,884 | | | | 23,047,214 | | | | 141,985,935 | |
Brazil | | | US$ | | | | 11.58% | | | | Unsecured | | | | — | | | | 571,144 | | | | 571,144 | | | | — | | | | 73,740,742 | | | | — | | | | — | | | | 1,825,973 | | | | 75,566,715 | |
Brazil | | | Real | | | | 11.74% | | | | Unsecured | | | | 11,599,489 | | | | 64,974,590 | | | | 76,574,079 | | | | 72,008,732 | | | | 62,925,390 | | | | 49,417,634 | | | | 17,869,482 | | | | 12,490,215 | | | | 214,711,453 | |
Total | | | | | | | | | | | | | | | 15,086,936 | | | | 198,284,867 | | | | 213,371,803 | | | | 132,658,983 | | | | 192,060,776 | | | | 95,360,927 | | | | 27,088,366 | | | | 37,363,402 | | | | 484,532,454 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Currency | | | Nominal Interets Rate | | | Secured/Unsecured | | | Current | | | Non-Current | |
| | | | Maturity | | | Total Current 12/31/2015 ThCh$ | | | Maturity | | | Total Non- Current 12/31/2015 ThCh$ | |
| | | | One to three months ThCh$ | | | Three to twelve months ThCh$ | | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | |
Perú | | | US$ | | | | 2.40% | | | | Unsecured | | | | 26,650,675 | | | | 2,833,429 | | | | 29,484,104 | | | | 3,777,906 | | | | 19,247,361 | | | | 299,442 | | | | — | | | | — | | | | 23,324,709 | |
Perú | | | Soles | | | | 5.20% | | | | Unsecured | | | | 12,712,792 | | | | — | | | | 12,712,792 | | | | 2,083,721 | | | | 22,920,929 | | | | — | | | | — | | | | — | | | | 25,004,650 | |
Argentina | | | US$ | | | | 13.13% | | | | Unsecured | | | | 3,899,595 | | | | — | | | | 3,899,595 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Argentina | | | Ar$ | | | | 37.06% | | | | Unsecured | | | | 2,693,226 | | | | 4,809,318 | | | | 7,502,544 | | | | 1,080,762 | | | | — | | | | — | | | | — | | | | — | | | | 1,080,762 | |
Colombia | | | CP | | | | 6.46% | | | | Unsecured | | | | 32,928,994 | | | | 76,448,340 | | | | 109,377,334 | | | | 38,158,543 | | | | 9,092,465 | | | | 9,092,465 | | | | 9,092,465 | | | | 27,277,398 | | | | 92,713,336 | |
Brazil | | | Real | | | | 14.53% | | | | Unsecured | | | | 9,045,598 | | | | 16,099,578 | | | | 25,145,176 | | | | 30,167,521 | | | | 30,167,521 | | | | 30,167,521 | | | | — | | | | — | | | | 90,502,563 | |
Total | | | | | | | | | | | | | | | 87,930,880 | | | | 100,190,665 | | | | 188,121,545 | | | | 75,268,453 | | | | 81,428,276 | | | | 39,559,428 | | | | 9,092,465 | | | | 27,277,398 | | | | 232,626,020 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-97
�� | • | | Fair value measurement and hierarchy |
The fair value of current and non-current bank borrowings as of June 30, 2016 was ThCh$708,445,689 (Unaudited) (ThCh$423,123,934 as of December 31, 2015). The borrowings have been classified as Level 2 fair value measurement based on the entry data used in the valuation techniques used (see Note 3.g).
• | | Identification of bank borrowings by company |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | | Nominal Interest Rate | | | Amortization | | June 30, 2016 (Unaudited) | |
| | | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | Real | | | 13.58 | % | | | 13.71 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Citibank | | Brazil | | US$ | | | 15.05 | % | | | 15.89 | % | | At maturity | | | — | | | | 171,646 | | | | 171,646 | | | | — | | | | 24,417,464 | | | | — | | | | — | | | | — | | | | 24,417,464 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | US$ | | | 13.98 | % | | | 14.49 | % | | At maturity | | | — | | | | 382,573 | | | | 382,573 | | | | — | | | | 49,323,278 | | | | — | | | | — | | | | — | | | | 49,323,278 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.89 | % | | | 11.28 | % | | Monthly | | | 7,818,408 | | | | 24,820,426 | | | | 32,638,834 | | | | 31,273,632 | | | | 23,278,105 | | | | 23,278,107 | | | | 13,568,639 | | | | 9,144,186 | | | | 100,542,669 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bank of Tokyo | | Colombia | | CP | | | 8.49 | % | | | 8.32 | % | | At maturity | | | 1,110,699 | | | | — | | | | 1,110,699 | | | | — | | | | 45,338,776 | | | | — | | | | — | | | | — | | | | 45,338,776 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bank of Tokyo | | Colombia | | CP | | | 8.82 | % | | | 8.63 | % | | At maturity | | | — | | | | 184,853 | | | | 184,853 | | | | — | | | | — | | | | 36,724,409 | | | | — | | | | — | | | | 36,724,409 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Banco de Credito del Perú | | Peru | | US$ | | | 2.41 | % | | | 2.39 | % | | Quarterly | | | 232,136 | | | | 560,570 | | | | 792,706 | | | | 17,190,819 | | | | — | | | | — | | | | — | | | | — | | | | 17,190,819 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.42 | % | | | 3.38 | % | | Quarterly | | | 424,619 | | | | 1,242,398 | | | | 1,667,017 | | | | 828,266 | | | | — | | | | — | | | | — | | | | — | | | | 828,266 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.52 | % | | | 3.40 | % | | Quarterly | | | 301,313 | | | | 836,984 | | | | 1,138,297 | | | | 1,115,979 | | | | 836,984 | | | | — | | | | — | | | | — | | | | 1,952,963 | |
Foreign | | Cien S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.10 | % | | | 9.78 | % | | Monthly | | | 270,721 | | | | 826,315 | | | | 1,097,036 | | | | 1,082,884 | | | | 1,082,884 | | | | 1,082,884 | | | | — | | | | — | | | | 3,248,652 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Itaú Brasil | | Brazil | | Real | | | 15.15 | % | | | 15.53 | % | | Annual | | | — | | | | 11,534,314 | | | | 11,534,314 | | | | 10,244,310 | | | | 10,244,310 | | | | — | | | | — | | | | — | | | | 20,488,620 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | Real | | | 14.47 | % | | | 14.80 | % | | Annual | | | — | | | | 16,656,061 | | | | 16,656,061 | | | | 15,366,465 | | | | 15,366,465 | | | | 15,366,465 | | | | — | | | | — | | | | 46,099,395 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.69 | % | | | 7.86 | % | | Monthly | | | 1,087,816 | | | | 3,301,196 | | | | 4,389,012 | | | | 4,351,263 | | | | 3,263,448 | | | | — | | | | — | | | | — | | | | 7,614,711 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.80 | % | | | 11.17 | % | | Monthly | | | 2,422,544 | | | | 7,836,278 | | | | 10,258,822 | | | | 9,690,178 | | | | 9,690,178 | | | | 9,690,178 | | | | 4,300,843 | | | | 3,346,029 | | | | 36,717,406 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 4.42 | % | | | 4.37 | % | | Bi-annual | | | — | | | | 16,925 | | | | 16,925 | | | | — | | | | — | | | | — | | | | — | | | | 1,825,973 | | | | 1,825,973 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | Real | | | 13.80 | % | | | 15.76 | % | | Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Bank Nova Scotia | | Peru | | US$ | | | 1.40 | % | | | 1.38 | % | | At maturity | | | — | | | | 14,577,475 | | | | 14,577,475 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 6.90 | % | | | 6.73 | % | | Quarterly | | | 27,418 | | | | 2,012,796 | | | | 2,040,214 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.83 | % | | | 5.71 | % | | Quarterly | | | 91,457 | | | | — | | | | 91,457 | | | | 4,226,872 | | | | — | | | | — | | | | — | | | | — | | | | 4,226,872 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 15,056 | | | | — | | | | 15,056 | | | | 3,019,194 | | | | — | | | | — | | | | — | | | | — | | | | 3,019,194 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 24,394 | | | | — | | | | 24,394 | | | | 5,031,990 | | | | — | | | | — | | | | — | | | | — | | | | 5,031,990 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 16,716 | | | | — | | | | 16,716 | | | | 4,830,711 | | | | — | | | | — | | | | — | | | | — | | | | 4,830,711 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 15,319 | | | | — | | | | 15,319 | | | | 5,031,990 | | | | — | | | | — | | | | — | | | | — | | | | 5,031,990 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.17 | % | | | 5.07 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Santander | | Peru | | Soles | | | 6.35 | % | | | 6.20 | % | | Quarterly | | | — | | | | 27,575 | | | | 27,575 | | | | 10,063,981 | | | | — | | | | — | | | | — | | | | — | | | | 10,063,981 | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Provincia de Buenos Aires | | Argentina | | Arg $ | | | 35.36 | % | | | 30.67 | % | | Monthly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 45.20 | % | | | 37.88 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 9.70 | % | | | 9.48 | % | | At maturity | | | — | | | | 6,961,940 | | | | 6,961,940 | | | | 6,800,816 | | | | 6,800,816 | | | | 6,800,816 | | | | 6,800,816 | | | | 17,002,044 | | | | 44,205,308 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 9.73 | % | | | 9.51 | % | | At maturity | | | — | | | | 2,475,542 | | | | 2,475,542 | | | | 2,418,068 | | | | 2,418,068 | | | | 2,418,068 | | | | 2,418,068 | | | | 6,045,170 | | | | 15,717,442 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | AV VILLAS | | Colombia | | CP | | | 6.06 | % | | | 5.93 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Citibank Colombia | | Colombia | | CP | | | 5.57 | % | | | 6.01 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 8.08 | % | | | 7.85 | % | | At maturity | | | 461,497 | | | | 27,854,727 | | | | 28,316,224 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 6.84 | % | | | 6.66 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del perú | | Colombia | | CP | | | 5.87 | % | | | 5.70 | % | | At maturity | | | — | | | | 20,349,966 | | | | 20,349,966 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del perú | | Colombia | | CP | | | 5.93 | % | | | 5.76 | % | | At maturity | | | — | | | | 13,534,594 | | | | 13,534,594 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del perú | | Colombia | | CP | | | 5.65 | % | | | 5.50 | % | | At maturity | | | — | | | | 10,470,274 | | | | 10,470,274 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-98
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | Financial Institution | | | Country | | | Currency | | | Effective Interest Rate | | | Nominal Interest Rate | | | Amortization | | June 30, 2016 (Unaudited) | |
| | | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | | The Bank Of Tokyo | | | | Colombia | | | | CP | | | | 7.02 | % | | | 6.90 | % | | At maturity | | | — | | | | 29,605,766 | | | | 29,605,766 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | | Banco Davivienda | | | | Colombia | | | | CP | | | | 6.30 | % | | | 6.15 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Argentina S.A. | | Argentina | | Foreign | | | Citibank | | | | Argentina | | | | Arg $ | | | | 36.74 | % | | | 34.00 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | Banco Galicia | | | | Argentina | | | | Arg $ | | | | 46.45 | % | | | 40.00 | % | | At maturity | | | — | | | | 560,856 | | | | 560,856 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | Banco Itaú Argentina | | | | Argentina | | | | Arg $ | | | | 49.81 | % | | | 42.50 | % | | At maturity | | | — | | | | 217,976 | | | | 217,976 | | | | 13,408 | | | | — | | | | — | | | | — | | | | — | | | | 13,408 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | Banco Santander Río | | | | Argentina | | | | Arg $ | | | | 37.34 | % | | | 33.00 | % | | At maturity | | | — | | | | 141,777 | | | | 141,777 | | | | 8,251 | | | | — | | | | — | | | | — | | | | — | | | | 8,251 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | Banco Supervielle | | | | Argentina | | | | Arg $ | | | | 46.45 | % | | | 40.00 | % | | At maturity | | | — | | | | 206,709 | | | | 206,709 | | | | 12,892 | | | | — | | | | — | | | | — | | | | — | | | | 12,892 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | Citibank | | | | Argentina | | | | Arg $ | | | | 38.61 | % | | | 34.00 | % | | At maturity | | | — | | | | 683,559 | | | | 683,559 | | | | 42,575 | | | | — | | | | — | | | | — | | | | — | | | | 42,575 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | Credit Suisse International | | | | Argentina | | | | US$ | | | | 14.84 | % | | | 13.92 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | | ICBC Argentina | | | | Argentina | | | | Arg $ | | | | 42.16 | % | | | 36.75 | % | | At maturity | | | — | | | | 232,796 | | | | 232,796 | | | | 14,439 | | | | — | | | | — | | | | — | | | | — | | | | 14,439 | |
94.271.00-3 | | Enersis Américas S.A. | | Chile | | 97.004.000-5 | | | Banco Santander Chile | | | | Chile | | | | Ch$ | | | | 6.00 | % | | | 6.00 | % | | At maturity | | | 27 | | | | — | | | | 27 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Macro | | | | Argentina | | | | Arg $ | | | | 43.63 | % | | | 38.45 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Deutsche Bank | | | | Argentina | | | | US$ | | | | 13.50 | % | | | 12.86 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Standard Bank | | | | Argentina | | | | US$ | | | | 13.50 | % | | | 12.86 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Itau | | | | Argentina | | | | US$ | | | | 13.50 | % | | | 12.86 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Santander— Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 176,363 | | | | — | | | | 176,363 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Itau- Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 161,027 | | | | — | | | | 161,027 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Galicia— Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 153,359 | | | | — | | | | 153,359 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Hipotecario— Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 53,676 | | | | — | | | | 53,676 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Ciudad -Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 23,004 | | | | — | | | | 23,004 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | ICBC—Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 199,367 | | | | — | | | | 199,367 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,086,936 | | | | 198,284,867 | | | | 213,371,803 | | | | 132,658,983 | | | | 192,060,776 | | | | 95,360,927 | | | | 27,088,366 | | | | 37,363,402 | | | | 484,532,454 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-99
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | | Nominal Interest Rate | | | Amortization | | December 31, 2015 | |
| | | | | | | | | | Corriente | | | No Corriente | |
| | | | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | Real | | | 13.58 | % | | | 13.71 | % | | At maturity | | | — | | | | 400,960 | | | | 400,960 | | | | 7,765,896 | | | | 7,765,896 | | | | 7,765,896 | | | | — | | | | — | | | | 23,297,688 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Citibank | | Brazil | | US$ | | | 15.05 | % | | | 15.89 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | US$ | | | 13.98 | % | | | 14.49 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.89 | % | | | 11.28 | % | | Monthly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | �� |
Foreign | | Codensa | | Colombia | | Foreign | | Bank of Tokyo | | Colombia | | CP | | | 8.49 | % | | | 8.32 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | Bank of Tokyo | | Colombia | | CP | | | 8.82 | % | | | 8.63 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Banco de Credito del Perú | | Peru | | US$ | | | 2.41 | % | | | 2.39 | % | | Quarterly | | | 244,599 | | | | 601,653 | | | | 846,252 | | | | 802,204 | | | | 18,049,594 | | | | — | | | | — | | | | — | | | | 18,851,798 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.42 | % | | | 3.38 | % | | Quarterly | | | 458,314 | | | | 1,333,451 | | | | 1,791,765 | | | | 1,777,935 | | | | — | | | | — | | | | — | | | | — | | | | 1,777,935 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.52 | % | | | 3.40 | % | | Quarterly | | | 328,118 | | | | 898,325 | | | | 1,226,443 | | | | 1,197,767 | | | | 1,197,767 | | | | 299,442 | | | | — | | | | — | | | | 2,694,976 | |
Foreign | | Cien S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.10 | % | | | 9.78 | % | | Monthly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Itaú Brasil | | Brazil | | Real | | | 15.15 | % | | | 15.53 | % | | Annual | | | — | | | | 1,128,884 | | | | 1,128,884 | | | | 8,960,650 | | | | 8,960,650 | | | | 8,960,650 | | | | — | | | | — | | | | 26,881,950 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | Real | | | 14.47 | % | | | 14.80 | % | | Annual | | | — | | | | 14,569,734 | | | | 14,569,734 | | | | 13,440,975 | | | | 13,440,975 | | | | 13,440,975 | | | | — | | | | — | | | | 40,322,925 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.69 | % | | | 7.86 | % | | Monthly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.80 | % | | | 11.17 | % | | Monthly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 4.42 | % | | | 4.37 | % | | Bi-annual | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | Real | | | 13.80 | % | | | 15.76 | % | | Other | | | 9,045,598 | | | | — | | | | 9,045,598 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Bank Nova Scotia | | Peru | | US$ | | | 1.40 | % | | | 1.38 | % | | At maturity | | | 25,619,644 | | | | — | | | | 25,619,644 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 6.90 | % | | | 6.73 | % | | Quarterly | | | 28,776 | | | | — | | | | 28,776 | | | | 2,083,721 | | | | — | | | | — | | | | — | | | | — | | | | 2,083,721 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.83 | % | | | 5.71 | % | | Quarterly | | | 95,383 | | | | — | | | | 95,383 | | | | — | | | | 4,375,814 | | | | — | | | | — | | | | — | | | | 4,375,814 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 14,718 | | | | — | | | | 14,718 | | | | — | | | | 3,125,581 | | | | — | | | | — | | | | — | | | | 3,125,581 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 23,807 | | | | — | | | | 23,807 | | | | — | | | | 5,209,302 | | | | — | | | | — | | | | — | | | | 5,209,302 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 15,918 | | | | — | | | | 15,918 | | | | — | | | | 5,000,930 | | | | — | | | | — | | | | — | | | | 5,000,930 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.01 | % | | Quarterly | | | 14,416 | | | | — | | | | 14,416 | | | | — | | | | 5,209,302 | | | | — | | | | — | | | | — | | | | 5,209,302 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.17 | % | | | 5.07 | % | | Quarterly | | | 12,519,774 | | | | — | | | | 12,519,774 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Santander | | Peru | | Soles | | | 6.35 | % | | | 6.20 | % | | Quarterly | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Provincia de Buenos Aires | | Argentina | | Arg $ | | | 35.36 | % | | | 30.67 | % | | Monthly | | | 83,049 | | | | — | | | | 83,049 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 45.20 | % | | | 37.88 | % | | Quarterly | | | 169,444 | | | | 274,065 | | | | 443,509 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 9.70 | % | | | 9.48 | % | | At maturity | | | 135,920 | | | | 3,353,778 | | | | 3,489,698 | | | | 6,707,556 | | | | 6,707,556 | | | | 6,707,556 | | | | 6,707,556 | | | | 20,122,671 | | | | 46,952,895 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 9.73 | % | | | 9.51 | % | | At maturity | | | 48,510 | | | | 1,192,454 | | | | 1,240,964 | | | | 2,384,909 | | | | 2,384,909 | | | | 2,384,909 | | | | 2,384,909 | | | | 7,154,727 | | | | 16,694,363 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | AV VILLAS | | Colombia | | CP | | | 6.06 | % | | | 5.93 | % | | At maturity | | | 11,038,653 | | | | — | | | | 11,038,653 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Citibank Colombia | | Colombia | | CP | | | 5.57 | % | | | 6.01 | % | | At maturity | | | 5,169,932 | | | | — | | | | 5,169,932 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 8.08 | % | | | 7.85 | % | | At maturity | | | 361,969 | | | | 27,472,753 | | | | 27,834,722 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 6.84 | % | | | 6.66 | % | | At maturity | | | 13,251,721 | | | | — | | | | 13,251,721 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del perú | | Colombia | | CP | | | 5.87 | % | | | 5.70 | % | | At maturity | | | — | | | | 20,318,330 | | | | 20,318,330 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del perú | | Colombia | | CP | | | 5.93 | % | | | 5.76 | % | | At maturity | | | — | | | | 13,509,598 | | | | 13,509,598 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del perú | | Colombia | | CP | | | 5.65 | % | | | 5.50 | % | | At maturity | | | — | | | | 10,462,152 | | | | 10,462,152 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | The Bank Of Tokyo | | Colombia | | CP | | | 7.02 | % | | | 6.90 | % | | At maturity | | | — | | | | 139,275 | | | | 139,275 | | | | 29,066,078 | | | | — | | | | — | | | | — | | | | — | | | | 29,066,078 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco Davivienda | | Colombia | | CP | | | 6.30 | % | | | 6.15 | % | | At maturity | | | 2,922,289 | | | | — | | | | 2,922,289 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Argentina S.A. | | Argentina | | Foreign | | Citibank | | Argentina | | Arg $ | | | 36.74 | % | | | 34.00 | % | | At maturity | | | 438,505 | | | | — | | | | 438,505 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Galicia | | Argentina | | Arg $ | | | 46.45 | % | | | 40.00 | % | | At maturity | | | — | | | | 714,607 | | | | 714,607 | | | | 259,978 | | | | — | | | | — | | | | — | | | | — | | | | 259,978 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Itaú Argentina | | Argentina | | Arg $ | | | 49.81 | % | | | 42.50 | % | | At maturity | | | — | | | | 271,439 | | | | 271,439 | | | | 120,187 | | | | — | | | | — | | | | — | | | | — | | | | 120,187 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 37.34 | % | | | 33.00 | % | | At maturity | | | — | | | | 181,232 | | | | 181,232 | | | | 73,961 | | | | — | | | | — | | | | — | | | | — | | | | 73,961 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Supervielle | | Argentina | | Arg $ | | | 46.45 | % | | | 40.00 | % | | At maturity | | | — | | | | 259,139 | | | | 259,139 | | | | 115,564 | | | | — | | | | — | | | | — | | | | — | | | | 115,564 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Citibank | | Argentina | | Arg $ | | | 38.61 | % | | | 34.00 | % | | At maturity | | | — | | | | 852,379 | | | | 852,379 | | | | 381,640 | | | | — | | | | — | | | | — | | | | — | | | | 381,640 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Credit Suisse International | | Argentina | | US$ | | | 14.84 | % | | | 13.92 | % | | Quarterly | | | 1,216,306 | | | | — | | | | 1,216,306 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | ICBC Argentina | | Argentina | | Arg $ | | | 42.16 | % | | | 36.75 | % | | At maturity | | | — | | | | 291,321 | | | | 291,321 | | | | 129,432 | | | | — | | | | — | | | | — | | | | — | | | | 129,432 | |
94.271.00-3 | | Enersis Américas S.A. | | Chile | | 97.004.000-5 | | Banco Santander Chile | | Chile | | Ch$ | | | 6.00 | % | | | 6.00 | % | | At maturity | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Macro | | Argentina | | Arg $ | | | 43.63 | % | | | 38.45 | % | | At maturity | | | 1,119,924 | | | | — | | | | 1,119,924 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Deutsche Bank | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | Quarterly | | | 1,341,641 | | | | — | | | | 1,341,641 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-100
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | Financial Institution | | | Country | | | Currency | | | Effective Interest Rate | | | Nominal Interest Rate | | | Amortization | | December 31, 2015 | |
| | | | | | | | | | Corriente | | | No Corriente | |
| | | | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Standard Bank | | | | Argentina | | | | US$ | | | | 13.50 | % | | | 12.86 | % | | Quarterly | | | 670,824 | | | | — | | | | 670,824 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Itau | | | | Argentina | | | | US$ | | | | 13.50 | % | | | 12.86 | % | | Quarterly | | | 670,824 | | | | — | | | | 670,824 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Santander— Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 202,930 | | | | 451,981 | | | | 654,911 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Itau- Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 185,284 | | | | 412,679 | | | | 597,963 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Galicia— Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 176,461 | | | | 393,027 | | | | 569,488 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Hipotecario— Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 61,761 | | | | 137,560 | | | | 199,321 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | Banco Ciudad - Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 26,469 | | | | 58,954 | | | | 85,423 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | | ICBC—Sindicado IV | | | | Argentina | | | | Arg $ | | | | 34.58 | % | | | 30.81 | % | | Quarterly | | | 229,399 | | | | 510,935 | | | | 740,334 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87,930,880 | | | | 100,190,665 | | | | 188,121,545 | | | | 75,268,453 | | | | 81,428,276 | | | | 39,559,428 | | | | 9,092,465 | | | | 27,277,398 | | | | 232,626,020 | |
In Appendix 4, letter a), are shown the estimated future cash flows (undiscounted) that the Group will have to disburse to settle the bank loans detailed above.
The accompanying notes are an integral part of these interim consolidated financial statements
M-101
17.2 Unsecured liabilities
The detail of Unsecured Liabilities by currency and maturity as of June 30, 2016 and December 31, 2015, is as follows:
| • | | Summary of unsecured liabilities by currency and maturity |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Currency | | | Nominal Interest Rate | | | Secured/Unsecured | | | Current | | | Non-Current | |
| | | | Maturity | | | Total Current 06/30/2016 (Unaudited) ThCh$ | | | Maturity | | | Total Non-Current 06/30/2016 (Unaudited) ThCh$ | |
| | | | One to three months ThCh$ | | | Three to twelve months ThCh$ | | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | |
Chile | | | US$ | | | | 7.00 | % | | | Unsecured | | | | — | | | | 166,154,168 | | | | 166,154,168 | | | | — | | | | — | | | | — | | | | — | | | | 567,455 | | | | 567,455 | |
Chile | | | U.F. | | | | 5.75 | % | | | Unsecured | | | | — | | | | 3,562,388 | | | | 3,562,388 | | | | 3,707,292 | | | | 3,920,460 | | | | 4,145,885 | | | | 4,384,272 | | | | 4,067,473 | | | | 20,225,382 | |
Perú | | | US$ | | | | 6.50 | % | | | Unsecured | | | | 14,113,085 | | | | 95,768 | | | | 14,208,853 | | | | 6,626,125 | | | | 5,410,894 | | | | — | | | | 6,626,125 | | | | 6,626,125 | | | | 25,289,269 | |
Perú | | | Soles | | | | 6.33 | % | | | Unsecured | | | | 4,798,144 | | | | 15,039,264 | | | | 19,837,408 | | | | 13,888,293 | | | | 24,153,553 | | | | 19,121,563 | | | | 46,294,311 | | | | 112,817,223 | | | | 216,274,943 | |
Colombia | | | CP | | | | 12.39 | % | | | Unsecured | | | | 10,960,046 | | | | 136,459,898 | | | | 147,419,944 | | | | — | | | | 198,244,902 | | | | 100,366,560 | | | | 166,316,665 | | | | 458,850,667 | | | | 923,778,794 | |
Brazil | | | Real | | | | 15.94 | % | | | Unsecured | | | | — | | | | 103,527,849 | | | | 103,527,849 | | | | 93,434,185 | | | | 75,995,657 | | | | 20,488,620 | | | | — | | | | — | | | | 189,918,462 | |
| | | | | | | | | | | Total | | | | 29,871,275 | | | | 424,839,335 | | | | 454,710,610 | | | | 117,655,895 | | | | 307,725,466 | | | | 144,122,628 | | | | 223,621,373 | | | | 582,928,943 | | | | 1,376,054,305 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Currency | | | Nominal Interest Rate | | | Secured/Unsecured | | | Current | | | Non-Current | |
| | | | Maturity | | | Total Current 12/31/2015 ThCh$ | | | Maturity | | | Total Non-Current 12/31/2015 ThCh$ | |
| | | | One to three months ThCh$ | | | Three to twelve months ThCh$ | | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | |
Chile | | | US$ | | | | 7.00 | % | | | Unsecured | | | | — | | | | 179,552,878 | | | | 179,552,878 | | | | — | | | | — | | | | — | | | | — | | | | 609,317 | | | | 609,317 | |
Chile | | | U.F. | | | | 5.75 | % | | | Unsecured | | | | — | | | | 3,417,313 | | | | 3,417,313 | | | | 3,546,564 | | | | 3,750,488 | | | | 3,966,142 | | | | 4,194,193 | | | | 6,097,254 | | | | 21,554,641 | |
Perú | | | US$ | | | | 6.50 | % | | | Unsecured | | | | 1,025,402 | | | | 14,223,478 | | | | 15,248,880 | | | | — | | | | 7,111,739 | | | | 5,807,446 | | | | 7,111,739 | | | | 7,111,739 | | | | 27,142,663 | |
Perú | | | Soles | | | | 6.44 | % | | | Unsecured | | | | 11,874,390 | | | | 9,345,624 | | | | 21,220,014 | | | | 20,628,837 | | | | — | | | | 44,799,999 | | | | 27,088,371 | | | | 123,043,719 | | | | 215,560,926 | |
Colombia | | | CP | | | | 10.81 | % | | | Unsecured | | | | 60,132,757 | | | | — | | | | 60,132,757 | | | | 125,441,571 | | | | 107,284,492 | | | | 80,913,285 | | | | 53,852,881 | | | | 551,735,058 | | | | 919,227,287 | |
Brazil | | | Real | | | | 15.64 | % | | | Unsecured | | | | — | | | | 76,649,745 | | | | 76,649,745 | | | | 87,811,094 | | | | 79,034,498 | | | | 40,774,981 | | | | — | | | | — | | | | 207,620,573 | |
| | | | | | | | | | | Total | | | | 73,032,549 | | | | 283,189,038 | | | | 356,221,587 | | | | 237,428,066 | | | | 197,181,217 | | | | 176,261,853 | | | | 92,247,184 | | | | 688,597,087 | | | | 1,391,715,407 | |
17.3 Secured liabilities
As of June 30, 2016 (Unaudited) and December 31, 2015, there are no secured liabilities.
| • | | Fair value measurement and hierarchy |
The fair value of current and non-current secured and unsecured liabilities as of June 30, 2016 totaled ThCh$2,053,159,870 (Unaudited) (ThCh$1,768,663,119 as of December 31, 2015). These liabilities have been classified as Level 2 fair value measurement based on the entry data used in the valuation techniques used (see Note 3.g). It is important to note that these financial liabilities are measured at amortized cost (see Note 3 f.4).
The accompanying notes are an integral part of these interim consolidated financial statements
M-102
| • | | Secured and unsecured liabilities by company |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | Nominal Interest Rate | | Secured | | June 30, 2016 (Unaudited) | |
| | | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 16 | | Brazil | | Real | | 14.39% | | 14.84% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 17 | | Brazil | | Real | | 14.56% | | 14.85% | | No | | | — | | | | 10,308,148 | | | | 10,308,148 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 18 | | Brazil | | Real | | 15.00% | | 15.38% | | No | | | — | | | | 2,215,866 | | | | 2,215,866 | | | | 10,244,310 | | | | 10,244,310 | | | | 10,244,310 | | | | — | | | | — | | | | 30,732,930 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 26 | | Brazil | | Real | | 17.45% | | 18.21% | | No | | | — | | | | 17,777,690 | | | | 17,777,690 | | | | 17,660,267 | | | | — | | | | — | | | | — | | | | — | | | | 17,660,267 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 27 | | Brazil | | Real | | 15.73% | | 16.04% | | No | | | — | | | | 27,786,222 | | | | 27,786,222 | | | | 27,177,138 | | | | 27,297,927 | | | | — | | | | — | | | | — | | | | 54,475,065 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 28 | | Brazil | | Real | | 15.00% | | 15.38% | | No | | | — | | | | 2,215,866 | | | | 2,215,866 | | | | 10,244,310 | | | | 10,244,310 | | | | 10,244,310 | | | | — | | | | — | | | | 30,732,930 | |
Foreign | | Codensa | | Colombia | | Foreign | | B102 Tramo 1 | | Colombia | | CP | | 13.93% | | 13.26% | | No | | | 205,803 | | | | 33,266,101 | | | | 33,471,904 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | B102 Tramo 2 | | Colombia | | CP | | 13.93% | | 13.26% | | No | | | 322,169 | | | | 55,426,652 | | | | 55,748,821 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | B103 | | Colombia | | CP | | 14.21% | | 13.51% | | No | | | 134,254 | | | | — | | | | 134,254 | | | | — | | | | 18,135,511 | | | | — | | | | — | | | | — | | | | 18,135,511 | |
Foreign | | Codensa | | Colombia | | Foreign | | B604 | | Colombia | | CP | | 10.56% | | 10.17% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B12-13 | | Colombia | | CP | | 13.39% | | 12.77% | | No | | | 720,696 | | | | — | | | | 720,696 | | | | — | | | | — | | | | — | | | | — | | | | 43,828,995 | | | | 43,828,995 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B5-13 | | Colombia | | CP | | 12.44% | | 11.90% | | No | | | 631,042 | | | | — | | | | 631,042 | | | | — | | | | 41,181,211 | | | | — | | | | — | | | | — | | | | 41,181,211 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B7-14 | | Colombia | | CP | | 12.02% | | 11.51% | | No | | | 79,351 | | | | — | | | | 79,351 | | | | — | | | | — | | | | — | | | | — | | | | 41,938,368 | | | | 41,938,368 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Itaú 1 | | Brazil | | Real | | 14.50% | | 14.84% | | No | | | — | | | | 10,970,478 | | | | 10,970,478 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Itaú 2 | | Brazil | | Real | | 14.94% | | 16.92% | | No | | | — | | | | 32,253,579 | | | | 32,253,579 | | | | 28,108,160 | | | | 28,209,110 | | | | — | | | | — | | | | — | | | | 56,317,270 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | 6.41% | | 6.31% | | No | | | — | | | | 7,941 | | | | 7,941 | | | | — | | | | — | | | | — | | | | — | | | | 5,031,990 | | | | 5,031,990 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | 6.38% | | 6.28% | | No | | | 155,402 | | | | — | | | | 155,402 | | | | — | | | | — | | | | 5,031,990 | | | | — | | | | — | | | | 5,031,990 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | US$ | | 6.44% | | 6.34% | | No | | | 180,982 | | | | — | | | | 180,982 | | | | — | | | | — | | | | — | | | | — | | | | 6,626,125 | | | | 6,626,125 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | US$ | | 7.93% | | 7.78% | | No | | | 187,127 | | | | — | | | | 187,127 | | | | — | | | | 5,410,894 | | | | — | | | | — | | | | — | | | | 5,410,894 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 6.73% | | 6.63% | | No | | | 6,828,544 | | | | — | | | | 6,828,544 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 6.09% | | 6.00% | | No | | | 6,735,456 | | | | — | | | | 6,735,456 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 5.86% | | 5.78% | | No | | | — | | | | 95,768 | | | | 95,768 | | | | — | | | | — | | | | — | | | | 6,626,125 | | | | — | | | | 6,626,125 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 6.57% | | 6.47% | | No | | | 180,976 | | | | — | | | | 180,976 | | | | 6,626,125 | | | | — | | | | — | | | | — | | | | — | | | | 6,626,125 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Horizonte | | Peru | | Soles | | 7.22% | | 7.09% | | No | | | 3,091,844 | | | | — | | | | 3,091,844 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Integra | | Peru | | Soles | | 8.16% | | 8.00% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Integra | | Peru | | Soles | | 8.00% | | 7.85% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Prima | | Peru | | Soles | | 7.13% | | 7.00% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Prima | | Peru | | Soles | | 7.44% | | 7.30% | | No | | | 179,642 | | | | — | | | | 179,642 | | | | — | | | | — | | | | — | | | | 6,038,388 | | | | — | | | | 6,038,388 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | FCR—Macrofondo | | Peru | | Soles | | 5.56% | | 5.49% | | No | | | 197,488 | | | | — | | | | 197,488 | | | | — | | | | — | | | | — | | | | — | | | | 10,063,981 | | | | 10,063,981 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | FCR—Macrofondo | | Peru | | Soles | | 7.03% | | 6.91% | | No | | | 130,517 | | | | — | | | | 130,517 | | | | — | | | | 4,025,592 | | | | — | | | | — | | | | — | | | | 4,025,592 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Interseguro Cia de Seguros | | Peru | | Soles | | 6.28% | | 6.19% | | No | | | — | | | | 108,167 | | | | 108,167 | | | | — | | | | — | | | | — | | | | — | | | | 8,051,185 | | | | 8,051,185 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.06% | | 5.97% | | No | | | — | | | | 84,740 | | | | 84,740 | | | | — | | | | — | | | | — | | | | — | | | | 10,063,981 | | | | 10,063,981 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.50% | | 6.40% | | No | | | — | | | | 42,157 | | | | 42,157 | | | | 4,025,592 | | | | — | | | | — | | | | — | | | | — | | | | 4,025,592 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 7.06% | | 6.94% | | No | | | — | | | | 6,127,234 | | | | 6,127,234 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 5.00% | | 4.94% | | No | | | — | | | | 59,266 | | | | 59,266 | | | | — | | | | — | | | | — | | | | — | | | | 8,051,185 | | | | 8,051,185 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 5.13% | | 5.06% | | No | | | 222,072 | | | | — | | | | 222,072 | | | | — | | | | — | | | | — | | | | — | | | | 10,063,981 | | | | 10,063,981 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.75% | | 6.64% | | No | | | 239,649 | | | | — | | | | 239,649 | | | | — | | | | — | | | | — | | | | 10,063,981 | | | | — | | | | 10,063,981 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 7.28% | | 7.15% | | No | | | 183,542 | | | | — | | | | 183,542 | | | | — | | | | — | | | | — | | | | — | | | | 7,145,426 | | | | 7,145,426 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.50% | | 6.40% | | No | | | — | | | | 72,684 | | | | 72,684 | | | | — | | | | — | | �� | | — | | | | 10,063,981 | | | | — | | | | 10,063,981 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 7.38% | | 7.24% | | No | | | — | | | | 98,962 | | | | 98,962 | | | | — | | | | — | | | | — | | | | — | | | | 12,076,777 | | | | 12,076,777 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.78% | | 6.67% | | No | | | — | | | | 299,526 | | | | 299,526 | | | | — | | | | — | | | | — | | | | 20,127,961 | | | | — | | | | 20,127,961 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.34% | | 6.25% | | No | | | — | | | | 38,306 | | | | 38,306 | | | | — | | | | — | | | | — | | | | — | | | | 12,076,777 | | | | 12,076,777 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 5.84% | | 5.76% | | No | | | — | | | | 58,811 | | | | 58,811 | | | | — | | | | 20,127,961 | | | | — | | | | — | | | | — | | | | 20,127,961 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.34% | | 6.25% | | No | | | — | | | | 289,423 | | | | 289,423 | | | | — | | | | — | | | | — | | | | — | | | | 16,102,369 | | | | 16,102,369 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 4.81% | | 4.76% | | No | | | — | | | | 134,482 | | | | 134,482 | | | | 9,862,701 | | | | — | | | | — | | | | — | | | | — | | | | 9,862,701 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 6.13% | | 6.03% | | No | | | 397,988 | | | | — | | | | 397,988 | | | | — | | | | — | | | | 14,089,573 | | | | — | | | | — | | | | 14,089,573 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 5.96% | | 5.87% | | No | | | — | | | | 7,290,031 | | | | 7,290,031 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | 8.13% | | 7.97% | | No | | | — | | | | 327,534 | | | | 327,534 | | | | — | | | | — | | | | — | | | | — | | | | 14,089,571 | | | | 14,089,571 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B09-09 | | Colombia | | CP | | 14.58% | | 13.85% | | No | | | 1,688,901 | | | | — | | | | 1,688,901 | | | | — | | | | 49,464,605 | | | | — | | | | — | | | | — | | | | 49,464,605 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-103
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | | Taxpayer ID No. (RUT) | | | Financial Institution | | | Country | | Currency | | Effective Interest Rate | | Nominal Interest Rate | | Secured | | June 30, 2016 (Unaudited) | |
| | | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos B10 | | | Colombia | | CP | | 14.45% | | 13.73% | | No | | | 696,236 | | | | — | | | | 696,236 | | | | — | | | | 36,284,623 | | | | — | | | | — | | | | — | | | | 36,284,623 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos B-103 | | | Colombia | | CP | | 13.77% | | 13.77% | | No | | | — | | | | 40,457,751 | | | | 40,457,751 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos B12 | | | Colombia | | CP | | 14.80% | | 14.04% | | No | | | 703,144 | | | | — | | | | 703,144 | | | | — | | | | — | | | | — | | | | — | | | | 20,307,238 | | | | 20,307,238 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos B15 | | | Colombia | | CP | | 14.79% | | 14.04% | | No | | | 246,738 | | | | — | | | | 246,738 | | | | — | | | | — | | | | — | | | | — | | | | 12,581,510 | | | | 12,581,510 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos B6-13 | | | Colombia | | CP | | 12.80% | | 12.23% | | No | | | 75,094 | | | | — | | | | 75,094 | | | | — | | | | — | | | | 11,201,743 | | | | — | | | | — | | | | 11,201,743 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos B6-14 | | | Colombia | | CP | | 11.90% | | 11.40% | | No | | | 427,062 | | | | — | | | | 427,062 | | | | — | | | | — | | | | 29,689,073 | | | | — | | | | — | | | | 29,689,073 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos exterior | | | Colombia | | CP | | 10.17% | | 10.17% | | No | | | — | | | | 892,890 | | | | 892,890 | | | | — | | | | — | | | | — | | | | 20,402,449 | | | | — | | | | 20,402,449 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos quimbo | | | Colombia | | CP | | 10.17% | | 10.17% | | No | | | — | | | | 6,416,504 | | | | 6,416,504 | | | | — | | | | — | | | | — | | | | 145,914,216 | | | | — | | | | 145,914,216 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B10 | | | Colombia | | CP | | 12.01% | | 11.50% | | No | | | 385,832 | | | | — | | | | 385,832 | | | | — | | | | — | | | | — | | | | — | | | | 67,955,190 | | | | 67,955,190 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B10-14 | | | Colombia | | CP | | 12.34% | | 11.81% | | No | | | 629,141 | | | | — | | | | 629,141 | | | | — | | | | — | | | | — | | | | — | | | | 42,218,762 | | | | 42,218,762 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B12-13 | | | Colombia | | CP | | 13.61% | | 12.97% | | No | | | 584,754 | | | | — | | | | 584,754 | | | | — | | | | — | | | | — | | | | — | | | | 82,232,463 | | | | 82,232,463 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B15 | | | Colombia | | CP | | 12.14% | | 11.62% | | No | | | 259,883 | | | | — | | | | 259,883 | | | | — | | | | — | | | | — | | | | — | | | | 45,297,489 | | | | 45,297,489 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B16-14 | | | Colombia | | CP | | 12.69% | | 12.13% | | No | | | 563,102 | | | | — | | | | 563,102 | | | | — | | | | — | | | | — | | | | — | | | | 36,802,925 | | | | 36,802,925 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B6-13 | | | Colombia | | CP | | 12.80% | | 12.23% | | No | | | 231,678 | | | | — | | | | 231,678 | | | | — | | | | — | | | | 34,558,939 | | | | — | | | | — | | | | 34,558,939 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B6-14 | | | Colombia | | CP | | 11.90% | | 11.40% | | No | | | 358,410 | | | | — | | | | 358,410 | | | | — | | | | — | | | | 24,916,805 | | | | — | | | | — | | | | 24,916,805 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B3-16 | | | Colombia | | CP | | 11.98% | | 11.47% | | No | | | 853,322 | | | | — | | | | 853,322 | | | | | | | | 53,178,952 | | | | — | | | | — | | | | — | | | | 53,178,952 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | | Foreign | | | | Bonos Quimbo B7-16 | | | Colombia | | CP | | 13.27% | | 12.66% | | No | | | 1,163,434 | | | | — | | | | 1,163,434 | | | | — | | | | — | | | | — | | | | — | | | | 65,687,727 | | | | 65,687,727 | |
94.271.00-3 | | Enersis S.A. | | | Chile | | | | 97.004.000-5 | | | | Bonos UF 269 | | | Chile | | U.F. | | 7.76% | | 7.40% | | No | | | — | | | | 3,562,388 | | | | 3,562,388 | | | | 3,707,292 | | | | 3,920,460 | | | | 4,145,885 | | | | 4,384,272 | | | | 4,067,473 | | | | 20,225,382 | |
94.271.00-3 | | Enersis S.A. | | | Chile | | | | Foreign | | | | Yankee bonos 2016 | | | E.E.U.U. | | US$ | | 7.76% | | 7.40% | | No | | | — | | | | 166,151,151 | | | | 166,151,151 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
94.271.00-3 | | Enersis S.A. | | | Chile | | | | Foreign | | | | Yankee bonos 2026 | | | E.E.U.U. | | US$ | | 7.76% | | 6.60% | | No | | | — | | | | 3,017 | | | | 3,017 | | | | — | | | | — | | | | — | | | | — | | | | 567,455 | | | | 567,455 | |
Total Unsecured Bonds | | | | | | | | | | | | | | | | | 29,871,275 | | | | 424,839,335 | | | | 454,710,610 | | | | 117,655,895 | | | | 307,725,466 | | | | 144,122,628 | | | | 223,621,373 | | | | 582,928,943 | | | | 1,376,054,305 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | Nominal Interest Rate | | Secured | | December 31, 2015 | |
| | | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 16 | | Brazil | | Real | | 14.39% | | 14.84% | | No | | | — | | | | 10,550,152 | | | | 10,550,152 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 17 | | Brazil | | Real | | 14.56% | | 14.85% | | No | | | — | | | | 9,072,396 | | | | 9,072,396 | | | | 8,960,650 | | | | — | | | | — | | | | — | | | | — | | | | 8,960,650 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 18 | | Brazil | | Real | | 15.00% | | 15.38% | | No | | | — | | | | 1,980,285 | | | | 1,980,285 | | | | 8,960,650 | | | | 8,960,650 | | | | 8,960,650 | | | | — | | | | — | | | | 26,881,950 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 26 | | Brazil | | Real | | 17.45% | | 18.21% | | No | | | — | | | | 16,645,720 | | | | 16,645,720 | | | | 14,750,376 | | | | 14,750,376 | | | | — | | | | — | | | | — | | | | 29,500,752 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 27 | | Brazil | | Real | | 15.73% | | 16.04% | | No | | | — | | | | 2,256,837 | | | | 2,256,837 | | | | 22,653,731 | | | | 22,888,844 | | | | 22,853,681 | | | | — | | | | — | | | | 68,396,256 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 28 | | Brazil | | Real | | 15.00% | | 15.38% | | No | | | — | | | | 1,980,285 | | | | 1,980,285 | | | | 8,960,650 | | | | 8,960,650 | | | | 8,960,650 | | | | — | | | | — | | | | 26,881,950 | |
Foreign | | Codensa | | Colombia | | Foreign | | B102 Tramo 1 | | Colombia | | CP | | 13.93% | | 13.26% | | No | | | 480,031 | | | | — | | | | 480,031 | | | | 87,436,064 | | | | — | | | | — | | | | — | | | | — | | | | 87,436,064 | |
Foreign | | Codensa | | Colombia | | Foreign | | B102 Tramo 2 | | Colombia | | CP | | 13.93% | | 13.26% | | No | | | — | | | | — | | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Foreign | | Codensa | | Colombia | | Foreign | | B103 | | Colombia | | CP | | 14.21% | | 13.51% | | No | | | 121,021 | | | | — | | | | 121,021 | | | | — | | | | 17,886,817 | | | | — | | | | — | | | | — | | | | 17,886,817 | |
Foreign | | Codensa | | Colombia | | Foreign | | B604 | | Colombia | | CP | | 10.56% | | 10.17% | | No | | | 32,826,348 | | | | — | | | | 32,826,348 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B12-13 | | Colombia | | CP | | 13.39% | | 12.77% | | No | | | 613,975 | | | | — | | | | 613,975 | | | | — | | | | — | | | | — | | | | — | | | | 43,227,965 | | | | 43,227,965 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B5-13 | | Colombia | | CP | | 12.44% | | 11.90% | | No | | | 531,899 | | | | — | | | | 531,899 | | | | — | | | | 40,616,490 | | | | — | | | | — | | | | — | | | | 40,616,490 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B7-14 | | Colombia | | CP | | 12.02% | | 11.51% | | No | | | 77,582 | | | | — | | | | 77,582 | | | | — | | | | — | | | | — | | | | — | | | | 41,363,265 | | | | 41,363,265 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Itaú 1 | | Brazil | | Real | | 14.50% | | 14.84% | | No | | | — | | | | 9,601,388 | | | | 9,601,388 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Itaú 2 | | Brazil | | Real | | 14.94% | | 16.92% | | No | | | — | | | | 24,562,682 | | | | 24,562,682 | | | | 23,525,037 | | | | 23,473,978 | | | | — | | | | — | | | | — | | | | 46,999,015 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | 6.41% | | 6.31% | | No | | | — | | | | 8,221 | | | | 8,221 | | | | — | | | | — | | | | — | | | | — | | | | 5,209,304 | | | | 5,209,304 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | 6.38% | | 6.28% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | 5,209,302 | | | | — | | | | — | | | | 5,209,302 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | US$ | | 6.44% | | 6.34% | | No | | | 194,246 | | | | — | | | | 194,246 | | | | — | | | | — | | | | — | | | | — | | | | 7,111,739 | | | | 7,111,739 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | US$ | | 7.93% | | 7.78% | | No | | | 200,841 | | | | — | | | | 200,841 | | | | — | | | | — | | | | 5,807,446 | | | | — | | | | — | | | | 5,807,446 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 6.73% | | 6.63% | | No | | | 215,945 | | | | 7,111,739 | | | | 7,327,684 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 6.09% | | 6.00% | | No | | | 117,344 | | | | 7,111,739 | | | | 7,229,083 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 5.86% | | 5.78% | | No | | | 102,787 | | | | — | | | | 102,787 | | | | — | | | | — | | | | — | | | | 7,111,739 | | | | — | | | | 7,111,739 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | 6.57% | | 6.47% | | No | | | 194,239 | | | | — | | | | 194,239 | | | | — | | | | 7,111,739 | | | | — | | | | — | | | | — | | | | 7,111,739 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Horizonte | | Peru | | Soles | | 7.22% | | 7.09% | | No | | | 75,209 | | | | 3,125,581 | | | | 3,200,790 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-104
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | Taxpayer ID No. (RUT) | | | Financial Institution | | | Country | | Currency | | Effective Interest Rate | | Nominal Interest Rate | | Secured | | December 31, 2015 | |
| | | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | AFP Integra | | | Peru | | Soles | | 8.16% | | 8.00% | | No | | | 3,899,407 | | | | — | | | | 3,899,407 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | AFP Integra | | | Peru | | Soles | | 8.00% | | 7.85% | | No | | | 5,855,385 | | | | — | | | | 5,855,385 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | AFP Prima | | | Peru | | Soles | | 7.13% | | 7.00% | | No | | | — | | | | 5,226,830 | | | | 5,226,830 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | AFP Prima | | | Peru | | Soles | | 7.44% | | 7.30% | | No | | | 185,972 | | | | — | | | | 185,972 | | | | — | | | | — | | | | — | | | | 6,251,163 | | | | — | | | | 6,251,163 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | FCR—Macrofondo | | | Peru | | Soles | | 5.56% | | 5.49% | | No | | | 204,447 | | | | — | | | | 204,447 | | | | — | | | | — | | | | — | | | | — | | | | 10,418,604 | | | | 10,418,604 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | FCR—Macrofondo | | | Peru | | Soles | | 7.03% | | 6.91% | | No | | | 135,116 | | | | — | | | | 135,116 | | | | — | | | | — | | | | 4,167,442 | | | | — | | | | — | | | | 4,167,442 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Interseguro Cia de Seguros | | | Peru | | Soles | | 6.28% | | 6.19% | | No | | | — | | | | 111,978 | | | | 111,978 | | | | — | | | | — | | | | — | | | | — | | | | 8,334,884 | | | | 8,334,884 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.06% | | 5.97% | | No | | | — | | | | 87,726 | | | | 87,726 | | | | — | | | | — | | | | — | | | | — | | | | 10,418,604 | | | | 10,418,604 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.50% | | 6.40% | | No | | | — | | | | 43,642 | | | | 43,642 | | | | 4,167,442 | | | | — | | | | — | | | | — | | | | — | | | | 4,167,442 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 7.06% | | 6.94% | | No | | | — | | | | 91,977 | | | | 91,977 | | | | 6,251,163 | | | | — | | | | — | | | | — | | | | — | | | | 6,251,163 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 5.00% | | 4.94% | | No | | | — | | | | 61,354 | | | | 61,354 | | | | — | | | | — | | | | — | | | | — | | | | 8,334,884 | | | | 8,334,884 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 5.13% | | 5.06% | | No | | | 229,897 | | | | — | | | | 229,897 | | | | — | | | | — | | | | — | | | | — | | | | 10,418,604 | | | | 10,418,604 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.75% | | 6.64% | | No | | | 248,093 | | | | — | | | | 248,093 | | | | — | | | | — | | | | — | | | | 10,418,604 | | | | — | | | | 10,418,604 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 7.28% | | 7.15% | | No | | | 190,009 | | | | — | | | | 190,009 | | | | — | | | | — | | | | — | | | | — | | | | 7,397,209 | | | | 7,397,209 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.50% | | 6.40% | | No | | | — | | | | 75,245 | | | | 75,245 | | | | — | | | | — | | | | — | | | | 10,418,604 | | | | — | | | | 10,418,604 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 7.38% | | 7.24% | | No | | | — | | | | 102,450 | | | | 102,450 | | | | — | | | | — | | | | — | | | | — | | | | 12,502,325 | | | | 12,502,325 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.78% | | 6.67% | | No | | | — | | | | 310,080 | | | | 310,080 | | | | — | | | | — | | | | — | | | | — | | | | 20,837,209 | | | | 20,837,209 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.34% | | 6.25% | | No | | | — | | | | 39,656 | | | | 39,656 | | | | — | | | | — | | | | — | | | | — | | | | 12,502,325 | | | | 12,502,325 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 5.84% | | 5.76% | | No | | | — | | | | 60,884 | | | | 60,884 | | | | — | | | | — | | | | 20,837,209 | | | | — | | | | — | | | | 20,837,209 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.34% | | 6.25% | | No | | | 304,643 | | | | — | | | | 304,643 | | | | — | | | | — | | | | — | | | | — | | | | 16,669,767 | | | | 16,669,767 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 4.81% | | 4.76% | | No | | | 139,221 | | | | — | | | | 139,221 | | | | 10,210,232 | | | | — | | | | — | | | | — | | | | — | | | | 10,210,232 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 6.13% | | 6.03% | | No | | | 406,991 | | | | — | | | | 406,991 | | | | — | | | | — | | | | 14,586,046 | | | | — | | | | — | | | | 14,586,046 | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 5.96% | | 5.87% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | | Foreign | | | | Rimac Internacional | | | Peru | | Soles | | 8.13% | | 7.97% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B09-09 | | | Colombia | | CP | | 14.58% | | 13.85% | | No | | | 1,472,677 | | | | — | | | | 1,472,677 | | | | — | | | | 48,781,185 | | | | — | | | | — | | | | — | | | | 48,781,185 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B10 | | | Colombia | | CP | | 14.45% | | 13.73% | | No | | | 599,598 | | | | — | | | | 599,598 | | | | — | | | | — | | | | 35,783,303 | | | | — | | | | — | | | | 35,783,303 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B-103 | | | Colombia | | CP | | 13.77% | | 13.77% | | No | | | 3,893,386 | | | | — | | | | 3,893,386 | | | | 38,005,507 | | | | — | | | | — | | | | — | | | | — | | | | 38,005,507 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B12 | | | Colombia | | CP | | 14.80% | | 14.04% | | No | | | 614,301 | | | | — | | | | 614,301 | | | | — | | | | — | | | | — | | | | — | | | | 20,026,666 | | | | 20,026,666 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B15 | | | Colombia | | CP | | 14.79% | | 14.04% | | No | | | 213,136 | | | | — | | | | 213,136 | | | | — | | | | — | | | | — | | | | — | | | | 12,407,680 | | | | 12,407,680 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B6-13 | | | Colombia | | CP | | 12.80% | | 12.23% | | No | | | 66,722 | | | | — | | | | 66,722 | | | | — | | | | — | | | | 11,047,324 | | | | — | | | | — | | | | 11,047,324 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos B6-14 | | | Colombia | | CP | | 11.90% | | 11.40% | | No | | | 299,818 | | | | — | | | | 299,818 | | | | — | | | | — | | | | — | | | | 24,573,172 | | | | — | | | | 24,573,172 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos exterior | | | Colombia | | CP | | 10.17% | | 10.17% | | No | | | 13,745,374 | | | | — | | | | 13,745,374 | | | | — | | | | — | | | | — | | | | — | | | | 19,368,586 | | | | 19,368,586 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos quimbo | | | Colombia | | CP | | 10.17% | | 10.17% | | No | | | 1,912,740 | | | | — | | | | 1,912,740 | | | | — | | | | — | | | | — | | | | — | | | | 144,605,973 | | | | 144,605,973 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B10 | | | Colombia | | CP | | 12.01% | | 11.50% | | No | | | 341,157 | | | | — | | | | 341,157 | | | | — | | | | — | | | | — | | | | — | | | | 67,020,604 | | | | 67,020,604 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B10-14 | | | Colombia | | CP | | 12.34% | | 11.81% | | No | | | 529,437 | | | | — | | | | 529,437 | | | | — | | | | — | | | | — | | | | — | | | | 41,638,617 | | | | 41,638,617 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B12-13 | | | Colombia | | CP | | 13.61% | | 12.97% | | No | | | 524,321 | | | | — | | | | 524,321 | | | | — | | | | — | | | | — | | | | — | | | | 81,102,939 | | | | 81,102,939 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B15 | | | Colombia | | CP | | 12.14% | | 11.62% | | No | | | 230,201 | | | | — | | | | 230,201 | | | | — | | | | — | | | | — | | | | — | | | | 44,675,420 | | | | 44,675,420 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B16-14 | | | Colombia | | CP | | 12.69% | | 12.13% | | No | | | 475,939 | | | | — | | | | 475,939 | | | | — | | | | — | | | | — | | | | — | | | | 36,297,343 | | | | 36,297,343 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B6-13 | | | Colombia | | CP | | 12.80% | | 12.23% | | No | | | 205,848 | | | | — | | | | 205,848 | | | | — | | | | — | | | | 34,082,658 | | | | — | | | | — | | | | 34,082,658 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B6-14 | | | Colombia | | CP | | 11.90% | | 11.40% | | No | | | 357,246 | | | | — | | | | 357,246 | | | | — | | | | — | | | | — | | | | 29,279,709 | | | | — | | | | 29,279,709 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B3-16 | | | Colombia | | CP | | 11.98% | | 11.47% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | | Foreign | | | | Bonos Quimbo B7-16 | | | Colombia | | CP | | 13.27% | | 12.66% | | No | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
94.271.00-3 | | Enersis S.A. | | Chile | | | 97.004.000-5 | | | | Bonos UF 269 | | | Chile | | U.F. | | 7.76% | | 7.40% | | No | | | — | | | | 3,417,313 | | | | 3,417,313 | | | | 3,546,564 | | | | 3,750,488 | | | | 3,966,142 | | | | 4,194,193 | | | | 6,097,254 | | | | 21,554,641 | |
94.271.00-3 | | Enersis S.A. | | Chile | | | Foreign | | | | Yankee bonos 2016 | | | E.E.U.U. | | US$ | | 7.76% | | 7.40% | | No | | | — | | | | 179,549,527 | | | | 179,549,527 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
94.271.00-3 | | Enersis S.A. | | Chile | | | Foreign | | | | Yankee bonos 2026 | | | E.E.U.U. | | US$ | | 7.76% | | 6.60% | | No | | | — | | | | 3,351 | | | | 3,351 | | | | — | | | | — | | | | — | | | | — | | | | 609,317 | | | | 609,317 | |
Total Unsecured Bonds | | | | | | | | | | | | | 73,032,549 | | | | 283,189,038 | | | | 356,221,587 | | | | 237,428,066 | | | | 197,181,217 | | | | 176,261,853 | | | | 92,247,184 | | | | 688,597,087 | | | | 1,391,715,407 | |
In Appendix 4, letter b), are shown the estimated future cash flows (undiscounted) that the Group will have to disburse to settle the secured and unsecured liabilities detailed above.
The accompanying notes are an integral part of these interim consolidated financial statements
M-105
| • | | Detail of finance lease obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | June 30, 2016 (Unaudited) | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Codensa | | | Colombia | | | Foreign | | Union Temporal Rentacol | | Colombia | | CP | | | 10.80 | % | | | 64,244 | | | | 203,425 | | | | 267,669 | | | | 120,370 | | | | — | | | | — | | | | — | | | | — | | | | 120,370 | |
Foreign | | Codensa | | | Colombia | | | Foreign | | Mareauto Colombia SAS | | Colombia | | CP | | | 10.08 | % | | | 2,770 | | | | 8,739 | | | | 11,509 | | | | 12,715 | | | | — | | | | — | | | | — | | | | — | | | | 12,715 | |
Foreign | | Codensa | | | Colombia | | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 7.27 | % | | | 5,496 | | | | 16,992 | | | | 22,488 | | | | 23,873 | | | | 1,586 | | | | — | | | | — | | | | — | | | | 25,459 | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.29 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.98 | % | | | 64,598 | | | | 87,110 | | | | 151,708 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.00 | % | | | 44,257 | | | | 44,816 | | | | 89,073 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.00 | % | | | 77,361 | | | | 78,340 | | | | 155,701 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.99 | % | | | 73,046 | | | | 85,511 | | | | 158,557 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.25 | % | | | 316,665 | | | | 959,860 | | | | 1,276,525 | | | | 1,178,832 | | | | — | | | | — | | | | — | | | | — | | | | 1,178,832 | |
Foreign | | Edelnor S.A.A. | | | Peru | | | Foreign | | Banco Santander Perú | | Peru | | Soles | | | 5.60 | % | | | 97,728 | | | | 295,758 | | | | 393,486 | | | | 414,324 | | | | — | | | | — | | | | — | | | | — | | | | 414,324 | |
Foreign | | EE Piura | | | Peru | | | Foreign | | Banco de Crédito | | Peru | | US$ | | | 5.80 | % | | | 1,312,295 | | | | 3,936,886 | | | | 5,249,181 | | | | 5,249,182 | | | | 5,249,182 | | | | 16,071,125 | | | | — | | | | — | | | | 26,569,489 | |
Foreign | | EE Piura | | | Peru | | | Foreign | | Banco de Crédito | | Peru | | Soles | | | 5.70 | % | | | 458,701 | | | | 1,376,103 | | | | 1,834,804 | | | | 1,834,803 | | | | 1,834,803 | | | | 5,617,515 | | | | — | | | | — | | | | 9,287,121 | |
Foreign | | EE Piura | | | Peru | | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 3.75 | % | | | 734,874 | | | | — | | | | 734,874 | | | | 13,506,413 | | | | — | | | | — | | | | — | | | | — | | | | 13,506,413 | |
Foreign | | Edegel S.A.A. | | | Peru | | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 2.40 | % | | | 2,357,307 | | | | 16,832,728 | | | | 19,190,035 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 10.80 | % | | | 4,814 | | | | 14,966 | | | | 19,780 | | | | 21,219 | | | | 8,838 | | | | — | | | | — | | | | — | | | | 30,057 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | Foreign | | Equirent S.A. | | Colombia | | CP | | | 6.55 | % | | | 5,696 | | | | 17,698 | | | | 23,394 | | | | 23,524 | | | | 8,839 | | | | — | | | | — | | | | — | | | | 32,363 | |
Foreign | | Emgesa S.A. E.S.P. | | | Colombia | | | Foreign | | Mareauto Colombia SAS | | Colombia | | CP | | | 10.08 | % | | | 847 | | | | 2,673 | | | | 3,520 | | | | 3,891 | | | | 1,610 | | | | — | | | | — | | | | — | | | | 5,501 | |
| | | | | | | | Total | | | | 5,620,699 | | | | 23,961,605 | | | | 29,582,304 | | | | 22,389,146 | | | | 7,104,858 | | | | 21,688,640 | | | | — | | | | — | | | | 51,182,644 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-106
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | | Country | | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | December 31, 2015 | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | | Codensa | | | | Colombia | | | Foreign | | Union Temporal Rentacol | | Colombia | | CP | | | 10.80 | % | | | 62,967 | | | | 199,380 | | | | 262,347 | | | | 266,565 | | | | — | | | | — | | | | — | | | | — | | | | 266,565 | |
Foreign | | | Codensa | | | | Colombia | | | Foreign | | Mareauto Colombia SAS | | Colombia | | CP | | | 10.08 | % | | | 2,598 | | | | 8,198 | | | | 10,796 | | | | 11,936 | | | | 6,433 | | | | — | | | | — | | | | — | | | | 18,369 | |
Foreign | | | Codensa | | | | Colombia | | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 7.27 | % | | | 19,831 | | | | 31,119 | | | | 50,950 | | | | 22,853 | | | | 13,512 | | | | — | | | | — | | | | — | | | | 36,365 | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.29 | % | | | 110,707 | | | | — | | | | 110,707 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.98 | % | | | 85,240 | | | | 178,308 | | | | 263,548 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.00 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.00 | % | | | 77,976 | | | | 239,624 | | | | 317,600 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.99 | % | | | 73,719 | | | | 225,872 | | | | 299,591 | | | | 12,084 | | | | — | | | | — | | | | — | | | | — | | | | 12,084 | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.25 | % | | | 65,285 | | | | 199,365 | | | | 264,650 | | | | 89,743 | | | | — | | | | — | | | | — | | | | — | | | | 89,743 | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Santander Perú | | Peru | | Soles | | | 5.60 | % | | | 153,549 | | | | 472,612 | | | | 626,161 | | | | 659,036 | | | | — | | | | — | | | | — | | | | — | | | | 659,036 | |
Foreign | | | EE Piura | | | | Peru | | | Foreign | | Banco de Crédito | | Peru | | US$ | | | 5.80 | % | | | 1,408,471 | | | | 4,225,412 | | | | 5,633,883 | | | | 5,633,883 | | | | 5,633,883 | | | | 5,633,883 | | | | 14,432,002 | | | | — | | | | 31,333,651 | |
Foreign | | | EE Piura | | | | Peru | | | Foreign | | Banco de Crédito | | Peru | | Soles | | | 5.70 | % | | | 474,864 | | | | 1,424,592 | | | | 1,899,456 | | | | 1,899,456 | | | | 1,899,456 | | | | 1,899,456 | | | | 4,865,731 | | | | — | | | | 10,564,099 | |
Foreign | | | EE Piura | | | | Peru | | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 3.75 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edegel S.A.A. | | | | Peru | | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 2.40 | % | | | 2,484,674 | | | | 7,399,875 | | | | 9,884,549 | | | | 15,599,736 | | | | — | | | | — | | | | — | | | | — | | | | 15,599,736 | |
Foreign | | | Emgesa S.A. E.S.P. | | | | Colombia | | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 10.80 | % | | | 4,579 | | | | 14,234 | | | | 18,813 | | | | 20,200 | | | | 19,819 | | | | — | | | | — | | | | — | | | | 40,019 | |
Foreign | | | Emgesa S.A. E.S.P. | | | | Colombia | | | Foreign | | Equirent S.A. | | Colombia | | CP | | | 6.55 | % | | | 5,424 | | | | 16,795 | | | | 22,219 | | | | 23,718 | | | | 19,648 | | | | — | | | | — | | | | — | | | | 43,366 | |
Foreign | | | Emgesa S.A. E.S.P. | | | | Colombia | | | Foreign | | Mareauto Colombia SAS | | Colombia | | CP | | | 10.08 | % | | | 795 | | | | 2,371 | | | | 3,166 | | | | 3,650 | | | | 3,217 | | | | — | | | | — | | | | — | | | | 6,867 | |
| | | | | | | | | | Total | | | | 5,030,679 | | | | 14,637,757 | | | | 19,668,436 | | | | 24,242,860 | | | | 7,595,968 | | | | 7,533,339 | | | | 19,297,733 | | | | — | | | | 58,669,900 | |
In Appendix 4 letter c), are shown the estimated future cash flows (undiscounted) that the Group will have to disburse to settle the finance lease obligations detailed above.
The accompanying notes are an integral part of these interim consolidated financial statements
M-107
| • | | Detail of other obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | June 30, 2016 (Unaudited) | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | | Brazil | | | Foreign | | BNDES | | Brazil | | Real | | | 9.17 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Cien S.A. | | | Brazil | | | Foreign | | BNDES | | Brazil | | Real | | | 8.33 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.85 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | Eletrobras | | Brazil | | Real | | | 6.17 | % | | | 482,558 | | | | 1,283,743 | | | | 1,766,301 | | | | 1,689,405 | | | | 1,498,548 | | | | 1,326,430 | | | | 1,128,653 | | | | 1,172,036 | | | | 6,815,072 | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 52.56 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | BNDES | | Brazil | | Real | | | 10.43 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | | Argentina | | | Foreign | | Mitsubishi (deuda garantizada) | | Argentina | | US$ | | | 0.25 | % | | | — | | | | 2,009,604 | | | | 2,009,604 | | | | 2,001,535 | | | | 2,001,535 | | | | 2,001,535 | | | | 2,001,535 | | | | 23,336,796 | | | | 31,342,936 | |
Foreign | | Hidroinvest S.A. | | | Argentina | | | Foreign | | Otros | | Argentina | | US$ | | | 2.53 | % | | | — | | | | 367,791 | | | | 367,791 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Argentina S.A. | | | Argentina | | | Foreign | | Otros | | Argentina | | Arg$ | | | 34.00 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | | Argentina | | | Foreign | | Otros | | Argentina | | Arg$ | | | 28.78 | % | | | 20,685,702 | | | | — | | | | 20,685,702 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | Total other obligations | | | | 21,168,260 | | | | 3,661,138 | | | | 24,829,398 | | | | 3,690,940 | | | | 3,500,083 | | | | 3,327,965 | | | | 3,130,188 | | | | 24,508,832 | | | | 38,158,008 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Country | | | Taxpayer ID No. (RUT) | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | December 31, 2015 | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | | Brazil | | | Foreign | | BNDES | | Brazil | | Real | | | 9.17 | % | | | 4,668,542 | | | | 16,155,634 | | | | 20,824,176 | | | | 22,376,436 | | | | 18,904,213 | | | | 15,431,989 | | | | 11,215,453 | | | | 8,186,564 | | | | 76,114,655 | |
Foreign | | Cien S.A. | | | Brazil | | | Foreign | | BNDES | | Brazil | | Real | | | 8.33 | % | | | 215,214 | | | | 659,135 | | | | 874,349 | | | | 860,857 | | | | 860,857 | | | | 860,857 | | | | 430,428 | | | | — | | | | 3,012,999 | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.85 | % | | | 951,507 | | | | 2,896,151 | | | | 3,847,658 | | | | 3,806,030 | | | | 3,806,030 | | | | 951,507 | | | | — | | | | — | | | | 8,563,567 | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | Eletrobras | | Brazil | | Real | | | 6.17 | % | | | 559,718 | | | | 1,259,783 | | | | 1,819,501 | | | | 1,489,541 | | | | 1,383,305 | | | | 1,269,785 | | | | 1,081,597 | | | | 1,488,913 | | | | 6,713,141 | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 52.56 | % | | | — | | | | 17,520 | | | | 17,520 | | | | — | | | | — | | | | — | | | | — | | | | 1,942,995 | | | | 1,942,995 | |
Foreign | | Coelce S.A. | | | Brazil | | | Foreign | | BNDES | | Brazil | | Real | | | 10.43 | % | | | 1,350,117 | | | | 5,050,186 | | | | 6,400,303 | | | | 7,193,099 | | | | 7,193,099 | | | | 7,193,099 | | | | 4,862,156 | | | | 3,639,085 | | | | 30,080,538 | |
Foreign | | Endesa Costanera S.A. | | | Argentina | | | Foreign | | Mitsubishi (deuda garantizada) | | Argentina | | US$ | | | 0.25 | % | | | — | | | | 2,153,867 | | | | 2,153,867 | | | | 2,144,288 | | | | 2,144,288 | | | | 2,144,288 | | | | 2,144,288 | | | | 24,342,682 | | | | 32,919,834 | |
Foreign | | Hidroinvest S.A. | | | Argentina | | | Foreign | | Otros | | Argentina | | US$ | | | 2.53 | % | | | — | | | | 391,530 | | | | 391,530 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Argentina S.A. | | | Argentina | | | Foreign | | Otros | | Argentina | | Arg$ | | | 34.00 | % | | | 23,515 | | | | — | | | | 23,515 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | | Argentina | | | Foreign | | Otros | | Argentina | | Arg$ | | | 28.78 | % | | | 16,912,466 | | | | — | | | | 16,912,466 | | | | 4,636,665 | | | | — | | | | — | | | | — | | | | — | | | | 4,636,665 | |
| | | | | | | | Total other obligations | | | | 24,681,079 | | | | 28,583,806 | | | | 53,264,885 | | | | 42,506,916 | | | | 34,291,792 | | | | 27,851,525 | | | | 19,733,922 | | | | 39,600,239 | | | | 163,984,394 | |
In Appendix 4 letter d), are shown the estimated future cash flows (undiscounted) that the Group will have to disburse to settle these Other Obligations.
The accompanying notes are an integral part of these interim consolidated financial statements
M-108
17.4 Hedged debt
The debt denominated in U.S. dollar for ThCh$112,771,235 (Unaudited) held by the Group as of June 30, 2016, is related to future cash flow hedges for the Group’s U.S. dollar-linked operating income (ThCh$933,447,012 as of December 31, 2015, of which ThCh$119,366,828 corresponded to continuing operations) (See Note 3.m).
The following table details changes in “Reserve for cash flow hedges” for the six month period ended June 30, 2016 and the year ended December 31, 2015, due to exchange differences from this debt:
| | | | | | | | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Balance in hedging reserves (hedging income) at the beginning of the year, net | | | (5,732,192 | ) | | | (38,783,599 | ) |
Foreign currency exchange differences recorded in equity, net | | | 1,027,110 | | | | (44,992,798 | ) |
Recognition of foreign currency exchange differences revenue, net | | | (158,037 | ) | | | 3,172,291 | |
Foreign currency translation differences | | | 200,780 | | | | (81,479 | ) |
Transfer to assets held for distribution to owners | | | — | | | | 74,953,393 | |
Balance in hedging reserves (hedging income) at the end of the period, net | | | (4,662,339 | ) | | | (5,732,192 | ) |
17.5 Other information
As of June 30, 2016, the Enersis Américas Group has long-term lines of credit available for use amounting to ThCh$139,790,859 (Unaudited) (ThCh$34,332,376 as of December 31, 2015)
18. | RISK MANAGEMENT POLICY |
The Group’s companies are exposed to certain risks that are managed by systems that identify, measure, limit concentration of, and monitor these risks.
The main principles in the Group’s risk management policy include the following:
| • | | Compliance with proper corporate governance standards. |
| • | | Strict compliance with all of Group’s internal policies. |
| • | | Each business and corporate area determines: |
| I. | The markets in which it can operate based on its knowledge and ability to ensure effective risk management; |
| II. | Criteria regarding counterparts; |
| III. | Authorized operators. |
| • | | Business and corporate areas establish their risk tolerance in a manner consistent with the defined strategy for each market in which they operate. |
| • | | All of the operations of the businesses and corporate areas are conducted within the limits approved for each case. |
| • | | Businesses, corporate areas, lines of business and companies design the risk management controls necessary to ensure that transactions in the markets are conducted in accordance with the Enersis Américas policies, standards, and procedures. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-109
18.1 Interest rate risk
Changes in interest rates affect the fair value of assets and liabilities bearing fixed interest rates, as well as, the expected future cash flows of assets and liabilities subject to floating interest rates.
The objective of managing interest rate risk exposure is to achieve a balance in the debt structure to minimize the cost of debt with reduced volatility in profit or loss.
Depending on the Group’s estimates and the objectives of the debt structure, hedging transactions are performed by entering into derivatives contracts that mitigate interest rate risk. Derivative instruments currently used to comply with the risk management policy are interest rate swaps to set floating rate to a fixed rate.
The financial debt structure of the Group detailed by the mostly strongly hedged fixed and floating interest rates on total net debt, net of hedging derivative instruments, is as follows:
Net position:
| | | | | | | | |
| | 06-30-2016 (Unaudited) % | | | 12-31-2015 % | |
Fixed interest rate debt | | | 36 | % | | | 30 | % |
18.2 Exchange rate risk
Exchange rate risks involve basically the following transactions:
| • | | Debt taken on by the Group’s companies that is denominated in a currency other than the currency in which its cash flows are indexed. |
| • | | Payments to be made for the acquisition of project-related materials and for corporate insurance policies in a currency other than that in which its cash flows are indexed. |
| • | | Income in Group companies directly linked to changes in currencies other than the currency of its cash flows. |
| • | | Cash flows from foreign subsidiaries to the Chilean parent company which are exposed to exchange rate fluctuations. |
In order to mitigate foreign currency risk, the Group’s foreign currency risk management policy is based on cash flows and includes maintaining a balance between U.S. dollar flows and the levels of assets and liabilities denominated in this currency. The objective is to minimize the exposure to variability in cash flows that are attributable to foreign exchange risk.
The hedging instruments currently being used to comply with the policy are currency swaps and forward exchange contracts. In addition, the policy pursues to refinance debt in the functional currency of each of the Group’s companies.
18.3 Commodities risk
The Group has a risk exposure to price fluctuations in certain commodities, basically due to:
| • | | Purchases of fuel used to generate electricity. |
| • | | Energy purchase/sale transactions that take place in local markets. |
In order to reduce the risk in situations of extreme drought, the Group has designed a commercial policy that defines the levels of sales commitments in line with the capacity of its generating power plants in a dry year.
The accompanying notes are an integral part of these interim consolidated financial statements
M-110
It also includes risk mitigation terms in certain contracts with unregulated customers and with regulated customers subject to long-term tender processes, establishing indexation polynomials that allow for reducing commodities exposure risk.
Considering the operating conditions faced by the power generation market in Chile, with drought and highly volatile commodity prices on international markets, the Company is constantly evaluating the use of hedging to minimize the impacts that these price fluctuations have on its results. As of June 30, 2016 (Unaudited) and December 31, 2015, there are no commodity derivatives transactions.
18.4 Liquidity risk
The Group maintains a liquidity risk management policy that consists of entering into long-term committed banking facilities and temporary financial investments for amounts that cover the projected needs over a period of time that is determined based on the situation and expectations for debt and capital markets.
The projected needs mentioned above include maturities of financial debt net of financial derivatives. For further details regarding the features and conditions of financial obligations and financial derivatives (See Notes 17, 19, and Appendix 4).
As of June 30, 2016, the Group has cash and cash equivalents for ThCh$1,113,569,619 (Unaudited) and unconditionally available lines of long-term credit for ThCh$139,790,859 (Unaudited). As of December 31, 2015, the Group had cash and cash equivalents for ThCh$1,185,163,344 and unconditionally available lines of long-term credit for ThCh$34,332,376.
18.5 Credit risk
The Enersis Américas Group closely monitors its credit risk.
Trade receivables:
The credit risk for receivables from the Group’s commercial activity has historically been very low, due to the short term period of collections from customers, resulting in non-significant cumulative receivables amounts. This situation applies to the electricity generating and distribution lines of business.
In our electricity generating business, some countries’ regulations allow suspending the energy service to customers with outstanding payments, and most contracts have termination clauses for payment default. The Company monitors its credit risk on an ongoing basis and measures quantitatively its maximum exposure to payment default risk, which, as stated above, is very low.
In our electricity distribution companies, the suspension of energy service to customers in payment default is permitted in all cases, in accordance with current regulations in each country. This facilitates our credit risk management, which is also low in this line of business.
Financial assets:
Cash surpluses are invested in the highest-rated local and foreign financial entities (with risk rating equivalent to investment grade where possible) with thresholds established for each entity.
Banks that have received investment grade ratings from the three major international rating agencies (Moody’s, S&P, and Fitch) are selected for making investments.
Investments may be backed with treasury bonds from the countries in which the company operates and/or with commercial papers issued by the highest rated banks; the latter are preferable as they offer higher returns (always in line with current investment policies).
Derivative instruments are entered into with entities with solid creditworthiness; all derivative transactions are performed with entities with investment grade ratings.
The accompanying notes are an integral part of these interim consolidated financial statements
M-111
18.6 Risk measurement
The Enersis Américas Group measures the Value at Risk (VaR) of its debt positions and financial derivatives in order to monitor the risk assumed by the Company, thereby reducing volatility in the income statement.
The portfolio of positions included for purposes of calculating the present Value at Risk include:
| • | | Hedge derivatives for debt |
The VaR determined represents the potential variation in value of the portfolio of positions described above in a quarter with a 95% confidence level. To determine the VaR, we take into account the volatility of the risk variables affecting the value of the portfolio of positions, with respect to the Chilean peso, including:
| • | | U.S. dollar Libor interest rate. |
| • | | The different currencies with which our companies operate and the customary local indices used in the banking industry. |
| • | | The exchange rates of the various currencies used in the calculation. |
The calculation of VaR is based on generating possible future scenarios (at one quarter) of market values (both spot and term) for the risk variables, using Bootstrapping simulations.
The quarter 95%-confidence VaR number is calculated as the 5% percentile most adverse of the quarterly possible fluctuations.
Taking into consideration the assumptions previously described, the quarter VaR of the previously discussed positions was ThCh$104,474,460 (Unaudited).
This value represents the potential increase of the Debt and Derivatives’ Portfolio, thus these Values at Risk are inherently related, among other factors, to the Portfolio’s value at each quarter end.
19.1 Financial instruments, classified by type and category
a) The detail of financial assets, classified by type and category, as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) | |
| | Financial assets held for trading ThCh$ | | | Financial assets at fair value through profit or loss ThCh$ | | | Held-to-maturity investments ThCh$ | | | Loans and receivables ThCh$ | | | Available-for-sale financial assets ThCh$ | | | Financial derivatives for hedging ThCh$ | |
Derivative instruments | | | 500,766 | | | | — | | | | — | | | | — | | | | — | | | | 1,038,429 | |
Other financial assets | | | — | | | | 17,594,085 | | | | 123,487,629 | | | | 1,310,786,245 | | | | — | | | | — | |
Total Current | | | 500,766 | | | | 17,594,085 | | | | 123,487,629 | | | | 1,310,786,245 | | | | — | | | | 1,038,429 | |
Equity instruments | | | — | | | | — | | | | — | | | | — | | | | 1,498,113 | | | | — | |
Derivative instruments | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,699 | |
Other financial assets | | | — | | | | 738,279 | | | | 40,486 | | | | 305,399,554 | | | | 607,460,392 | | | | — | |
Total Non-current | | | — | | | | 738,279 | | | | 40,486 | | | | 305,399,554 | | | | 608,958,505 | | | | 1,699 | |
Total | | | 500,766 | | | | 18,332,364 | | | | 123,528,115 | | | | 1,616,185,799 | | | | 608,958,505 | | | | 1,040,128 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-112
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 12-31-2015 | |
| | Financial assets held for trading ThCh$ | | | Financial assets at fair value through profit or loss ThCh$ | | | Held-to-maturity investments ThCh$ | | | Loans and receivables ThCh$ | | | Available-for-sale financial assets ThCh$ | | | Financial derivatives for hedging ThCh$ | |
Derivative instruments | | | 4,427,286 | | | | — | | | | — | | | | — | | | | — | | | | 1,172,125 | |
Other financial assets | | | — | | | | 35,467,539 | | | | 27,195,496 | | | | 1,045,820,479 | | | | — | | | | — | |
Total Current | | | 4,427,286 | | | | 35,467,539 | | | | 27,195,496 | | | | 1,045,820,479 | | | | — | | | | 1,172,125 | |
Equity instruments | | | — | | | | — | | | | — | | | | — | | | | 616,296 | | | | — | |
Derivative instruments | | | — | | | | — | | | | — | | | | — | | | | — | | | | 978,556 | |
Other financial assets | | | — | | | | — | | | | 39,673 | | | | 364,516,870 | | | | 487,893,679 | | | | — | |
Total Non-current | | | — | | | | — | | | | 39,673 | | | | 364,516,870 | | | | 488,509,975 | | | | 978,556 | |
Total | | | 4,427,286 | | | | 35,467,539 | | | | 27,235,169 | | | | 1,410,337,349 | | | | 488,509,975 | | | | 2,150,681 | |
b)The detail of financial liabilities, classified by type and category, as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | |
| | June 30, 2016 (Unaudited) | |
| | Financial liabilities held for trading ThCh$ | | | Loans and payables ThCh$ | | | Financial derivatives for hedging ThCh$ | |
Interest-bearing loans | | | — | | | | 722,494,115 | | | | — | |
Derivative instruments | | | 91,010,088 | | | | — | | | | 5,916,303 | |
Other financial liabilities | | | — | | | | 1,359,166,739 | | | | — | |
Total Current | | | 91,010,088 | | | | 2,081,660,854 | | | | 5,916,303 | |
Interest-bearing loans | | | — | | | | 1,949,927,411 | | | | — | |
Derivative instruments | | | 14,460,838 | | | | — | | | | — | |
Other financial liabilities | | | — | | | | 246,531,834 | | | | — | |
Total Non-current | | | 14,460,838 | | | | 2,196,459,245 | | | | — | |
Total | | | 105,470,926 | | | | 4,278,120,099 | | | | 5,916,303 | |
| | | | | | | | | | | | |
| | December 31, 2015 | |
| | Financial liabilities held for trading ThCh$ | | | Loans and payables ThCh$ | | | Financial derivatives for hedging ThCh$ | |
Interest-bearing loans | | | — | | | | 617,276,453 | | | | — | |
Derivative instruments | | | 1,052,026 | | | | — | | | | 69,545,029 | |
Other financial liabilities | | | — | | | | 1,447,306,354 | | | | — | |
Total Current | | | 1,052,026 | | | | 2,064,582,807 | | | | 69,545,029 | |
Interest-bearing loans | | | — | | | | 1,846,995,721 | | | | — | |
Derivative instruments | | | — | | | | — | | | | 300,871 | |
Other financial liabilities | | | — | | | | 244,079,004 | | | | — | |
Total Non-current | | | — | | | | 2,091,074,725 | | | | 300,871 | |
Total | | | 1,052,026 | | | | 4,155,657,532 | | | | 69,845,900 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-113
19.2 Derivative instruments
The risk management policy of the Group uses primarily interest rate and foreign exchange rate derivatives to hedge its exposure to interest rate and foreign currency risks.
The Company classifies its hedges as follows:
| • | | Cash flow hedges: Those that hedge the cash flows of the underlying hedged item. |
| • | | Fair value hedges: Those that hedge the fair value of the underlying hedged item. |
| • | | Non-hedge derivatives: Financial derivatives that do not meet the requirements established by IFRS to be designated as hedging instruments are recognized at fair value through profit or loss (financial assets held for trading). |
a) Assets and liabilities for hedge derivative instruments
As of June 30, 2016 and December 31, 2015, financial derivative qualifying as hedging instruments resulted in recognition of the following assets and liabilities in the statement of financial position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| | Assets | | | Liabilities | | | Assets | | | Liabilities | |
| | Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | |
Interest rate hedge: | | | 714,006 | | | | 1,686 | | | | 195,728 | | | | — | | | | 908,115 | | | | 978,556 | | | | 11,177 | | | | 300,871 | |
Cash flow hedge | | | 714,006 | | | | 1,686 | | | | 195,728 | | | | — | | | | 908,115 | | | | 978,556 | | | | 11,177 | | | | 300,871 | |
Exchange rate hedge: | | | 324,423 | | | | — | | | | 5,720,575 | | | | — | | | | 264,010 | | | | — | | | | 69,533,852 | | | | — | |
Cash flow hedge | | | 324,423 | | | | — | | | | 2,371,792 | | | | — | | | | 264,010 | | | | — | | | | 69,533,852 | | | | — | |
Fair value hedge | | | — | | | | — | | | | 3,348,783 | | | | — | | | | — | | | | — | | | | — | | | | — | |
TOTAL | | | 1,038,429 | | | | 1,686 | | | | 5,916,303 | | | | — | | | | 1,172,125 | | | | 978,556 | | | | 69,545,029 | | | | 300,871 | |
| • | | General information on hedge derivative instruments |
Hedging derivative instruments and their corresponding hedged instruments are shown in the following table:
| | | | | | | | | | | | |
Detail of Hedge Instruments | | Description of Hedge Instrument | | Description of Hedged Instrument | | Fair Value of Hedged Instruments 06/30/2016 (Unaudited) ThCh$ | | | Fair Value of Hedged Instruments 12/31/2015 ThCh$ | |
SWAP | | Interest rate | | Bank loans | | | 519,964 | | | | 1,574,623 | |
SWAP | | Exchange rate | | Bank loans | | | (3,348,783 | ) | | | — | |
SWAP | | Exchange rate | | Unsecured obligations (bonds) | | | (2,047,369 | ) | | | (69,269,842 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-114
As of June 30, 2016 and December 31, 2015, the Group has not recognized significant gains or losses for ineffective cash flow hedges.
For fair value hedges the gain or losses on the hedging deivative instrument and on the underlying hedged item recognized during the six month periods ended June 30, 2016 and 2015, is detailed in the following table:
| | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | |
| Gains ThCh$ | | | Losses ThCh$ | | | Gains ThCh$ | | | Losses ThCh$ | |
Hedging derivative instrument | | | 23,245,024 | | | | — | | | | — | | | | — | |
Underlying hedged item | | | — | | | | 26,289,208 | | | | — | | | | — | |
TOTAL | | | 23,245,024 | | | | 26,289,208 | | | | — | | | | — | |
b) Financial derivative instruments assets and liabilities at fair value through profit or loss
As of June 30, 2016 and December 31, 2015, financial derivative transactions recognized at fair value through profit or loss, resulted in the recognition of the following assets and liabilities in the statement of financial position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| | Assets | | | Liabilities | | | Assets | | | Liabilities | | | Assets | | | Liabilities | | | Assets | | | Liabilities | |
| | Current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | | | Non-current ThCh$ | | | Current ThCh$ | | | Current ThCh$ | | | Non-current ThCh$ | | | Non-current ThCh$ | |
Non-hedging derivative instrument (1) | | | 500,766 | | | | 91,010,088 | | | | — | | | | 14,460,838 | | | | 4,427,286 | | | | 1,052,026 | | | | — | | | | — | |
(1) | Includes forward contracts entered into by the Group mainly to hedge foreign exchange risk related to dividends received or to be received from its foreign subsidiaries. Although, the hedge relationship has economic substance, they do not comply with all the hedging documentation requirements set forth by IAS 39Financial Instruments: Recognition and Measurementto qualify for hedge accounting. Also, it includes cross currency swaps to cover the interest rate and foreign exchange risks of financial debts which as part of the corporate reorganization were transferred to Enersis Chile, thus, discontinuing the hedge accounting. |
c) Other information on derivatives:
The following table sets forth the fair value of hedging and non-hedging derivatives entered into by the Group as well as the remaining contractual maturities as of June 30, 2016 and December 31, 2015:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial derivatives | | June 30, 2016 (Unaudited) | |
| Fair value | | | Notional Amount | |
| | Less than 1 year | | | 1-2 years | | | 2-3 years | | | 3-4 years | | | 4-5 years | | | Total | |
| | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Interest rate hedge: | | | 519,964 | | | | 64,568,112 | | | | 826,713 | | | | — | | | | — | | | | — | | | | 65,394,825 | |
Cash flow hedge | | | 519,964 | | | | 64,568,112 | | | | 826,713 | | | | — | | | | — | | | | — | | | | 65,394,825 | |
Exchange rate hedge: | | | (5,396,152 | ) | | | 76,862,682 | | | | — | | | | — | | | | — | | | | — | | | | 76,862,682 | |
Cash flow hedge | | | (2,047,369 | ) | | | 45,889,772 | | | | — | | | | — | | | | — | | | | — | | | | 45,889,772 | |
Fair value hedge | | | (3,348,783 | ) | | | 30,972,910 | | | | — | | | | — | | | | — | | | | — | | | | 30,972,910 | |
Derivatives not designated for hedge accounting(See 19.2.b) | | | (104,970,160 | ) | | | 383,216,709 | | | | — | | | | 88,129,953 | | | | — | | | | — | | | | 471,346,662 | |
Total | | | (109,846,348 | ) | | | 524,647,503 | | | | 826,713 | | | | 88,129,953 | | | | — | | | | — | | | | 613,604,169 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-115
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial derivatives | | December 31, 2015 | |
| Fair value | | | Notional Amount | |
| | Less than 1 year | | | 1-2 years | | | 2-3 years | | | 3-4 years | | | 4-5 years | | | Total | |
| | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Interest rate hedge: | | | 1,574,623 | | | | 38,204,658 | | | | 22,314,853 | | | | — | | | | — | | | | — | | | | 60,519,511 | |
Cash flow hedge | | | 1,574,623 | | | | 38,204,658 | | | | 22,314,853 | | | | — | | | | — | | | | — | | | | 60,519,511 | |
Exchange rate hedge: | | | (69,269,842 | ) | | | 308,412,252 | | | | — | | | | — | | | | — | | | | — | | | | 308,412,252 | |
Cash flow hedge | | | (69,269,842 | ) | | | 308,412,252 | | | | — | | | | — | | | | — | | | | — | | | | 308,412,252 | |
Derivatives not designated for hedge accounting | | | 3,375,260 | | | | 44,663,462 | | | | — | | | | — | | | | — | | | | — | | | | 44,663,462 | |
Total | | | (64,319,959 | ) | | | 391,280,372 | | | | 22,314,853 | | | | — | | | | — | | | | — | | | | 413,595,225 | |
The hedging and non-hedging derivatives contractual maturities do not represent the Group’s total risk exposure, as the amounts presented in the above tables have been drawn up based on undiscounted contractual cash inflows and outflows for their settlement.
19.3 Fair value hierarchies
Financial instruments recognized at fair value in the consolidated statement of financial position are classified based on the hierarchies described in Note 3.g.
The following table presents financial assets and liabilities measured at fair value as of June 30, 2016 and December 31, 2015:
| | | | | | | | | | | | | | | | |
Financial Instruments Measured at Fair Value | | | Fair Value Measured at End of Reporting Period Using (Unaudited): | |
| | 06-30-2016 (Unaudited) ThCh$ | | | Level 1 ThCh$ | | | Level 2 ThCh$ | | | Level 3 ThCh$ | |
Financial Assets | | | | | | | | | | | | | | | | |
Financial derivatives designated as cash flow hedge | | | 1,040,115 | | | | — | | | | 1,040,115 | | | | — | |
Financial derivatives not designated for hedge accounting | | | 500,766 | | | | — | | | | 500,766 | | | | — | |
Financial assets at fair value through profit or loss | | | 17,594,084 | | | | 17,594,084 | | | | — | | | | — | |
Available-for-sale financial assets, non-current | | | 607,460,405 | | | | — | | | | 607,460,405 | | | | — | |
Total | | | 626,595,370 | | | | 17,594,084 | | | | 609,001,286 | | | | — | |
Financial Liabilities | | | | | | | | | | | | | | | | |
Financial derivatives designated as cash flow hedge | | | 2,567,520 | | | | — | | | | 2,567,520 | | | | — | |
Financial derivatives designated as fair value hedge | | | 3,348,783 | | | | — | | | | 3,348,783 | | | | — | |
Financial derivatives not designated for hedge accounting | | | 105,470,926 | | | | — | | | | 105,470,926 | | | | — | |
Total | | | 111,387,229 | | | | — | | | | 111,387,229 | | | | — | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-116
| | | | | | | | | | | | | | | | |
| |
Financial Instruments Measured at Fair Value | | | Fair Value Measured at End of Reporting Period Using: | |
| | 12-31-2015 ThCh$ | | | Level 1 ThCh$ | | | Level 2 ThCh$ | | | Level 3 ThCh$ | |
Financial Assets | | | | | | | | | | | | | | | | |
Financial derivatives designated as cash flow hedge | | | 2,150,681 | | | | — | | | | 2,150,681 | | | | — | |
Financial derivatives not designated for hedge accounting | | | 4,427,286 | | | | — | | | | 4,427,286 | | | | — | |
Financial assets at fair value through profit or loss | | | 35,467,539 | | | | 35,467,539 | | | | — | | | | — | |
Available-for-sale financial assets, non-current | | | 487,893,679 | | | | — | | | | 487,893,679 | | | | — | |
Total | | | 529,939,185 | | | | 35,467,539 | | | | 494,471,646 | | | | — | |
Financial Liabilities | | | | | | | | | | | | | | | | |
Financial derivatives designated as cash flow hedge | | | 69,845,900 | | | | — | | | | 69,845,900 | | | | — | |
Financial derivatives not designated for hedge accounting | | | 1,052,026 | | | | — | | | | 1,052,026 | | | | — | |
Total | | | 70,897,926 | | | | — | | | | 70,897,926 | | | | — | |
19.3.1 Financial instruments whose fair value measurement is classified as Level 3:
The Group does not have financial instruments measured at fair value whose fair value measurement is classified as Level 3.
20. | TRADE AND OTHER CURRENT PAYABLES |
The detail of Trade and Other Payables as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | | | | | |
| | Current | | | Non-current | |
Trade and other payables | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Trade payables | | | 457,461,665 | | | | 459,144,350 | | | | 2,739,008 | | | | 2,247,156 | |
Other payables | | | 939,393,590 | | | | 993,679,857 | | | | 290,737,427 | | | | 281,297,098 | |
Total | | | 1,396,855,255 | | | | 1,452,824,207 | | | | 293,476,435 | | | | 283,544,254 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-117
The detail of Trade and Other Current Payables as of June 30, 2016 and December 31, 2015, is as follows:
| | | | | | | | | | | | | | | | |
| | Current | | | Non-current One to five years | |
Trade and other payables | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Energy suppliers (1) | | | 417,110,433 | | | | 420,027,375 | | | | 2,739,008 | | | | 2,247,156 | |
Fuel and gas suppliers | | | 40,351,232 | | | | 39,116,975 | | | | — | | | | — | |
Payables for goods and services | | | 409,283,950 | | | | 519,888,987 | | | | 161,867,745 | | | | 206,086,007 | |
Dividends payable to non-controlling interests | | | 94,239,153 | | | | 106,531,865 | | | | — | | | | — | |
Fines and complaints (2) | | | 111,025,698 | | | | 94,165,502 | | | | — | | | | — | |
Research and development | | | 10,578,324 | | | | 12,867,918 | | | | 26,894,840 | | | | 17,940,704 | |
Taxes payables other than income tax | | | 69,761,639 | | | | 41,337,748 | | | | 53,464 | | | | 2,648,714 | |
VAT debit | | | 34,221,189 | | | | 43,676,292 | | | | 46,891,137 | | | | 39,465,249 | |
Mitsubishi contract (LTSA) | | | 17,678,410 | | | | 15,390,966 | | | | | | | | — | |
Obligations for social programs | | | 42,883,883 | | | | 66,768,001 | | | | | | | | — | |
Interest payments on trade payables | | | 91,106,099 | | | | 69,506,842 | | | | 2,805,293 | | | | 2,567,956 | |
Other payables | | | 58,615,245 | | | | 23,545,736 | | | | 52,224,948 | | | | 12,588,468 | |
Total | | | 1,396,855,255 | | | | 1,452,824,207 | | | | 293,476,435 | | | | 283,544,254 | |
See Note 18.4 for the description of the liquidity risk management policy.
| (1) | As of December 31, 2015, includes ThCh$$114,103,977 in liabilities owed to CAMMESA by our subsidiary Argentine Edesur S.A. These liabilities are greater than the account receivable recognized by Edesur as part of the implementation of Resolution N°250/13—Cost Monitoring Mechanism (“MMC”), supplemented through Resolution 32/2015. This resolution instructed CAMMESA to issue Sales Liquidation with Expiration Dates to Define (“LVFVD”) in favor of Edesur for accounts receivables, and accept these LVFVD as part payment of the debts of Edesur. As of June 30, 2016 (Unaudited), there are no compensations under the Cost Monitoring Mechanism. |
| (2) | Corresponds mainly to fines and complaints that our Argentine subsidiary Edesur S.A. has received during the six month period ended June 30, 2016, and prior years from the regulatory agency due to business service quality, technical product quality, and public safety, including the financial update of those fines for ThCh$45,889,007 (Unaudited) (See Note 30). These fines have not been paid, as some were suspended under the Agreement Act signed in 2007 with the Argentine government, and others are pending until the Integral Tariff Review (“RTI” in its Spanish acronym) takes place (see Note 4). |
The detail of trade payables, both up to date and past due as of June 30, 2016 and December 31, 2015, are presented in Appendix 7.
The accompanying notes are an integral part of these interim consolidated financial statements
M-118
| a) | The detail of provisions as of June 30, 2016 and December 31, 2015, is as follows: |
| | | | | | | | | | | | | | | | |
Provisions | | Current | | | Non-current | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Provision for legal proceedings | | | 61,462,788 | | | | 42,090,525 | | | | 176,815,752 | | | | 144,855,586 | |
Decommissioning or restoration (*) | | | 1,162,919 | | | | 750,345 | | | | 7,138,518 | | | | 6,328,957 | |
Provision for environmental issues (**) | | | 33,344,830 | | | | 73,381,544 | | | | 53,828,529 | | | | 31,880,082 | |
Other provisions | | | 7,097,823 | | | | 11,076,762 | | | | — | | | | 783,659 | |
Total | | | 103,068,360 | | | | 127,299,176 | | | | 237,782,799 | | | | 183,848,284 | |
| (*) | It includes the provision for restoration of our subsidiary Emgesa related to El Quimbo Project, related to the necessary works to mitigate the environmental impact for filling the dam. The works are estimated to take 30 years. Among the main activities under this obligation are forest restoration, create of a border protection, lotic and fishing programs and flora and fauna monitoring programs. (Unaudited) |
| (**) | It includes obligations for the environmental license for the El Quimbo Project, such as settlement of contracts for completed works and minor works necessary to operate the power plant that are expected to be performed under the timetable propose for the project during the year 2016. (Unaudited) |
The expected timing and amount of any cash outflows related to the above provisions is uncertain and depends on the final resolution of the related matters.
| b) | Changes in provisions for the six month period ended June 30, 2016 and year ended December 31, 2015, are as follows: |
| | | | | | | | | | | | | | | | |
Provisions | | Legal Proceedings ThCh$ | | | Decommissioning or Restoration ThCh$ | | | Environmental and Other Provisions ThCh$ | | | Total ThCh$ | |
Changes in Provisions | | | | | | | | | | | | | | | | |
Balance as of January 1, 2016 | | | 186,946,111 | | | | 7,079,302 | | | | 117,122,047 | | | | 311,147,460 | |
Additional provisions (Unaudited) | | | — | | | | — | | | | — | | | | — | |
Increase (decrease) in existing provisions (Unaudited) | | | 45,069,148 | | | | 1,214,911 | | | | 16,932,564 | | | | 63,216,623 | |
Provisions used (Unaudited) | | | (11,810,325 | ) | | | (62,820 | ) | | | (38,357,063 | ) | | | (50,230,208 | ) |
Increase from adjustment to time value of money (Unaudited) | | | 17,229,133 | | | | 158,430 | | | | 2,158,975 | | | | 19,546,538 | |
Foreign currency translation (Unaudited) | | | 12,252,735 | | | | (88,386 | ) | | | (1,445,338 | ) | | | 10,719,011 | |
Other increase (decrease) (Unaudited) | | | (11,408,262 | ) | | | — | | | | (2,140,003 | ) | | | (13,548,265 | ) |
Total changes in provisions (Unaudited) | | | 51,332,429 | | | | 1,222,135 | | | | (22,850,865 | ) | | | 29,703,699 | |
Balance as of June 30, 2016 (Unaudited) | | | 238,278,540 | | | | 8,301,437 | | | | 94,271,182 | | | | 340,851,159 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-119
| | | | | | | | | | | | | | | | |
Provisions | | Legal Proceedings ThCh$ | | | Decommissioning or Restoration ThCh$ | | | Environmental and Other Provisions ThCh$ | | | Total ThCh$ | |
Changes in Provisions | | | | | | | | | | | | | | | | |
Balance as of January 1, 2015 | | | 223,968,140 | | | | 32,216,194 | | | | 31,282,191 | | | | 287,466,525 | |
Additional provisions | | | — | | | | — | | | | — | | | | — | |
Increase (decrease) in existing provisions | | | 22,857,949 | | | | 24,158,277 | | | | 106,100,964 | | | | 153,117,190 | |
Provisions used | | | (25,239,603 | ) | | | (7,275 | ) | | | (12,262,416 | ) | | | (37,509,294 | ) |
Increase from adjustment to time value of money | | | 31,412,199 | | | | 2,031,788 | | | | 23,054,386 | | | | 56,498,373 | |
Foreign currency translation | | | (32,537,015 | ) | | | (234,141 | ) | | | (24,082,348 | ) | | | (56,853,504 | ) |
Transfer to non-current assets held for distribution to owners (1) | | | (14,829,363 | ) | | | (51,085,541 | ) | | | (6,530,431 | ) | | | (72,445,335 | ) |
Other increase (decrease) | | | (18,686,196 | ) | | | — | | | | (440,299 | ) | | | (19,126,495 | ) |
Total changes in provisions | | | (37,022,029 | ) | | | (25,136,892 | ) | | | 85,839,856 | | | | 23,680,935 | |
Balance as of December 31, 2015 | | | 186,946,111 | | | | 7,079,302 | | | | 117,122,047 | | | | 311,147,460 | |
22. | EMPLOYEE BENEFIT OBLIGATIONS |
22.1 General information
Enersis Américas and certain of its subsidiaries in Chile, Brazil, Colombia, Peru and Argentina granted various post-employment benefits for all or certain of their active or retired employees. These benefits are calculated and recognized in the financial statements according to the policy described in Note 3.l.1, and include primarily the following:
| • | | Complementary pension: The beneficiary is entitled to receive a monthly amount that supplements the pension obtained from the respective social security system. |
| • | | Employee severance indemnities: The beneficiary receives a certain number of contractual salaries upon retirement. Such benefit is subject to a vesting minimum service requirement period, which depending on the company, varies within a range from 5 to 15 years. |
Five-year benefit: A benefit certain employees receive after 5 years and which begin to accrue from the second year onwards.
Unemployment: A benefit paid regardless of whether the employee is fired or leaves voluntarily. This benefit accrues on a daily basis and is paid at the time of contract termination (although the law allows for partial withdrawals for housing and education).
The accompanying notes are an integral part of these interim consolidated financial statements
M-120
Seniority bonuses: There is an agreement to give workers (“subject to the collective agreement”) an extraordinary bonus for years of service upon completion of the equivalent of five years of actual work based on the following:
| | |
Years of Service | | Benefit |
5, 10, 15 | | 1 monthly salary |
20 | | 1.5 monthly salary |
25, 30, 35, 40 | | 2.5 monthly salaries |
Health plan: Corresponds to a medical and dental benefit granted to the direct family of retired employees (currently 121 retirees) of our subsidiary Emgesa. This benefit was provided by the union until March 31, 2016. Beginning on April 1, 2016, the benefit started to be provided by Emgesa who contracted MEDPLUS as the servive provider. The benefit covers the direct family, in case of death of the beneficiary, the benefit is extended for 6 months to its family, time at which the benefit is no longer provided.
| c) | Defined contribution benefits: |
The Group makes contributions to a retirement benefit plan where the beneficiary receives additional pension supplements upon his/her retirement, disability or death.
22.2 Details, changes and presentation in financial statements
| a) | The post-employment obligations associated with defined benefits plans and the related plan assets as of June 30, 2016 and December 31, 2015, are detailed as follows: |
General ledger accounts:
| | | | | | | | |
| | Balance as of | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Post-employment obligations, non-current | | | 206,274,254 | | | | 187,270,474 | |
Total Liabilities | | | 206,274,254 | | | | 187,270,474 | |
Total post-employment obligations, net | | | 206,274,254 | | | | 187,270,474 | |
Reconciliation with general ledger accounts:
| | | | | | | | |
| | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Post-employment obligations | | | 537,307,890 | | | | 428,066,630 | |
(-) Fair value of asset plan (*) | | | (372,126,083 | ) | | | (284,231,299 | ) |
Total | | | 165,181,807 | | | | 143,835,331 | |
Amount not recognized due to limit on Benefit Plan Assets (**) | | | 23,205,000 | | | | 22,057,178 | |
Minimum financing required (IFRIC 14) (***) | | | 17,887,447 | | | | 21,377,965 | |
Total post-employment obligations, net | | | 206,274,254 | | | | 187,270,474 | |
| (*) | Plan assets to fund defined benefit plans only in our Brazilian subsidiaries (Ampla and Coelce); the remaining defined benefit plans in our other subsidiaries are unfunded. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-121
| (**) | In Coelce, certain pension plans currently have an actuarial surplus amounting to ThCh$23,205,000 (Unaudited) as of June 30, 2016 (ThCh$22,057,178 as of December 31, 2015). This actuarial surplus was not recognized as an asset in accordance with IFRIC 14—The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction, because the Complementary Social Security (SPC) regulations—CGPC Resolution 26/2008 states that the surplus can only be used by the sponsor if the contingency reserve on the balance sheet of the Foundation is at the maximum percentage (25% of reserves). This ensures the financial stability of the plan based on the volatility of these obligations. If the surplus exceeds this limit, it may be used by the sponsor to reduce future contributions or be reimbursed to the sponsor. |
| (***) | In Ampla has been recognized in accordance with the provisions of IFRIC 14—The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction an asset as of June 30, 2016 for ThCh$17,887,447 (Unaudited) (ThCh$21,377,965 as of December 31, 2015). This corresponds to actuarial debt contracts that the company signed with Brasiletros (an institution providing pension funds exclusively to employees and retired employees of Ampla). This was done to equalize deficits on certain pension plans, since the sponsor assumes responsibility for these plans, in accordance with current legislation. |
The following table presents the balance recorded in the consolidated statement of financial position as a result of the difference between the actuarial liability from defined benefit plans and the fair value of the plan assets affected as of June 30, 2016 (Unaudited), and at the end of each of the four prior years:
| | | | | | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 12-31-2014 ThCh$ | | | 12-31-2013 ThCh$ | | | 12-31-2012 ThCh$ | |
Actuarial liability | | | 537,307,890 | | | | 428,066,630 | | | | 588,148,279 | | | | 521,850,486 | | | | 628,823,491 | |
Assets affected | | | (372,126,083 | ) | | | (284,231,299 | ) | | | (368,008,708 | ) | | | (322,830,274 | ) | | | (393,880,165 | ) |
Difference | | | 165,181,807 | | | | 143,835,331 | | | | 220,139,571 | | | | 199,020,212 | | | | 234,943,326 | |
Amount not recognized due to limit on Benefit Plan Assets | | | 23,205,000 | | | | 22,057,178 | | | | 33,710,733 | | | | 39,494,779 | | | | 21,218,042 | |
Minimum financing required (IFRIC 14) | | | 17,887,447 | | | | 21,377,965 | | | | 16,080,108 | | | | — | | | | — | |
Accounting balance of actuarial liability deficit | | | 206,274,254 | | | | 187,270,474 | | | | 269,930,412 | | | | 238,514,991 | | | | 256,161,368 | |
| b) | The following amounts were recognized in the consolidated statement of comprehensive income for the six month periods ended June 30, 2016 and 2015: |
| | | | | | | | |
Expense Recognized in Profit or Loss | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Current service cost for defined benefits plan | | | 1,064,453 | | | | 1,005,125 | |
Interest cost for defined benefits plan | | | 28,516,917 | | | | 28,846,880 | |
Interest income from the plan assets | | | (20,324,811 | ) | | | (20,501,918 | ) |
Past service cost | | | 1,158,438 | | | | — | |
Interest cost on asset ceiling components | | | 1,667,768 | | | | 1,930,862 | |
Expenses recognized in Profit or Loss | | | 12,082,765 | | | | 11,280,949 | |
(Gains) losses from new measurements of defined benefit plans | | | 8,688,325 | | | | — | |
Total expense recognized in Comprehensive Income | | | 20,771,090 | | | | 11,280,949 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-122
| | | | | | | | |
| | |
Discontinued Operations | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Expense for discontinued operations | | | 574,738 | | | | 2,291,084 | |
| c) | The presentation of net actuarial liabilities as of June 30, 2016 and December 31, 2015, are as follows |
| | | | |
Net Actuarial Liability | | ThCh$ | |
Balance as of January 1, 2015 | | | 269,930,412 | |
Net interest cost | | | 21,759,807 | |
Service cost during the period | | | 7,092,780 | |
Benefits paid during the period | | | (19,628,639 | ) |
Contributions during the period | | | (15,322,998 | ) |
Actuarial (gains) losses from changes in financial assumptions | | | (41,003,639 | ) |
Actuarial (gains) losses from changes in experience adjustments | | | 33,191,124 | |
Return on plan assets, excluding interest | | | 25,577,816 | |
Changes in the asset limit | | | (8,365,724 | ) |
Minimum financing required (IFRIC 14) | | | 9,627,791 | |
Transfer to liabilities classified as held for distribution to owners (*) | | | (55,023,456 | ) |
Past service cost | | | (523 | ) |
Foreign currency translation differences | | | (40,564,277 | ) |
Balance as of December 31, 2015 | | | 187,270,474 | |
Net interest cost (Unaudited) | | | 9,859,874 | |
Service cost during the period (Unaudited) | | | 1,064,453 | |
Benefits paid during the period (Unaudited) | | | (6,332,317 | ) |
Contributions during the period (Unaudited) | | | (7,663,695 | ) |
Actuarial (gains) losses from changes in financial assumptions (Unaudited) | | | 33,018,702 | |
Actuarial (gains) losses from changes in experience adjustments (Unaudited) | | | 12,274,540 | |
Return on plan assets, excluding interest(Unaudited) | | | (27,150,894 | ) |
Changes in the asset limit (Unaudited) | | | (3,496,745 | ) |
Minimum financing required (IFRIC 14) (Unaudited) | | | (5,957,278 | ) |
Past service cost (Unaudited) | | | 1,158,438 | |
Transfer of employees (Unaudited) | | | (996,379 | ) |
Other (Unaudited) | | | (309,251 | ) |
Foreign currency translation differences (Unaudited) | | | 13,534,332 | |
Net actuarial liabilities as of June 30, 2016 (Unaudited) | | | 206,274,254 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-123
| d) | The balance and changes in post-employment defined benefit obligations as of June 30, 2016 and December 31, 2015, are as follows: |
| | | | |
Actuarial Value of Post-employment Obligations | | ThCh$ | |
Balance as of January 1, 2015 | | | 588,148,279 | |
Current service cost (*) | | | 7,092,780 | |
Interest cost (*) | | | 56,568,888 | |
Contributions from plan participants | | | 453,243 | |
Actuarial (gains) losses from changes in financial assumptions (*) | | | (41,003,639 | ) |
Actuarial (gains) losses from changes in experience adjustments (*) | | | 33,191,124 | |
Foreign currency translation differences | | | (108,872,703 | ) |
Benefits paid | | | (52,487,363 | ) |
Past service cost | | | (523 | ) |
Transfer to assets classified as held for distribution to owners | | | (55,023,456 | ) |
Balance as of December 31, 2015 | | | 428,066,630 | |
Current service cost (Unaudited) | | | 1,064,453 | |
Interest cost (Unaudited) | | | 28,516,917 | |
Contributions from plan participants (Unaudited) | | | 152,660 | |
Actuarial (gains) losses from changes in financial assumptions (Unaudited) | | | 33,018,702 | |
Actuarial (gains) losses from changes in experience adjustments (Unaudited) | | | 12,274,540 | |
Foreign currency translation differences (Unaudited) | | | 53,099,547 | |
Benefits paid (Unaudited) | | | (18,738,367 | ) |
Past service cost (Unaudited) | | | 1,158,438 | |
Transfer of employees (Unaudited) | | | (996,379 | ) |
Other (Unaudited) | | | (309,251 | ) |
Balance as of June 30, 2016 (Unaudited) | | | 537,307,890 | |
| (*) | Current service cost related to continuing operations for the year ended December 31, 2015, was ThCh$4,810,031, it also includes costs for ThCh$1,484,025 of new benefit plans and costs for ThCh$1,380,360 related to seniority bonuses. Interest cost related to continuing operations for the year ended December 31, 2015 was ThCh$19,459,863. Actuarial gains (losses) for defined benefit plans related to continuing operations were ThCh$13,381,836 for the year ended December 31, 2015. |
As of June 30, 2016 (Unaudited), out of the total amount of post-employment benefit obligations, 0.37% is from defined benefit plans in Chilean companies (0.72% as of December 31, 2015); 84.86% is from defined benefit plans in Brazilian companies (80.50% as of December 31, 2015); 11.99% is from defined benefit plans in Colombian companies (15.01% as of December 31, 2015); 2.28% is from defined benefit plans in Argentine subsidiaries (3.16% as of December 31, 2015); and the remaining 0.50% is from defined benefit plans in Peruvian companies (0.61% as of December 31, 2015).
The accompanying notes are an integral part of these interim consolidated financial statements
M-124
Changes in the fair value of the benefit plan assets are as follows:
| | | | |
Fair Value of Benefit Plan Assets | | ThCh$ | |
Balance as of January 1, 2015 | | | (368,008,708 | ) |
Interest income | | | (38,428,236 | ) |
Return on plan assets, excluding interest | | | 25,577,816 | |
Foreign currency translation differences | | | 79,545,346 | |
Employer contributions | | | (15,322,998 | ) |
Contributions paid | | | (453,243 | ) |
Benefits paid | | | 32,858,724 | |
Balance as of December 31, 2015 | | | (284,231,299 | ) |
Interest income (Unaudited) | | | (20,324,811 | ) |
Return on plan assets, excluding interest (Unaudited) | | | (27,150,894 | ) |
Foreign currency translation differences (Unaudited) | | | (45,008,774 | ) |
Employer contributions (Unaudited) | | | (7,663,695 | ) |
Contributions paid (Unaudited) | | | (152,660 | ) |
Benefits paid (Unaudited) | | | 12,406,050 | |
Balance as of June 30, 2016 (Unaudited) | | | (372,126,083 | ) |
| e) | The main categories of benefit plan assets are as follows: |
| | | | | | | | | | | | | | | | |
Category of Benefit Plan Assets | | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| ThCh$ | | | % | | | ThCh$ | | | % | |
Equity instruments (variable income) | | | 16,036,828 | | | | 4.31 | % | | | 35,173,904 | | | | 12.38 | % |
Fixed-income assets | | | 309,047,502 | | | | 83.05 | % | | | 210,347,356 | | | | 74.01 | % |
Real Estate investments | | | 42,458,954 | | | | 11.41 | % | | | 33,391,752 | | | | 11.75 | % |
Other | | | 4,582,799 | | | | 1.23 | % | | | 5,318,287 | | | | 1.87 | % |
Total | | | 372,126,083 | | | | 100 | % | | | 284,231,299 | | | | 100 | % |
The plans for retirement benefits and pension funds held by our Brazilian subsidiaries, Ampla and Coelce, maintain investments as determined by the resolutions of the National Monetary Council, ranked in fixed income, equities and real estate. Fixed income investments are predominantly invested in federal securities. Regarding equities, Faelce (an institution providing pension funds exclusively to employees and retired employees of Coelce) holds common shares of Coelce, while Brasiletros (a similar institution for employees of Ampla) holds shares in investment funds with a portfolio traded on Bovespa (the São Paulo Stock Exchange). Finally, with regards to real estate, both foundations have properties that are currently leased to Ampla and Coelce.
The accompanying notes are an integral part of these interim consolidated financial statements
M-125
The following table sets forth the assets affected by the plans and invested in shares, leases and real estate owned by the Group:
| | | | | | | | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Equity instruments | | | — | | | | 1 | |
Real Estate | | | 17,805,568 | | | | 16,535,844 | |
Total | | | 17,805,568 | | | | 16,535,845 | |
| f) | Reconciliation of asset ceiling: |
| | | | |
Reconciliation of Asset Ceiling | | ThCh$ | |
Balance as of January 1, 2015 | | | 33,710,733 | |
Interest on assets not recognized | | | 3,619,155 | |
Other changes in assets not recognized due to asset limit | | | (8,365,724 | ) |
Foreign currency translation differences | | | (6,906,986 | ) |
Balance as of December 31, 2015 | | | 22,057,178 | |
Interest on assets not recognized (Unaudited) | | | 1,667,768 | |
Other changes in assets not recognized due to asset limit (Unaudited) | | | (3,496,745 | ) |
Foreign currency exchange differences (Unaudited) | | | 2,976,799 | |
Total asset ceiling as of June 30, 2016 | | | 23,205,000 | |
Other disclosures:
As of June 30, 2016 and December 31, 2015, the following assumptions were used in the actuarial calculation of defined benefit plans:
| | | | | | | | | | | | | | | | | | | | |
| | Chile | | Brazil | | Colombia | | Argentina | | Peru |
| | 06-30-2016 (Unaudited) | | 12-31-2015 | | 06-30-2016 (Unaudited) | | 12-31-2015 | | 06-30-2016 (Unaudited) | | 12-31-2015 | | 06-30-2016 (Unaudited) | | 12-31-2015 | | 06-30-2016 (Unaudited) | | 12-31-2015 |
Discount rates used | | 4.70% | | 5.00% | | 13,63%-13,74% | | 14,02%-14,21% | | 7.41% | | 7.25% | | 5.50% | | 5.50% | | 6.70% | | 7.60% |
Expected rate of salary increases | | 4.00% | | 4.00% | | 10.21% | | 9.69% | | 4.20% | | 4.20% | | 0.00% | | 0.00% | | 3.00% | | 3.00% |
Mortality tables | | RV -2009 | | RV -2009 | | AT 2000 | | AT 2000 | | RV 2008 | | RV 2008 | | RV 2004 | | RV 2004 | | RV 2009 | | RV 2009 |
Turnover rate | | 6,12%-7,00% | | 5.69% | | 4,55%-5,68% | | 4,55%-5,68% | | 0,35%-0,74% | | 0,44%-0,65% | | 1,20%-1,52% | | 1,20%-1,52% | | 3,88%-4,20% | | 3,90%-4,07% |
As of June 30, 2016, the sensitivity of the value of the actuarial liability for post-employment benefits to variations of 100 basis points in the discount rate assumes a decrease of ThCh$40,311,834 (Unaudited) (ThCh$32,618,877 as of December 31, 2015) if the rate rises and an increase of ThCh$47,624,724 (Unaudited) (ThCh$38,040,654 as of December 31, 2015) if the rate falls in those 100 basis points.
The accompanying notes are an integral part of these interim consolidated financial statements
M-126
The estimates available indicate that ThCh$25,308,207 (Unaudited) will be disbursed for defined benefit plans next year.
The Group’s obligations have a weighted average length of 9.30 years (Unaudited), and the outflows of benefits for the next 5 years and more is expected to be as follows:
| | | | |
Years | | ThCh$ (Unaudited) | |
1 | | | 45,142,056 | |
2 | | | 40,335,773 | |
3 | | | 41,190,382 | |
4 | | | 41,064,883 | |
5 | | | 40,778,078 | |
Over 5 | | | 207,235,035 | |
The total expense recognized in the consolidated statement of comprehensive income within line item “Employee expenses” represents contributions payable to the defined contribution plans by the Group. For the six month period ended June 30, 2016, the amounts recognized as expenses were ThCh$2,191,748 (Unaudited) (ThCh$2,483,024 (Unaudited) for the six month period ended June 30, 2015). These amounts correspond in its entirety to continuing operations.
23.1 Equity attributable to the shareholders of Enersis Américas
23.1.1 Subscribed and paid capital and number of shares
The issued capital of Enersis Américas as of June 30, 2016 and December 31, 2015 was ThCh$3,575,339,010 (Unaudited) and ThCh$5,804,447,986, divided into 49,092,772,762 shares, in both periods. All of the shares issued by Enersis Américas are subscribed and paid, and they are listed for trade on the Bolsa de Comercio de Santiago de Chile, the Bolsa Electrónica de Chile, the Bolsa de Valores de Valparaiso, and the New York Stock Exchange (NYSE).
The share premium corresponds to the share issuance premium from the capital increases that took place in 2003 and 1995. In the former increase, the premium was ThCh$125,881,577, and in the latter it was ThCh$32,878,071.
The share issuance premium generated during the capital increase in 2013, amounting to ThCh$1,460,503 as indicated above, absorbed a portion of the share issuance costs incurred in the process (see Note 23.5.c).
At the Enersis Américas Extraordinary Shareholders Meeting held on November 25, 2014, an amendment to the Company by-laws was approved, whereby the issued capital was increased by ThCh$135,167,261. This amount corresponded to the “Share Premium” balance, after deducting the “Share issuance costs” that it was included in Other Reserves, without any distribution to shareholders as a dividend.
The Company’s issued capital following the by-law amendment indicated above amounted to ThCh$5,804,447,986, divided into the same number of shares as previously, that is, 49,092,772,762 shares
The accompanying notes are an integral part of these interim consolidated financial statements
M-127
of single series nominative common stock, non-preference and with no par value. This change in the Company’s by-laws complies with Article 26 of the Chilean Companies Act (Ley de Sociedades Anónimas) and Circular No. 1,370 issued by the SVS, as amended by Circular No. 1,736, for the recognition of changes in equity as a result of recent increases in the Company’s issued capital.
At the Extraordinary Shareholders’ Meeting of Enersis held on December 18, 2015, the shareholders approved the spin-off of Enersis into two companies (the “Spin-Off”). As a result of this Spin-Off, Enersis Chile S.A. (“Enersis Chile”), a new publicly held company, will be created, which will be governed under Chapter XII of D.L. 3,500 and to which were allocated the shareholdings and other associated assets and liabilities of Enersis in Chile, including the ownership interests in Endesa Chile and Chilectra Chile, already spun-off. All of Enersis’ shareholders will participate in Enersis Chile in the same proportion that they had in the Enersis’ capital, with a number of shares equal to what they had in Enersis (ratio 1:1); remaining in the demerged company (“Enersis Américas”) all the respective business currently outside of Chile, including its ownership interests in the new entities resulting from the spin-offs of Chilectra and Endesa Chile, and all the assets and liabilities and administrative authorizations in Chile not expressly allocated to Enersis Chile in the Spin-Off.
As part of the Spin-Off, it was agreed to reduce the capital of Enersis as a consequence of the Spin-Off from Ch$5,804,447,986,000 divided into 49,092,772,762 registered common shares of a single series and no par value, to the new amount of Ch$3,575,339,011,549 (Unaudited) divided into 49,092,772,762 (Unaudited) registered common shares of a single series and no par value. Additionally, it was also agreed to (i) establish the capital of Enersis Chile at Ch$2,229,108,974,451 (Unaudited) corresponding to the amount by which the capital of Enersis has been decreased, divided into 49,092,772,762 (Unaudited) registered common shares, all of the same series and no par value, and (ii) distribute the company’s equity interest between Enersis and Enersis Chile, by allocating assets and liabilities as indicated by the aforementioned meeting, to Enersis Chile.
On March 1, 2016, upon meeting all conditions including the capital decrease and modifications to the by-laws, the spin-off of Enersis became effective and Enersis S.A.’s corporate name was changed to Enersis Américas S.A.
23.1.2 Dividends
On November 25, 2014, the Board unanimously agreed to distribute interim dividend No. 90 of Ch$0.83148 per share on January 30, 2015 against fiscal year 2014 statutory net income; this corresponded to 15% of net income calculated at September 30, 2014, in accordance with the current Company’s dividend policy.
At the Ordinary Shareholders’ Meeting held on April 28, 2015, it was agreed to distribute a minimum mandatory dividend (partially consisting of interim dividend No. 90 of Ch$0.83148 per share) and an additional dividend, which in aggregate amounted to Ch$305,078,934,556 at Ch$6.21433 per share.
Since interim dividend No. 90 had already been paid, the remainder was distributed and paid in final dividend No. 91, which totaled Ch$264,259,128,599 equivalent to Ch$5.38285 per share.
On November 24, 2015, the Board unanimously agreed to distribute interim dividend No. 92 of $1.23875 per share on January 29, 2016 against fiscal year 2015 statutory net income. This corresponded to 15% of net income calculated as of September 30, 2015, in accordance with the current Company’s dividend policy.
At the Ordinary Shareholders’ Meeting held on April 28, 2016, it was agreed to distribute a minimum mandatory dividend (deducting the interim dividend paid in January 2016) and an additional dividend, which in aggregate amounted to Ch$204,974,253,630 at Ch$4.17321 per share (Unaudited).
Since interim dividend No. 92 had already been paid, the remainder was distributed and paid in final dividend No. 93, which totaled Ch$167,209,724,296 equivalent to Ch$3.40599 per share. (Unaudited)
The accompanying notes are an integral part of these interim consolidated financial statements
M-128
The following table sets forth the dividends paid in recent years:
| | | | | | | | |
Dividend No. | | Type of Dividend | | Payment Date | | Pesos per Share | | Charged to |
88 | | Interim | | 1-31-2014 | | 1.42964 | | 2013 |
89 | | Final | | 5-16-2014 | | 5.27719 | | 2013 |
90 | | Interim | | 1-30-2015 | | 0.83148 | | 2014 |
91 | | Final | | 5-25-2015 | | 5.38285 | | 2014 |
92 | | Interim | | 1-29-2016 | | 1.23875
(Unaudited) | | 2015 |
93 | | Final | | 5-24-2016 | | 3.40599
(Unaudited) | | 2015 |
23.2 Foreign currency translation reserves
The following table sets forth foreign currency translation differences attributable to the shareholders of Enersis Américas for the six month periods ended June 30, 2016 and 2015:
| | | | | | | | |
Reserves for Accumulated Currency Translation Differences | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Empresa Distribuidora Sur S.A. | | | (85,279,441 | ) | | | (75,611,551 | ) |
Compañía Distribuidora y Comercializadora de Energía S.A. | | | 99,773,131 | | | | 122,051,013 | |
Edelnor | | | 33,399,198 | | | | 34,549,264 | |
Dock Sud | | | (12,478,883 | ) | | | 3,148,737 | |
Enel Brasil S.A. | | | (312,697,756 | ) | | | (316,011,975 | ) |
Central Costanera S.A. | | | (1,193,399 | ) | | | 2,139,923 | |
Inversiones GasAtacama Holding Ltda. (1)(2) | | | — | | | | 10,860,072 | |
Emgesa S.A. E.S.P. | | | 12,069,273 | | | | 35,657,164 | |
Hidroelectrica El Chocon S.A. | | | (61,059,077 | ) | | | (30,794,623 | ) |
Generandes Peru S.A. | | | 68,699,344 | | | | 57,566,693 | |
Empresa Eléctrica de Piura S.A. | | | 6,615,421 | | | | 6,803,972 | |
Other | | | (5,541,398 | ) | | | (2,538,179 | ) |
TOTAL | | | (257,693,587 | ) | | | (152,179,490 | ) |
| (1) | Beginning on January 1, 2015, the company changed its functional currency from U.S. dollar to Chilean pesos. |
| (2) | As of December 31, 2015, this company was classified as discontinued operation. Beginning on March 1, 2016, the company is no longer part of the Group (See Note 5.1) |
23.3 Capital Management
The Company’s objective is to maintain an adequate level of capitalization in order to be able to secure its access to the financial markets, so as to fulfill its medium- and long-term goals while maximizing the return to its shareholders and maintaining a robust financial position.
The accompanying notes are an integral part of these interim consolidated financial statements
M-129
23.4 Restrictions on subsidiaries transferring funds to the parent
Certain of the Group’s subsidiaries must comply with financial ratio covenants which require them to have a minimum level of equity or other requirements that restrict the transferring of assets to Enersis Américas. The Group’s restricted net assets as of June 30, 2016 from its subsidiaries Endesa Américas, Ampla, Coelce, Edelnor, and Piura were ThCh$87,598,646 (Unaudited), ThCh$584,998,287 (Unaudited), ThCh$32,375,050 (Unaudited), ThCh$189,965,920 (Unaudited), and ThCh$45,344,727 (Unaudited), respectively.
23.5 Other reserves
Other reserves within Equity attributable to shareholders of Enersis Américas for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | | | | | |
| | Balance as of January 1, 2016 ThCh$ | | | 2016 Changes (Unaudited) ThCh$ | | | Balance as of June 30, 2016 (Unaudited) ThCh$ | |
Exchange differences on translation (a) | | | (418,992,914 | ) | | | 161,299,327 | | | | (257,693,587 | ) |
Cash flow hedges (b) | | | (9,826,557 | ) | | | 3,395,773 | | | | (6,430,784 | ) |
Available-for-sale financial assets | | | (167,739 | ) | | | 321,451 | | | | 153,712 | |
Other comprehensive income from non-current assets held for distribution to owners | | | (101,436,996 | ) | | | 101,436,996 | | | | — | |
Other miscellaneous reserves (c) | | | (2,628,536,018 | ) | | | 915,616,499 | | | | (1,712,919,519 | ) |
Total | | | (3,158,960,224 | ) | | | 1,182,070,046 | | | | (1,976,890,178 | ) |
| | | | | | | | | | | | |
| | Balance as of January 1, 2015 ThCh$ | | | 2015 Changes (Unaudited) ThCh$ | | | Balance as of June 30, 2015 (Unaudited) ThCh$ | |
Exchange differences on translation | | | 35,154,874 | | | | (187,334,364 | ) | | | (152,179,490 | ) |
Cash flow hedges | | | (69,404,677 | ) | | | (21,321,141 | ) | | | (90,725,818 | ) |
Available-for-sale financial assets | | | 14,046 | | | | (213,186 | ) | | | (199,140 | ) |
Other miscellaneous reserves (c) | | | (2,619,970,627 | ) | | | (652,632 | ) | | | (2,620,623,259 | ) |
Total | | | (2,654,206,384 | ) | | | (209,521,323 | ) | | | (2,863,727,707 | ) |
| a) | Reserves for exchange differences on translation:These reserves arise primarily from exchange differences relating to:(i)Translation of the financial statements of our subsidiaries with functional currencies other than the Chilean peso (see Note 2.7.3); and (ii) Translation of goodwill arising from the acquisition of companies with functional currencies other than the Chilean peso (see Note 3.b). |
| b) | Cash flow hedge reserves:These reserves represent the cumulative effective portion of gains and losses on cash flow hedges (see Note 3.f.5). |
| c) | Other miscellaneous reserves. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-130
The main items and their effects are the following:
| | | | | | | | |
Other miscellaneous reserves | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Reserve for capital increase in 2013 (1) | | | (900,683,317 | ) | | | (892,845,532 | ) |
Reserve for corporate reorganization (“Spin-off”) (2) | | | 479,817,274 | | | | — | |
Reserve for subsidiaries transactions (3) | | | (294,091,592 | ) | | | (289,552,195 | ) |
Reserve for transition to IFRS (4) | | | (997,915,790 | ) | | | (1,455,137,625 | ) |
Other miscellaneous reserves (5) | | | (46,094 | ) | | | 16,912,093 | |
Total | | | (1,712,919,519 | ) | | | (2,620,623,259 | ) |
| 1) | Reserve originated from the capital increase that Enersis Américas made during the first quarter of 2013. |
| 2) | Reserve for corporate reorganization (spin-offs of companies) completed on March 1, 2016. Corresponds to the effects from the reorganization of Enersis Américas and the separation of the Chilean business into a new entity, Enersis Chile S.A. (See Note 5.1) |
| 3) | Reserve from transactions with our subsidiaries. Corresponds to the effect of purchases of equity interests in subsidiaries that were accounted for as transactions between entities under common control. |
| 4) | Reserve for transition to IFRS. In accordance with Official Bulletin No. 456 from the SVS (Superintendencia de Valores y Seguros de Chile), included in this line item is the price-level restatement of paid-in capital from the date of transition to IFRS, January 1, 2004, to December 31, 2008. It is important to note that, while the Company adopted IFRS as its statutory accounting standards beginning on January 1, 2009, the date of transition to IFRS was the same as that used by its former parent company, Endesa, S.A. (Spain), January 1, 2004, as an exemption permitted in IFRS 1—First Time Adoption of IFRS: (i) Foreign currency translation differences existing at the time of transition to IFRS (IFRS 1 exemption); and (ii) The effects of business combinations under common control, arising primarily from the incorporation of the holding company Enel Brasil in 2005 and the merger of our Colombian subsidiaries, Emgesa and Betania, in 2007. |
| 5) | Other miscellaneous reserves from transactions made in prior years. |
23.6 Non-controlling Interests
23.6.1 COELCE Public Stock Offering
On January 14, 2014, the Enersis Américas Board of Directors voted to hold a voluntary public offering of shares in its subsidiary Companhia Energética do Ceará’s (Coelce) as part of the process to make use of the funds raised in the Enersis Américas 2013 capital increase (see Note 23.1.1).
In the Public Stock Offering auction held on February 17, 2014, Enersis Américas acquired 2,964,650 shares of Coelce common stock at a price of R$49 per share, 8,818,006 shares of Class A preferred stock and 424 shares of Class B preferred stock, at a cost of ThCh$134,017,691.
Having exceeded two-thirds of the total number of Coelce common stock shares in circulation, Enersis Américas extended the effective date of the offer for an additional three months from the date of the auction. The process concluded on May 16, 2014, during which time Enersis Américas acquired an additional 38,162 shares of common stock at a total price of ThCh$464,883.
In summary, Enersis Américas increased its equity interest in Coelce by 15.18% to control, directly and indirectly, 74.05% of that company’s equity interest.
The accompanying notes are an integral part of these interim consolidated financial statements
M-131
The purchase of these non-controlling interests was recorded using the accounting policy described in Note 2.7.5. The difference between the carrying amount of the non-controlling interests acquired and the consideration paid resulted in a charge of ThCh$75,700,937 recorded directly in “Other reserves” in “Equity attributable to equity owners of Enersis Américas”.
In addition, the components of “Other comprehensive income” were allocated accordingly, with an additional charge to “Other miscellaneous reserves” and a credit to “Reserves for exchange differences on translation” amounting to ThCh$28,385,172.
23.6.2 Acquisition of Inkia Holdings (Acter) Limited (Generandes Peru)
On April 29, 2014, the Board of Enersis Américas authorized the signing of a purchase agreement for the acquisition of all the shares that Inkia Americas Holdings Limited held indirectly in Generandes Peru (39.01% of that company), which is the holding company for Edegel S.A.A. This purchase formed part of the process to use funds that had been raised in the Enersis Américas capital increase in 2013 (See Note 23.1.1).
On September 3, 2014, Enersis Américas confirmed and paid ThCh$253,015,133 to Inkia, and consolidated the companies Inkia Holdings (Acter) Limited, Southern Cone Power Ltd., Latin American Holding I Ltd., Latin American holding II Ltd. and Southern Cone Power Peru S.A.A.
This transaction increased Enersis Américas’s indirect ownership interest in Edegel S.A.A by 21.14%, leaving Enersis Américas with direct and indirect control of 58.60% of the shares in this company.
The acquisition of non-controlling interests was recorded according to the accounting policy described in Note 2.7.6. The difference between the carrying amount of non-controlling interests acquired and the consideration paid, resulted in a charge of ThCh$137,644,766 which was directly recognized in “Other reserves” within equity attributable to the shareholders of Enersis Américas.
Additionally, the corresponding components of “Other comprehensive income” have been redistributed. Accordingly, there has been an additional charge to “Other miscellaneous reserves” and a credit to “Reserve for Exchange Differences on Translation” of ThCh$32,862,564.
23.6.3 Capitalization of Central Dock Sud
During 2014, Enersis Américas and the rest of Central Dock Sud’s (CDS) shareholders worked to find a solution to the statutory negative equity situation that CDS was facing since December 2013. If the negative worth situation was not corrected, the company would have to be dissolved according to Argentine regulation.
On December 1, 2014, Enersis Américas S.A. acquired from Endesa Latinoamérica S.A. certain loans granted to Central Dock Sud S.A. (CDS), with a nominal amount of US$ 106 million. The amount paid was US$29 million. These loans were then re-denominated to Argentine pesos and interests were condoned. The remaining portion of these loans was contributed by Enersis Américas S.A. to the share capital of Inversora Dock Sud (IDS) and subsequently to CDS, at nominal amount. Similar contribution was made by each of the other shareholders, capitalizing their credits granted to CDS. In exchange, shares were issued by IDS and CDS, respectively, in proportion to the loans contributed or cash capitalized, and in the case of Enersis Américas, these loans were partially repaid in cash. All of these movements constitute a related party transaction (the “Transaction”), approved in the case of Enersis Américas, at an Extraordinary Shareholders Meeting.
The Transaction restored the equity of CDS, whilst maintaining substantially the same proportion of ownership in this company as held prior to the Transaction: Enersis Américas (40%), YPF (40%) and Pan American Energy (20%).
The accompanying notes are an integral part of these interim consolidated financial statements
M-132
This Transaction was recognized under the accounting policy described in Note 2.7.6 and resulted in an additional credit to “Other miscellaneous reserves” for ThCh$35,149,573.
23.6.4The detail of non-controlling interests is as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Non-controlling interests | |
| | 06-30-2016 (Unaudited) % | | | Equity | | | Profit (Loss) | |
Companies | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 30-06-2015 (Unaudited) ThCh$ | |
Ampla Energía E Serviços S.A. | | | 0.36 | % | | | 1,803,968 | | | | 1,670,381 | | | | (85,492 | ) | | | (33,492 | ) |
Compañía Energética Do Ceará S.A. | | | 26.00 | % | | | 123,763,200 | | | | 102,309,115 | | | | 10,621,793 | | | | 11,764,059 | |
Compañía Distribuidora y Comercializadora de energía S.A. | | | 51.52 | % | | | 251,652,640 | | | | 270,808,395 | | | | 31,517,122 | | | | 30,692,556 | |
Emgesa S.A. E.S.P. | | | 51.53 | % | | | 374,559,381 | | | | 412,145,236 | | | | 49,525,945 | | | | 55,761,066 | |
Empresa de Distribución Eléctrica de Lima Norte S.A.A | | | 24.32 | % | | | 77,190,843 | | | | 75,852,375 | | | | 9,103,381 | | | | 7,172,701 | |
Edegel S.A.A | | | 16.40 | % | | | 97,777,286 | | | | 91,467,160 | | | | 8,788,453 | | | | 7,342,064 | |
Chinango S.A.C. | | | 20.00 | % | | | 14,604,419 | | | | 14,268,911 | | | | 1,587,722 | | | | 1,609,353 | |
Empresa Distribuidora Sur S.A. | | | 27.87 | % | | | 4,973,918 | | | | 7,873,277 | | | | (1,466,812 | ) | | | 13,767,739 | |
Endesa Costanera S.A. | | | 24.32 | % | | | 2,959,411 | | | | 3,759,405 | | | | (80,612 | ) | | | 486,854 | |
Hidroelectrica El Chocón S.A. | | | 32.33 | % | | | 45,506,944 | | | | 48,208,347 | | | | 7,027,729 | | | | 1,622,361 | |
Inversora Dock Sud S.A. | | | 42.86 | % | | | 21,545,466 | | | | 24,059,619 | | | | 2,247,746 | | | | 605,528 | |
Central Dock Sud S.A. | | | 29.76 | % | | | 21,082,460 | | | | 23,536,086 | | | | 2,205,141 | | | | 590,215 | |
Chilectra Chile S.A. (*) | | | 0.00 | % | | | — | | | | 10,118,233 | | | | 274,125 | | | | 798,897 | |
Chilectra Américas S.A. | | | 0.91 | % | | | 4,915,104 | | | | — | | | | 64,942 | | | | — | |
Endesa Chile S.A. (*) | | | 0.00 | % | | | — | | | | 1,059,805,601 | | | | 48,377,285 | | | | 36,246,450 | |
Endesa Américas S.A. | | | 40.02 | % | | | 513,238,170 | | | | — | | | | 27,196,796 | | | | — | |
Empresa Eléctrica Pehuenche S.A. (*) | | | 7.35 | % | | | — | | | | 10,900,863 | | | | 1,201,670 | | | | 4,314,973 | |
Empresa Electrica de Piura S.A. | | | 3.50 | % | | | 2,400,616 | | | | 2,201,500 | | | | 260,539 | | | | 109,098 | |
Otras | | | | | | | 2,381,367 | | | | 4,674,591 | | | | 593,348 | | | | 283,085 | |
TOTAL | | | | | | | 1,560,355,193 | | | | 2,163,659,095 | | | | 198,960,821 | | | | 173,133,507 | |
| (*) | Classified as disposal groups held for distribution to owners as of December 31, 2015. Beginning on March 1, 2016, these non-controlling interests are no longer within the Group (See Note 5.1). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-133
24. | REVENUE AND OTHER OPERATING INCOME |
The detail of revenue presented in the statement of comprehensive income for the six month periods ended June 30, 2016 and 2015, is as follows:
| | | | | | | | |
| | For the six month periods ended, | |
Revenues | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Energy sales (1) | | | 2,116,939,986 | | | | 2,112,796,981 | |
Generation | | | 594,393,196 | | | | 534,586,443 | |
Regulated customers | | | 57,199,536 | | | | 66,607,696 | |
Unregulated customers | | | 351,364,573 | | | | 306,743,723 | |
Spot market sales | | | 168,095,820 | | | | 137,851,954 | |
Other customers | | | 17,733,267 | | | | 23,383,070 | |
Distribution | | | 1,522,546,790 | | | | 1,578,210,538 | |
Residential | | | 688,198,380 | | | | 771,096,301 | |
Business | | | 402,511,092 | | | | 374,816,262 | |
Industrial | | | 168,731,052 | | | | 150,162,611 | |
Other customers | | | 263,106,266 | | | | 282,135,364 | |
Other sales | | | 20,426,577 | | | | 16,987,348 | |
Gas sales | | | 10,774,433 | | | | 6,637,602 | |
Other fuel sales | | | 2,519,487 | | | | 2,016,067 | |
Sales of goods and services | | | 7,132,657 | | | | 8,333,679 | |
Revenue from other services | | | 235,336,832 | | | | 196,624,233 | |
Tolls and transmission | | | 139,128,916 | | | | 125,578,763 | |
Metering equipment leases | | | 35,868 | | | | 36,445 | |
Public lighting | | | 1,346,715 | | | | 2,456,842 | |
Verifications and connections | | | 4,540,643 | | | | 1,479,632 | |
Engineering and consulting services | | | 2,875,320 | | | | 649,785 | |
Other services | | | 87,409,370 | | | | 66,422,766 | |
Total revenues | | | 2,372,703,395 | | | | 2,326,408,562 | |
| | | | | | | | |
| | For the six month periods ended, | |
Other operating income | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Revenue from construction contracts | | | 105,342,334 | | | | 92,220,369 | |
Other income (2) | | | 87,281,490 | | | | 181,156,690 | |
Total other operating income | | | 192,623,824 | | | | 273,377,059 | |
| (1) | On January 29, 2016, the ENRE issued Resolution No. 1/2016 approving the tariff table of Edesur effective on the invoicing for the meter readings after midnight hour of February 1, 2016. The effect recognized for this resolution during the six month period ended June 30, 2016 was ThCh$205,596,817 (Unaudited). For the six month period ended June 30, 2015 were recognized revenues from energy sales for ThCh$16,637,889 (Unaudited) as beginning on February 1, 2015, the funds from the PUREE must be considered part of the revenues of energy distribution companies. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-134
| (2) | For the year ended December 31, 2015, as part of application of Resolution SE No. 32/2015 issued on March 11, 2015, which for purposes of funding the expenditures and investments used for in the normal operations to render distribution of electricity public services a non-recurrent increase of revenues was approved for ThCh$103,253,504 in our subsidiary Edesur beginning on February 1, 2015 without any increase in tariffs. In addition, revenues for ThCh$11,496,342 were recognized since it was also approved to compensate until January 31, 2015 the outstanding amounts from the Program for Rational Use of Electric Energy (PUREE) up to the amount of the Cost Monitoring Mechanism (MMC) adjustment for recognizing costs that were not passed on to electricity tariffs. Finally, revenues for ThCh$33,425,936 were recognized associated with salary increases. In 2016, the preceding non-recurrent measures were no longer applicable since, as previously discussed, Resolution ENRE No. 1/2016 approved the tariff table of Edesur. |
For the six month period ended June 30, 2016, an amount of ThCh$27,891,937 (Unaudited) (ThCh$24,814,691 for the six month period ended June 30, 2015) was recognized as revenue associated with the availability contracts that our subsidiary Central Costanera entered into with CAMESSA in December 2012.
25. | RAW MATERIALS AND CONSUMABLES USED |
The detail of raw materials and consumables used presented in profit or loss for the six month periods ended June 30, 2016 and 2015, is as follows:
| | | | | | | | |
Raw Materials and Consumables Used | | For the six month periods ended | |
| 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Energy purchases | | | (780,951,440 | ) | | | (948,692,416 | ) |
Fuel consumption | | | (154,503,794 | ) | | | (110,649,904 | ) |
Transportation costs | | | (127,720,906 | ) | | | (127,649,588 | ) |
Costs from construction contracts | | | (105,342,334 | ) | | | (92,220,369 | ) |
Other raw materials and consumables | | | (85,279,350 | ) | | | (75,409,556 | ) |
Total | | | (1,253,797,824 | ) | | | (1,354,621,833 | ) |
26. | EMPLOYEE BENEFITS EXPENSE |
Employee expenses for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | |
Employee Benefits Expense | | For the six month periods ended | |
| 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Wages and salaries | | | (136,797,564 | ) | | | (158,183,584 | ) |
Post-employment benefit obligations expense | | | (4,414,639 | ) | | | (3,488,149 | ) |
Social security and other contributions | | | (64,643,679 | ) | | | (69,957,103 | ) |
Other employee expenses | | | (4,909,242 | ) | | | (4,319,719 | ) |
Total | | | (210,765,124 | ) | | | (235,948,555 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-135
27. | DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES |
The detail of depreciation, amortization and impairment losses for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | |
| | For the six month periods ended | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Depreciation | | | (116,715,654 | ) | | | (120,299,713 | ) |
Amortization | | | (39,702,985 | ) | | | (38,108,731 | ) |
Subtotal | | | (156,418,639 | ) | | | (158,408,444 | ) |
Impairment (losses) reversals (*) | | | (25,357,805 | ) | | | (21,055,862 | ) |
Total | | | (181,776,444 | ) | | | (179,464,306 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Generation | | | Distribution | | | Other | | | For the six month periods ended | |
(*) Information on Impairment Losses by Business Segment | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Financial assets (ver nota 8) | | | (1,006,981 | ) | | | 243,119 | | | | (24,350,824 | ) | | | (19,204,651 | ) | | | — | | | | — | | | | (25,357,805 | ) | | | (18,961,532 | ) |
Intangible assets other than goodwill (ver nota 13) | | | — | | | | — | | | | — | | | | (2,063,087 | ) | | | — | | | | — | | | | — | | | | (2,063,087 | ) |
Property, plant and equipment (ver nota 15) | | | — | | | | — | | | | — | | | | (31,243 | ) | | | — | | | | — | | | | — | | | | (31,243 | ) |
Total | | | (1,006,981 | ) | | | 243,119 | | | | (24,350,824 | ) | | | (21,298,981 | ) | | | — | | | | — | | | | (25,357,805 | ) | | | (21,055,862 | ) |
For the six month period ended June 30, 2015, the assets related to Chilean operations that are subject to impairment test have been classified as non-current assets held for distribution to owners (Unaudited). (See Notes 3.j and 5.1)
The accompanying notes are an integral part of these interim consolidated financial statements
M-136
Other miscellaneous operating expenses for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | |
| | For the six month periods ended | |
Other expenses | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Other supplies and services | | | (47,525,829 | ) | | | (27,985,786 | ) |
Professional, outsourced and other services | | | (58,430,159 | ) | | | (80,390,317 | ) |
Repairs and maintenance | | | (54,778,187 | ) | | | (60,035,371 | ) |
Indemnities and fines | | | (3,919,654 | ) | | | (10,270,813 | ) |
Taxes and charges | | | (20,946,759 | ) | | | (24,284,231 | ) |
Insurance premiums | | | (14,755,761 | ) | | | (14,167,562 | ) |
Leases and rental costs | | | (5,767,315 | ) | | | (4,774,889 | ) |
Marketing, public relations and advertising | | | (1,430,579 | ) | | | (2,531,216 | ) |
Other supplies | | | (43,160,490 | ) | | | (26,728,875 | ) |
Travel expenses | | | (5,609,257 | ) | | | (8,146,022 | ) |
Environmental expenses (1) | | | (523,723 | ) | | | (423,371 | ) |
Total | | | (256,847,713 | ) | | | (259,738,453 | ) |
(1) | It includes research costs recognized as expenses for the six month periods ended June 30, 2016 and 2015, of ThCh$186,449 and ThCh$423,371 , respectively. |
Other gains (losses) for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | |
| | For the six month periods ended | |
Other gains (losses) | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Disposals of property, plant and equipment | | | 75,864 | | | | 641,032 | |
Other | | | 169,042 | | | | (6,155 | ) |
Total | | | 244,906 | | | | 634,877 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-137
Financial income and costs for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | |
| | For the six month periods ended, | |
Financial Income | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash and cash equivalents | | | 47,190,334 | | | | 36,170,455 | |
Financial income on plan assets (Brazil) | | | 53,257 | | | | 72,106 | |
Financial income from concessions IFRIC 12 (Brazil) (1) | | | 23,624,243 | | | | 15,107,438 | |
Other financial income | | | 23,401,224 | | | | 84,048,930 | |
Total Ingresos Financieros | | | 94,269,058 | | | | 135,398,929 | |
| | | | | | | | |
Financial Costs | | For the six month periods ended, | |
| 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Financial costs | | | (273,722,881 | ) | | | (185,034,745 | ) |
Bank loans | | | (25,161,881 | ) | | | (18,450,497 | ) |
Secured and unsecured obligations | | | (99,255,779 | ) | | | (90,838,526 | ) |
Valuation of financial derivatives | | | 435,577 | | | | (703,320 | ) |
Financial provisions (3) | | | (76,899,872 | ) | | | (26,832,196 | ) |
Post-employment benefit obligations (2) | | | (9,913,131 | ) | | | (10,347,930 | ) |
Debt issue costs and other related costs | | | (1,788,459 | ) | | | (1,700,061 | ) |
Capitalized borrowing costs | | | 15,427,814 | | | | 36,614,401 | |
Other financial costs | | | (76,567,150 | ) | | | (72,776,616 | ) |
Gain (loss) from indexed assets and liabilities (*) | | | (419,802 | ) | | | (3,105,519 | ) |
Foreign currency exchange differences (**) | | | 1,193,234 | | | | (5,583,256 | ) |
Total financial costs | | | (272,949,449 | ) | | | (193,723,520 | ) |
Total financial results | | | (178,680,391 | ) | | | (58,324,591 | ) |
| (1) | Corresponds to the financial update of non-amortized assets at their new replacement value at the end of the concession in the distribution companies Ampla and Coelce. |
| (3) | It includes ThCh$57,353,334 (Unaudited) for the six months ended June 30, 2016 (ThCh$9,572,377 (Unaudited) for the six months ended June 30, 2015) from our subsidiary Edesur, of which ThCh$45,889,007 (Unaudited) corresponds to the financial update of the quality service fine (See Note 20). In addition, our Brazilian subsidiaries Ampla and Coelce have recognized ThCh$15,968,427 (Unaudited) for the six months ended June 30 (ThCh$13,599,950 (Unaudited) for the six months ended June 30, 2015) related to the financial update of legal claims (See Note 21). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-138
The effects on financial results from exchange differences and the application of indexed assets and liabilities are originated from the following:
| | | | | | | | |
| | For the six month periods ended, | |
Results from Indexed Assets and Liabilities (*) | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Current tax assets and liabilities | | | 22,709 | | | | 410 | |
Other financial liabilities (financial debt and derivative instruments) | | | (420,143 | ) | | | (3,064,989 | ) |
Trade and other payables | | | — | | | | (40,939 | ) |
Other provisions | | | (22,368 | ) | | | — | |
Total | | | (419,802 | ) | | | (3,105,518 | ) |
| | | | | | | | |
| | For the six month periods ended, | |
Foreign currency exchange differences (**) | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash and cash equivalents | | | (1,439,700 | ) | | | 5,258,171 | |
Other financial assets | | | 32,893,843 | | | | 11,688,240 | |
Other non-financial assets | | | 351,403 | | | | 125,685 | |
Trade and other receivables | | | 516,485 | | | | 22,922 | |
Current tax assets and liabilities | | | 705,497 | | | | — | |
Other financial liabilities (financial debt and derivative instruments) | | | (30,139,568 | ) | | | (14,957,675 | ) |
Trade and other payables | | | 4,099,066 | | | | (6,769,715 | ) |
Other non-financial liabilities | | | (5,793,792 | ) | | | (950,884 | ) |
Total | | | 1,193,234 | | | | (5,583,256 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-139
31. | INFORMATION BY SEGMENT |
31.1 Basis of segmentation
The Group’s activities are organized primarily around its core businesses: electric energy generation, transmission and distribution. On that basis, the Group has established two major business lines.
Generation and Transmission Business: The generation and transmission business segment is comprised of a group of electricity companies that own generating plants, whose energy is transmitted and distributed to end customers. Our generation and transmission business is conducted in Argentina through Cemsa, Central DockSud, Central Costanera, and El Chocón, in Brazil through Cachoeira Dourada, CIEN, Enel Brazil, and Fortaleza in Colombia through Emgesa, and in Peru through Edegel and EEPSA.
Distribution Business: The distribution business is comprised of a group of electricity companies operate under a distribution public utility concession regime, with service obligations and regulated tariffs for supplying regulated customers. Our electricity distribution business is conducted in Argentina through Edesur, in Brazil through Ampla and Coelce, in Colombia through Codensa, and in Peru through Edelnor.
Considering the differentiated information that is analyzed by the Company’s chief operating decision maker, segment information has been organized by the geographical areas in which the Group operates:
| • | | Chile (Discontinued operations) |
Given that the Group’s corporate organization basically matches its business organization and, therefore, the segments, the following information is based on the financial information of the companies forming each segment. The accounting policies used to determine the segment information are the same as those used in the preparation of the Group’s consolidated financial statements. Based on this context and taking into consideration the corporate reorganization as discussed in Notes 5.1, the financial information related to the operations outside of Chile is presented as continued operations, while the financial information related to Chilean operations is presented, in the case of assets and liabilities, as held for distribution to owners, and in the case of income statement accounts, as discontinued operations.
The accompanying notes are an integral part of these interim consolidated financial statements
M-140
The following tables present details of this information by segment:
31.2 Generation and transmission, distribution and others
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Generation | | | Distribution | | | Holdings and Eliminations | | | Total | |
ASSETS | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT ASSETS | | | 653,128,579 | | | | 3,974,309,548 | | | | 1,278,397,879 | | | | 2,233,248,507 | | | | 911,749,229 | | | | 1,706,003,655 | | | | 2,843,275,687 | | | | 7,913,561,710 | |
Cash and cash equivalents | | | 179,869,633 | | | | 158,234,836 | | | | 260,481,244 | | | | 174,458,784 | | | | 673,218,742 | | | | 852,469,724 | | | | 1,113,569,619 | | | | 1,185,163,344 | |
Other current financial assets | | | 9,171,299 | | | | 11,466,253 | | | | 20,201,144 | | | | 34,171,369 | | | | 113,248,466 | | | | 22,624,824 | | | | 142,620,909 | | | | 68,262,446 | |
Other current non-financial assets | | | 17,192,826 | | | | 26,895,066 | | | | 71,295,581 | | | | 72,076,278 | | | | 1,351,792 | | | | 3,017,713 | | | | 89,840,199 | | | | 101,989,057 | |
Trade and other current receivables | | | 317,939,512 | | | | 281,533,993 | | | | 864,291,510 | | | | 802,286,571 | | | | 6,890,656 | | | | 4,311,003 | | | | 1,189,121,678 | | | | 1,088,131,567 | |
Current accounts receivable from related parties | | | 87,196,516 | | | | 69,698,172 | | | | 7,854,638 | | | | 27,676,364 | | | | 49,451,757 | | | | (93,807,606 | ) | | | 144,502,911 | | | | 3,566,930 | |
Inventories | | | 33,504,254 | | | | 33,665,661 | | | | 41,376,573 | | | | 61,185,174 | | | | 1,016,678 | | | | 207,062 | | | | 75,897,505 | | | | 95,057,897 | |
Current tax assets | | | 8,254,539 | | | | 3,751,263 | | | | 12,897,189 | | | | 11,961,862 | | | | 66,571,138 | | | | 31,741,463 | | | | 87,722,866 | | | | 47,454,588 | |
Non-current assets or disposal groups held for sale or for distribution to owners | | | — | | | | 3,389,064,304 | | | | — | | | | 1,049,432,105 | | | | — | | | | 885,439,472 | | | | — | | | | 5,323,935,881 | |
NON-CURRENT ASSETS | | | 3,573,185,212 | | | | 4,070,922,143 | | | | 3,944,032,242 | | | | 4,091,696,107 | | | | 357,964,460 | | | | -627,025,569 | | | | 7,875,181,914 | | | | 7,535,592,681 | |
Other non-current financial assets | | | 1,491,013 | | | | 625,982 | | | | 608,227,468 | | | | 488,884,301 | | | | 20,488 | | | | 17,921 | | | | 609,738,969 | | | | 489,528,204 | |
Other non-current non-financial assets | | | 7,353,752 | | | | 9,847,779 | | | | 67,544,583 | | | | 54,741,348 | | | | 13,724,170 | | | | 12,973,581 | | | | 88,622,505 | | | | 77,562,708 | |
Trade and other non-current receivables | | | 298,260,627 | | | | 310,451,501 | | | | 51,806,451 | | | | 88,178,936 | | | | 61,483 | | | | 65,427 | | | | 350,128,561 | | | | 398,695,864 | |
Non-current accounts receivable from related parties | | | 364,546 | | | | — | | | | 270,698 | | | | 355,485 | | | | (364,546 | ) | | | — | | | | 270,698 | | | | 355,485 | |
Investment accounted for using the equity method | | | 87,148,876 | | | | 478,361,882 | | | | 30,533,464 | | | | 491,519,716 | | | | (86,440,647 | ) | | | (938,921,153 | ) | | | 31,241,693 | | | | 30,960,445 | |
Intangible assets other than goodwill | | | 34,551,923 | | | | 33,665,518 | | | | 1,104,939,823 | | | | 933,484,014 | | | | 13,962,422 | | | | 14,249,740 | | | | 1,153,454,168 | | | | 981,399,272 | |
Goodwill | | | 5,211,486 | | | | 100,700,655 | | | | 87,691,291 | | | | 76,703,162 | | | | 386,580,893 | | | | 266,795,230 | | | | 479,483,670 | | | | 444,199,047 | |
Property, plant and equipment | | | 3,098,438,243 | | | | 3,097,266,606 | | | | 1,924,220,685 | | | | 1,905,927,300 | | | | 2,148,530 | | | | 372,727 | | | | 5,024,807,458 | | | | 5,003,566,633 | |
Deferred tax assets | | | 40,364,746 | | | | 40,002,220 | | | | 68,797,779 | | | | 51,901,845 | | | | 28,271,667 | | | | 17,420,958 | | | | 137,434,192 | | | | 109,325,023 | |
TOTAL ASSETS | | | 4,226,313,791 | | | | 8,045,231,691 | | | | 5,222,430,121 | | | | 6,324,944,614 | | | | 1,269,713,689 | | | | 1,078,978,086 | | | | 10,718,457,601 | | | | 15,449,154,391 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Generation | | | Distribution | | | Holdings and Eliminations | | | Total | |
LIABILITIES AND EQUITY | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT LIABILITIES | | | 903,456,629 | | | | 2,735,116,868 | | | | 1,558,970,506 | | | | 1,838,355,464 | | | | 1,336,419 | | | | (68,091,532 | ) | | | 2,463,763,554 | | | | 4,505,380,800 | |
Other current financial liabilities | | | 260,838,363 | | | | 230,270,298 | | | | 300,796,528 | | | | 206,125,030 | | | | 257,785,615 | | | | 251,478,180 | | | | 819,420,506 | | | | 687,873,508 | |
Trade and other current payables | | | 366,660,646 | | | | 342,712,347 | | | | 1,011,454,772 | | | | 1,037,064,551 | | | | 18,739,837 | | | | 73,047,309 | | | | 1,396,855,255 | | | | 1,452,824,207 | |
Current accounts payable to related parties | | | 159,189,530 | | | | 104,568,189 | | | | 158,061,766 | | | | 72,131,804 | | | | (277,120,100 | ) | | | (66,802,485 | ) | | | 40,131,196 | | | | 109,897,508 | |
Other current provisions | | | 44,278,749 | | | | 81,419,354 | | | | 58,088,203 | | | | 45,879,822 | | | | 701,408 | | | | — | | | | 103,068,360 | | | | 127,299,176 | |
Current tax liabilities | | | 67,814,008 | | | | 91,117,121 | | | | 1,053,976 | | | | 24,166,415 | | | | — | | | | 27,324,424 | | | | 68,867,984 | | | | 142,607,960 | |
Other current non-financial liabilities | | | 4,675,333 | | | | 1,951,295 | | | | 29,515,261 | | | | 35,966,491 | | | | 1,229,659 | | | | 1,308,553 | | | | 35,420,253 | | | | 39,226,339 | |
Liabilities associated with disposal groups held for sale or for distribution to owners | | | — | | | | 1,883,078,264 | | | | — | | | | 417,021,351 | | | | — | | | | (354,447,513 | ) | | | — | | | | 1,945,652,102 | |
NON-CURRENT LIABILITIES | | | 1,339,525,841 | | | | 1,313,277,539 | | | | 1,758,934,031 | | | | 1,559,780,584 | | | | (150,762,578 | ) | | | (119,092,912 | ) | | | 2,947,697,294 | | | | 2,753,965,211 | |
Other non-current financial liabilities | | | 978,056,852 | | | | 941,834,867 | | | | 965,538,559 | | | | 883,297,767 | | | | 20,792,838 | | | | 22,163,958 | | | | 1,964,388,249 | | | | 1,847,296,592 | |
Trade and other non-current payables | | | 75,852,637 | | | | 97,364,873 | | | | 209,788,218 | | | | 178,027,558 | | | | 7,835,580 | | | | 8,151,823 | | | | 293,476,435 | | | | 283,544,254 | |
Non-current account payables to related parties | | | 13,208,729 | | | | 10,685,702 | | | | 194,246,707 | | | | 157,179,286 | | | | (207,455,436 | ) | | | (167,864,988 | ) | | | — | | | | — | |
Other long-term provisions | | | 64,134,727 | | | | 41,883,233 | | | | 173,452,186 | | | | 141,808,620 | | | | 195,886 | | | | 156,431 | | | | 237,782,799 | | | | 183,848,284 | |
Deferred tax liabilities | | | 168,050,491 | | | | 181,262,110 | | | | 32,744,297 | | | | 34,940,876 | | | | 25,894,952 | | | | 15,701,629 | | | | 226,689,740 | | | | 231,904,615 | |
Non-current provisions for employee benefits | | | 22,491,428 | | | | 21,548,342 | | | | 181,809,224 | | | | 163,123,897 | | | | 1,973,602 | | | | 2,598,235 | | | | 206,274,254 | | | | 187,270,474 | |
Other non-current non-financial liabilities | | | 17,730,977 | | | | 18,698,412 | | | | 1,354,840 | | | | 1,402,580 | | | | — | | | | — | | | | 19,085,817 | | | | 20,100,992 | |
EQUITY | | | 1,983,331,321 | | | | 3,996,837,284 | | | | 1,904,525,584 | | | | 2,926,808,566 | | | | 1,419,139,848 | | | | 1,266,162,530 | | | | 5,306,996,753 | | | | 8,189,808,380 | |
Equity attributable to shareholders of Enersis Américas | | | 1,983,331,321 | | | | 3,996,837,284 | | | | 1,904,525,584 | | | | 2,926,808,566 | | | | 1,419,139,848 | | | | 1,266,162,530 | | | | 3,746,641,560 | | | | 6,026,149,285 | |
Issued capital | | | 630,932,811 | | | | 1,476,722,861 | | | | 546,990,658 | | | | 860,651,565 | | | | 2,397,415,541 | | | | 3,467,073,560 | | | | 3,575,339,010 | | | | 5,804,447,986 | |
Retained earnings | | | 307,263,249 | | | | 2,358,601,470 | | | | 83,849,233 | | | | 1,414,711,314 | | | | 1,757,080,246 | | | | (392,651,261 | ) | | | 2,148,192,728 | | | | 3,380,661,523 | |
Share premium | | | 25,722,352 | | | | 206,058,198 | | | | 3,022,632 | | | | 3,547,484 | | | | (28,744,984 | ) | | | (209,605,682 | ) | | | — | | | | — | |
Other reserves | | | 1,019,412,909 | | | | (44,545,245 | ) | | | 1,270,663,061 | | | | 647,898,203 | | | | (2,706,610,955 | ) | | | (1,598,654,087 | ) | | | (1,976,890,178 | ) | | | (3,158,960,224 | ) |
Non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,560,355,193 | | | | 2,163,659,095 | |
Total Liabilities and Equity | | | 4,226,313,791 | | | | 8,045,231,691 | | | | 5,222,430,121 | | | | 6,324,944,614 | | | | 1,269,713,689 | | | | 1,078,978,086 | | | | 10,718,457,601 | | | | 15,449,154,391 | |
The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services.
The accompanying notes are an integral part of these interim consolidated financial statements
M-141
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Generation | | | Distribution | | | Holdings and Eliminations | | | Total | |
STATEMENT OF INCOME | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
REVENUES AND OTHER OPERATING INCOME | | | 969,260,192 | | | | 782,231,336 | | | | 1,828,975,868 | | | | 1,971,661,375 | | | | (232,908,841 | ) | | | (154,107,091 | ) | | | 2,565,327,219 | | | | 2,599,785,620 | |
Revenues | | | 926,132,174 | | | | 755,726,989 | | | | 1,678,738,295 | | | | 1,724,669,621 | | | | (232,167,074 | ) | | | (153,988,048 | ) | | | 2,372,703,395 | | | | 2,326,408,562 | |
Energy sales | | | 807,937,306 | | | | 671,186,126 | | | | 1,522,691,254 | | | | 1,578,347,283 | | | | (213,688,574 | ) | | | (136,736,428 | ) | | | 2,116,939,986 | | | | 2,112,796,981 | |
Other sales | | | 13,293,920 | | | | 8,653,669 | | | | 1,080,801 | | | | 8,333,679 | | | | 6,051,856 | | | | — | | | | 20,426,577 | | | | 16,987,348 | |
Other services rendered | | | 104,900,948 | | | | 75,887,194 | | | | 154,966,240 | | | | 137,988,659 | | | | (24,530,356 | ) | | | (17,251,620 | ) | | | 235,336,832 | | | | 196,624,233 | |
Other operating income | | | 43,128,018 | | | | 26,504,347 | | | | 150,237,573 | | | | 246,991,754 | | | | (741,767 | ) | | | (119,043 | ) | | | 192,623,824 | | | | 273,377,058 | |
RAW MATERIALS AND CONSUMABLES USED | | | (396,167,557 | ) | | | (273,876,633 | ) | | | (1,094,378,616 | ) | | | (1,236,352,701 | ) | | | 236,748,349 | | | | 155,607,501 | | | | (1,253,797,824 | ) | | | (1,354,621,833 | ) |
Energy purchases | | | (137,046,640 | ) | | | (75,244,552 | ) | | | (871,898,398 | ) | | | (1,017,232,934 | ) | | | 227,993,598 | | | | 143,785,070 | | | | (780,951,440 | ) | | | (948,692,416 | ) |
Fuel consumption | | | (154,503,794 | ) | | | (110,649,904 | ) | | | — | | | | — | | | | — | | | | — | | | | (154,503,794 | ) | | | (110,649,904 | ) |
Transportation expense | | | (67,464,341 | ) | | | (60,679,168 | ) | | | (73,242,508 | ) | | | (79,872,755 | ) | | | 12,985,943 | | | | 12,902,335 | | | | (127,720,906 | ) | | | (127,649,588 | ) |
Other miscellaneous supplies and services | | | (37,152,782 | ) | | | (27,303,009 | ) | | | (149,237,710 | ) | | | (139,247,012 | ) | | | (4,231,192 | ) | | | (1,079,904 | ) | | | (190,621,684 | ) | | | (167,629,925 | ) |
CONTRIBUTION MARGIN | | | 573,092,635 | | | | 508,354,703 | | | | 734,597,252 | | | | 735,308,674 | | | | 3,839,508 | | | | 1,500,410 | | | | 1,311,529,395 | | | | 1,245,163,787 | |
Other work performed by the entity and capitalized | | | 2,487,670 | | | | 4,845,597 | | | | 25,817,450 | | | | 25,670,457 | | | | 51,591 | | | | 854,162 | | | | 28,356,711 | | | | 31,370,216 | |
Employee benefits expense | | | (47,007,461 | ) | | | (49,599,550 | ) | | | (151,697,956 | ) | | | (179,464,458 | ) | | | (12,059,707 | ) | | | (6,884,547 | ) | | | (210,765,124 | ) | | | (235,948,555 | ) |
Other expenses | | | (50,250,228 | ) | | | (45,774,884 | ) | | | (182,750,344 | ) | | | (204,137,912 | ) | | | (23,847,141 | ) | | | (9,825,657 | ) | | | (256,847,713 | ) | | | (259,738,453 | ) |
GROSS OPERATING RESULT | | | 478,322,616 | | | | 417,825,866 | | | | 425,966,402 | | | | 377,376,761 | | | | (32,015,749 | ) | | | (14,355,632 | ) | | | 872,273,269 | | | | 780,846,995 | |
Depreciation and amortization expenses | | | (70,986,992 | ) | | | (70,921,230 | ) | | | (85,485,106 | ) | | | (87,702,205 | ) | | | 53,459 | | | | 214,991 | | | | (156,418,639 | ) | | | (158,408,444 | ) |
Impairment losses (reversal of impairment losses) recognized in profit or loss | | | (1,006,981 | ) | | | 211,925 | | | | (24,304,775 | ) | | | (21,267,738 | ) | | | (46,049 | ) | | | (49 | ) | | | (25,357,805 | ) | | | (21,055,862 | ) |
OPERATING INCOME | | | 406,328,643 | | | | 347,116,561 | | | | 316,176,521 | | | | 268,406,818 | | | | (32,008,339 | ) | | | (14,140,690 | ) | | | 690,496,825 | | | | 601,382,689 | |
FINANCIAL RESULTS | | | (47,944,751 | ) | | | (38,186,345 | ) | | | (148,793,248 | ) | | | (30,181,814 | ) | | | 18,057,608 | | | | 10,043,568 | | | | (178,680,391 | ) | | | (58,324,591 | ) |
Financial income | | | 20,940,073 | | | | 15,980,312 | | | | 54,784,633 | | | | 103,692,602 | | | | 18,544,352 | | | | 15,726,015 | | | | 94,269,058 | | | | 135,398,929 | |
Cash and cash equivalents | | | 18,268,403 | | | | 15,247,244 | | | | 10,677,650 | | | | 5,228,447 | | | | 18,244,281 | | | | 15,694,764 | | | | 47,190,334 | | | | 36,170,455 | |
Other financial income | | | 2,671,670 | | | | 733,068 | | | | 44,106,983 | | | | 98,464,155 | | | | 300,071 | | | | 31,251 | | | | 47,078,724 | | | | 99,228,474 | |
Financial costs | | | (84,638,329 | ) | | | (46,332,387 | ) | | | (199,257,925 | ) | | | (133,721,547 | ) | | | 10,173,373 | | | | (4,980,811 | ) | | | (273,722,881 | ) | | | (185,034,745 | ) |
Bank borrowings | | | (9,265,915 | ) | | | (8,938,844 | ) | | | (15,895,862 | ) | | | (9,511,580 | ) | | | (104 | ) | | | (73 | ) | | | (25,161,881 | ) | | | (18,450,497 | ) |
Secured and unsecured obligations | | | (47,521,464 | ) | | | (36,301,199 | ) | | | (44,717,140 | ) | | | (48,011,492 | ) | | | (7,017,175 | ) | | | (6,525,835 | ) | | | (99,255,779 | ) | | | (90,838,526 | ) |
Other | | | (27,850,950 | ) | | | (1,092,344 | ) | | | (138,644,923 | ) | | | (76,198,475 | ) | | | 17,190,652 | | | | 1,545,097 | | | | (149,305,221 | ) | | | (75,745,722 | ) |
Profit (loss) from indexed assets and liabilities | | | — | | | | — | | | | — | | | | — | | | | (419,802 | ) | | | (3,105,519 | ) | | | (419,802 | ) | | | (3,105,519 | ) |
Foreign currency exchange differences | | | 15,753,505 | | | | (7,834,270 | ) | | | (4,319,956 | ) | | | (152,869 | ) | | | (10,240,315 | ) | | | 2,403,883 | | | | 1,193,234 | | | | (5,583,256 | ) |
Positives | | | 65,047,988 | | | | 8,991,485 | | | | 24,275,628 | | | | 1,867,795 | | | | 31,844,620 | | | | 24,606,532 | | | | 121,168,236 | | | | 35,465,812 | |
Negatives | | | (49,294,483 | ) | | | (16,825,755 | ) | | | (28,595,584 | ) | | | (2,020,664 | ) | | | (42,084,935 | ) | | | (22,202,649 | ) | | | (119,975,002 | ) | | | (41,049,068 | ) |
Share of profit of associates and joint venturesaccounted for using the equity method | | | 683,229 | | | | 1,971,204 | | | | 1,124,766 | | | | 869,965 | | | | (220,237 | ) | | | (68,844 | ) | | | 1,587,758 | | | | 2,772,325 | |
Other gains (losses) | | | 263,400 | | | | 63,206 | | | | (24,758 | ) | | | 571,671 | | | | 6,264 | | | | — | | | | 244,906 | | | | 634,877 | |
Gain (loss) from other investments | | | 54,011 | | | | — | | | | — | | | | — | | | | 265 | | | | — | | | | 54,276 | | | | — | |
Gain (loss) from the sale of property, plant and equipment | | | 209,389 | | | | 63,206 | | | | (24,758 | ) | | | 571,671 | | | | 5,999 | | | | — | | | | 190,630 | | | | 634,877 | |
Income before tax | | | 359,330,521 | | | | 310,964,626 | | | | 168,483,281 | | | | 239,666,640 | | | | (14,164,704 | ) | | | (4,165,966 | ) | | | 513,649,098 | | | | 546,465,300 | |
Income tax | | | (132,169,155 | ) | | | (106,167,981 | ) | | | (57,752,153 | ) | | | (65,091,665 | ) | | | 28,670,662 | | | | (11,423,461 | ) | | | (161,250,646 | ) | | | (182,683,107 | ) |
Net income from continuing operations | | | 227,161,366 | | | | 204,796,645 | | | | 110,731,128 | | | | 174,574,975 | | | | 14,505,958 | | | | (15,589,427 | ) | | | 352,398,452 | | | | 363,782,193 | |
Income from discontinued operations | | | — | | | | | | | | — | | | | | | | | 115,130,387 | | | | 97,358,857 | | | | 115,130,387 | | | | 97,358,857 | |
Net income from continuing operations | | | 227,161,366 | | | | 204,796,645 | | | | 110,731,128 | | | | 174,574,975 | | | | 129,636,345 | | | | 81,769,430 | | | | 467,528,839 | | | | 461,141,050 | |
Net income attributable to: | | | 227,161,366 | | | | 204,796,645 | | | | 110,731,128 | | | | 174,574,975 | | | | 129,636,345 | | | | 81,769,430 | | | | 467,528,839 | | | | 461,141,050 | |
Shareholders of Enersis Américas | | | | | | | | | | | | | | | | | | | | | | | | | | | 268,568,018 | | | | 288,007,544 | |
Non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | 198,960,821 | | | | 173,133,506 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Generation | | | Distribution | | | Holdings and Eliminations | | | Total | |
STATEMENT OF CASH FLOWS | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash flow from (used in) operating activities | | | 422,787,692 | | | | 446,615,594 | | | | 364,430,574 | | | | 304,808,740 | | | | (62,495,843 | ) | | | (60,515,771 | ) | | | 724,722,423 | | | | 690,908,563 | |
Cash flow from (used in) investing activities | | | (116,110,762 | ) | | | (345,510,289 | ) | | | (215,358,886 | ) | | | (345,183,919 | ) | | | (46,386,177 | ) | | | 3,390,877 | | | | (377,855,825 | ) | | | (687,303,331 | ) |
Cash flow from (used in) financing activities | | | (320,141,778 | ) | | | (412,816,002 | ) | | | (84,848,371 | ) | | | (134,344,518 | ) | | | (160,510,628 | ) | | | (185,022,564 | ) | | | (565,500,777 | ) | | | (732,183,084 | ) |
The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services.
The accompanying notes are an integral part of these interim consolidated financial statements
M-142
31.3 Segment information by country
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
ASSETS | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT ASSETS | | | 1,098,033,328 | | | | 7,206,153,017 | | | | 364,112,868 | | | | 335,086,963 | | | | 957,756,718 | | | | 790,909,682 | | | | 342,515,929 | | | | 372,444,839 | | | | 274,711,525 | | | | 246,261,307 | | | | (193,854,681 | ) | | | -1,037,294,098 | | | | 2,843,275,687 | | | | 7,913,561,710 | |
Cash and cash equivalents | | | 641,556,361 | | | | 842,075,831 | | | | 79,914,504 | | | | 46,181,049 | | | | 216,966,974 | | | | 91,204,686 | | | | 125,554,396 | | | | 156,927,518 | | | | 49,577,384 | | | | 48,774,260 | | | | — | | | | — | | | | 1,113,569,619 | | | | 1,185,163,344 | |
Other current financial assets | | | 106,612,074 | | | | 16,360,472 | | | | 293,728 | | | | 694,177 | | | | 32,839,126 | | | | 48,170,095 | | | | 2,875,974 | | | | 3,037,702 | | | | 7 | | | | — | | | | — | | | | — | | | | 142,620,909 | | | | 68,262,446 | |
Other current non-financial assets | | | 45,145 | | | | 41,022 | | | | 1,988,550 | | | | 2,763,894 | | | | 71,334,807 | | | | 80,268,243 | | | | 5,567,193 | | | | 9,724,564 | | | | 10,904,504 | | | | 9,191,334 | | | | — | | | | — | | | | 89,840,199 | | | | 101,989,057 | |
Trade and other current receivables | | | 1,385,617 | | | | 729,821 | | | | 246,035,456 | | | | 216,550,824 | | | | 584,881,640 | | | | 536,725,492 | | | | 174,636,059 | | | | 179,304,792 | | | | 181,413,508 | | | | 154,034,146 | | | | 769,398 | | | | 786,492 | | | | 1,189,121,678 | | | | 1,088,131,567 | |
Current accounts receivable from related parties | | | 294,318,785 | | | | 72,105,375 | | | | 20,756,445 | | | | 24,224,813 | | | | 19,647,291 | | | | 19,580,577 | | | | 1,808,884 | | | | 2,063,025 | | | | 2,595,585 | | | | 1,292,410 | | | | (194,624,079 | ) | | | -115,699,270 | | | | 144,502,911 | | | | 3,566,930 | |
Inventories | | | 60,532 | | | | — | | | | 12,289,590 | | | | 40,147,347 | | | | 1,825,756 | | | | 900,446 | | | | 31,798,742 | | | | 21,381,902 | | | | 29,922,885 | | | | 32,628,202 | | | | — | | | | — | | | | 75,897,505 | | | | 95,057,897 | |
Current tax assets | | | 54,054,814 | | | | 28,523,295 | | | | 2,834,595 | | | | 4,524,859 | | | | 30,261,124 | | | | 14,060,143 | | | | 274,681 | | | | 5,336 | | | | 297,652 | | | | 340,955 | | | | — | | | | — | | | | 87,722,866 | | | | 47,454,588 | |
Non-current assets or disposal groups held for sale or for distribution to owners | | | — | | | | 6,246,317,201 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | -922,381,320 | | | | — | | | | 5,323,935,881 | |
NON-CURRENT ASSETS | | | 4,452,938,540 | | | | 4,419,757,344 | | | | 895,304,822 | | | | 989,117,985 | | | | 2,368,700,958 | | | | 2,026,630,282 | | | | 2,729,105,607 | | | | 2,655,603,106 | | | | 1,604,590,611 | | | | 1,626,705,797 | | | | (4,175,458,624 | ) | | | -4,182,221,833 | | | | 7,875,181,914 | | | | 7,535,592,681 | |
Other non-current financial assets | | | — | | | | — | | | | 758,276 | | | | 21,751 | | | | 607,480,881 | | | | 488,876,852 | | | | 1,498,113 | | | | 616,296 | | | | 1,699 | | | | 13,305 | | | | — | | | | — | | | | 609,738,969 | | | | 489,528,204 | |
Other non-current non-financial assets | | | 9,807,779 | | | | 9,809,121 | | | | 1,438,380 | | | | 3,927,495 | | | | 74,067,256 | | | | 60,707,204 | | | | 3,525,858 | | | | 3,380,076 | | | | — | | | | — | | | | (216,768 | ) | | | -261,188 | | | | 88,622,505 | | | | 77,562,708 | |
Trade and other non-current receivables | | | — | | | | — | | | | 286,272,391 | | | | 307,327,055 | | | | 45,864,425 | | | | 81,551,731 | | | | 17,991,745 | | | | 9,817,078 | | | | — | | | | — | | | | — | | | | — | | | | 350,128,561 | | | | 398,695,864 | |
Non-current accounts receivable from related parties | | | — | | | | — | | | | 418,476 | | | | 355,485 | | | | 35,971,684 | | | | 34,884,531 | | | | — | | | | — | | | | — | | | | — | | | | (36,119,462 | ) | | | -34,884,531 | | | | 270,698 | | | | 355,485 | |
Investment accounted for using the equity method | | | 4,414,876,317 | | | | 4,392,452,234 | | | | 26,165,967 | | | | 33,278,110 | | | | — | | | | — | | | | 30,520,355 | | | | 29,497,710 | | | | 85,382,341 | | | | 78,272,852 | | | | (4,525,703,287 | ) | | | -4,502,540,461 | | | | 31,241,693 | | | | 30,960,445 | |
Intangible assets other than goodwill | | | — | | | | — | | | | 1,435,420 | | | | 1,901,334 | | | | 1,080,178,260 | | | | 910,420,453 | | | | 40,417,828 | | | | 36,607,957 | | | | 31,422,660 | | | | 32,469,528 | | | | — | | | | — | | | | 1,153,454,168 | | | | 981,399,272 | |
Goodwill | | | — | | | | — | | | | 866,444 | | | | 1,070,609 | | | | 87,691,291 | | | | 76,703,162 | | | | 4,345,042 | | | | 4,285,457 | | | | — | | | | 6,675,472 | | | | 386,580,893 | | | | 355,464,347 | | | | 479,483,670 | | | | 444,199,047 | |
Property, plant and equipment | | | — | | | | | | | | 577,477,465 | | | | 640,616,088 | | | | 348,162,718 | | | | 307,829,742 | | | | 2,611,383,364 | | | | 2,545,846,163 | | | | 1,487,783,911 | | | | 1,509,274,640 | | | | — | | | | — | | | | 5,024,807,458 | | | | 5,003,566,633 | |
Propiedad de inversión | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Deferred tax assets | | | 28,254,444 | | | | 17,495,989 | | | | 472,003 | | | | 620,058 | | | | 89,284,443 | | | | 65,656,607 | | | | 19,423,302 | | | | 25,552,369 | | | | — | | | | — | | | | — | | | | — | | | | 137,434,192 | | | | 109,325,023 | |
TOTAL ASSETS | | | 5,550,971,868 | | | | 11,625,910,361 | | | | 1,259,417,690 | | | | 1,324,204,948 | | | | 3,326,457,676 | | | | 2,817,539,964 | | | | 3,071,621,536 | | | | 3,028,047,945 | | | | 1,879,302,136 | | | | 1,872,967,104 | | | | (4,369,313,305 | ) | | | (5,219,515,931 | ) | | | 10,718,457,601 | | | | 15,449,154,391 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Line of business | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
LIABILITIES AND EQUITY | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT LIABILITIES | | | 273,360,061 | | | | 2,214,708,056 | | | | 687,778,588 | | | | 650,930,971 | | | | 716,644,974 | | | | 649,275,989 | | | | 665,677,116 | | | | 589,400,597 | | | | 293,697,644 | | | | 313,823,925 | | | | (173,394,829 | ) | | | 87,241,262 | | | | 2,463,763,554 | | | | 4,505,380,800 | |
Other current financial liabilities | | | 257,785,614 | | | | 251,988,261 | | | | 25,873,566 | | | | 30,883,517 | | | | 188,729,214 | | | | 136,422,798 | | | | 263,176,964 | | | | 170,601,821 | | | | 83,855,148 | | | | 97,977,111 | | | | — | | | | — | | | | 819,420,506 | | | | 687,873,508 | |
Trade and other current payables | | | 7,846,918 | | | | 30,630,264 | | | | 551,797,170 | | | | 524,765,510 | | | | 417,659,269 | | | | 438,614,827 | | | | 273,023,379 | | | | 258,880,100 | | | | 145,943,233 | | | | 149,516,849 | | | | 585,286 | | | | 50,416,657 | | | | 1,396,855,255 | | | | 1,452,824,207 | |
Current accounts payable to related parties | | | 7,026,121 | | | | 37,738,690 | | | | 22,737,206 | | | | 23,671,742 | | | | 87,093,901 | | | | 50,826,174 | | | | 87,851,964 | | | | 30,878,126 | | | | 9,402,119 | | | | 8,587,452 | | | | (173,980,115 | ) | | | -41,804,676 | | | | 40,131,196 | | | | 109,897,508 | |
Other current provisions | | | 701,408 | | | | 3,595 | | | | 46,360,529 | | | | 30,169,043 | | | | 1,241,285 | | | | 2,144,014 | | | | 37,908,157 | | | | 77,759,932 | | | | 16,856,981 | | | | 17,222,592 | | | | — | | | | — | | | | 103,068,360 | | | | 127,299,176 | |
Current tax liabilities | | | — | | | | 27,324,425 | | | | 41,010,117 | | | | 41,441,159 | | | | 17,823,240 | | | | 19,959,622 | | | | 2,489,062 | | | | 49,992,270 | | | | 7,545,565 | | | | 3,890,484 | | | | — | | | | — | | | | 68,867,984 | | | | 142,607,960 | |
Provisiones por beneficios a los empleados corrientes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Other current non-financial liabilities | | | — | | | | — | | | | — | | | | — | | | | 4,098,065 | | | | 1,308,554 | | | | 1,227,590 | | | | 1,288,348 | | | | 30,094,598 | | | | 36,629,437 | | | | — | | | | — | | | | 35,420,253 | | | | 39,226,339 | |
Liabilities associated with disposal groups held for sale or for distribution to owners | | | — | | | | 1,867,022,821 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | 78,629,281 | | | | — | | | | 1,945,652,102 | |
NON-CURRENT LIABILITIES | | | 40,710,689 | | | | 25,261,654 | | | | 331,988,488 | | | | 393,937,987 | | | | 901,464,912 | | | | 725,609,705 | | | | 1,190,551,193 | | | | 1,113,128,603 | | | | 539,771,878 | | | | 555,256,672 | | | | (56,789,866 | ) | | | -59,229,410 | | | | 2,947,697,294 | | | | 2,753,965,211 | |
Other non-current financial liabilities | | | 20,792,837 | | | | 22,163,958 | | | | 31,434,503 | | | | 38,637,260 | | | | 501,472,539 | | | | 424,551,031 | | | | 1,065,991,193 | | | | 1,012,352,174 | | | | 344,697,177 | | | | 349,592,169 | | | | — | | | | — | | | | 1,964,388,249 | | | | 1,847,296,592 | |
Trade and other non-current payables | | | — | | | | — | | | | 200,878,280 | | | | 249,256,884 | | | | 84,600,336 | | | | 25,765,233 | | | | — | | | | — | | | | 7,991,597 | | | | 8,522,137 | | | | 6,222 | | | | — | | | | 293,476,435 | | | | 283,544,254 | |
Non-current account payables to related parties | | | — | | | | — | | | | 36,493,203 | | | | 35,630,861 | | | | 20,302,885 | | | | 23,598,549 | | | | — | | | | — | | | | — | | | | — | | | | (56,796,088 | ) | | | -59,229,410 | | | | — | | | | — | |
Other long-term provisions | | | — | | | | — | | | | 10,964,097 | | | | 10,544,604 | | | | 162,208,870 | | | | 132,216,036 | | | | 60,124,819 | | | | 36,538,802 | | | | 4,485,013 | | | | 4,548,842 | | | | — | | | | — | | | | 237,782,799 | | | | 183,848,284 | |
Deferred tax liabilities | | | 17,944,251 | | | | — | | | | 39,951,085 | | | | 46,358,947 | | | | 7,950,701 | | | | 15,701,628 | | | | — | | | | — | | | | 160,843,703 | | | | 169,844,040 | | | | — | | | | — | | | | 226,689,740 | | | | 231,904,615 | |
Non-current provisions for employee benefits | | | 1,973,601 | | | | 3,097,696 | | | | 12,267,320 | | | | 13,509,431 | | | | 124,929,581 | | | | 103,777,228 | | | | 64,435,181 | | | | 64,237,627 | | | | 2,668,571 | | | | 2,648,492 | | | | — | | | | — | | | | 206,274,254 | | | | 187,270,474 | |
Other non-current non-financial liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 19,085,817 | | | | 20,100,992 | | | | — | | | | — | | | | 19,085,817 | | | | 20,100,992 | |
EQUITY | | | 5,236,901,118 | | | | 9,385,940,651 | | | | 239,650,614 | | | | 279,335,990 | | | | 1,708,347,790 | | | | 1,442,654,270 | | | | 1,215,393,227 | | | | 1,325,518,745 | | | | 1,045,832,614 | | | | 1,003,886,507 | | | | (4,139,128,610 | ) | | | -5,247,527,783 | | | | 5,306,996,753 | | | | 8,189,808,380 | |
Equity attributable to shareholders of Enersis Américas | | | 5,236,901,118 | | | | 9,385,940,651 | | | | 239,650,614 | | | | 279,335,990 | | | | 1,708,347,790 | | | | 1,442,654,270 | | | | 1,215,393,227 | | | | 1,325,518,745 | | | | 1,045,832,614 | | | | 1,003,886,507 | | | | (4,139,128,610 | ) | | | -5,247,527,783 | | | | 3,746,641,560 | | | | 6,026,149,285 | |
Issued capital | | | 4,492,066,476 | | | | 8,275,947,660 | | | | 127,593,057 | | | | 157,658,399 | | | | 286,426,965 | | | | 216,661,867 | | | | 151,529,364 | | | | 149,451,431 | | | | 467,938,663 | | | | 484,427,384 | | | | (1,950,215,515 | ) | | | -3,479,698,755 | | | | 3,575,339,010 | | | | 5,804,447,986 | |
Retained earnings | | | 1,780,405,956 | | | | 3,903,767,587 | | | | 8,085,659 | | | | 24,530,244 | | | | 133,724,157 | | | | 144,278,288 | | | | 119,673,076 | | | | 322,708,452 | | | | 67,639,924 | | | | 66,656,282 | | | | 38,663,956 | | | | -1,081,279,330 | | | | 2,148,192,728 | | | | 3,380,661,523 | |
Share premium | | | 120,709,147 | | | | 206,574,859 | | | | — | | | | — | | | | 612,277,063 | | | | 535,555,881 | | | | 28,697,033 | | | | 2,981,182 | | | | 47,952 | | | | 49,641 | | | | (761,731,195 | ) | | | -745,161,563 | | | | — | | | | — | |
Acciones propias en cartera | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Otras participaciones en el patrimonio | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Other reserves | | | (1,156,280,461 | ) | | | -3,000,349,455 | | | | 103,971,898 | | | | 97,147,347 | | | | 675,919,605 | | | | 546,158,234 | | | | 915,493,754 | | | | 850,377,680 | | | | 510,206,075 | | | | 452,753,200 | | | | (1,465,845,856 | ) | | | 58,611,865 | | | | (1,976,890,178 | ) | | | (3,158,960,224 | ) |
Non-controlling interests | | | — | | | | | | | | — | | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,560,355,193 | | | | 2,163,659,095 | |
Total Liabilities and Equity | | | 5,550,971,868 | | | | 11,625,910,361 | | | | 1,259,417,690 | | | | 1,324,204,948 | | | | 3,326,457,676 | | | | 2,817,539,964 | | | | 3,071,621,536 | | | | 3,028,047,945 | | | | 1,879,302,136 | | | | 1,872,967,104 | | | | (4,369,313,305 | ) | | | (5,219,515,931 | ) | | | 10,718,457,601 | | | | 15,449,154,391 | |
| The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-143
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
STATEMENT OF INCOME | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
REVENUES AND OTHER OPERATING INCOME | | | 6,484,181 | | | | 1,414,718 | | | | 457,203,226 | | | | 385,157,746 | | | | 822,833,965 | | | | 1,072,364,638 | | | | 798,583,141 | | | | 728,312,497 | | | | 480,217,367 | | | | 413,978,086 | | | | 5,339 | | | | (1,442,065 | ) | | | 2,565,327,219 | | | | 2,599,785,620 | |
Revenues | | | 6,279,244 | | | | 1,414,718 | | | | 407,083,395 | | | | 208,810,620 | | | | 689,100,517 | | | | 980,144,082 | | | | 791,982,393 | | | | 725,655,415 | | | | 478,257,846 | | | | 411,803,905 | | | | — | | | | (1,420,178 | ) | | | 2,372,703,395 | | | | 2,326,408,562 | |
Energy sales | | | — | | | | — | | | | 345,002,347 | | | | 182,621,520 | | | | 624,466,388 | | | | 900,818,442 | | | | 724,109,685 | | | | 656,764,668 | | | | 423,361,566 | | | | 372,592,351 | | | | — | | | | — | | | | 2,116,939,986 | | | | 2,112,796,981 | |
Other sales | | | 6,051,856 | | | | — | | | | 95,797 | | | | 178,877 | | | | 672,377 | | | | 6,176,035 | | | | 5,019,434 | | | | 3,100,235 | | | | 8,587,113 | | | | 7,532,201 | | | | — | | | | — | | | | 20,426,577 | | | | 16,987,348 | |
Other services rendered | | | 227,388 | | | | 1,414,718 | | | | 61,985,251 | | | | 26,010,223 | | | | 63,961,752 | | | | 73,149,605 | | | | 62,853,274 | | | | 65,790,512 | | | | 46,309,167 | | | | 31,679,353 | | | | — | | | | (1,420,178 | ) | | | 235,336,832 | | | | 196,624,233 | |
Other operating income | | | 204,937 | | | | — | | | | 50,119,831 | | | | 176,347,126 | | | | 133,733,448 | | | | 92,220,556 | | | | 6,600,748 | | | | 2,657,082 | | | | 1,959,521 | | | | 2,174,181 | | | | 5,339 | | | | (21,887 | ) | | | 192,623,824 | | | | 273,377,058 | |
RAW MATERIALS AND CONSUMABLES USED | | | (2,833,924 | ) | | | — | | | | (182,412,126 | ) | | | (110,709,446 | ) | | | (479,079,557 | ) | | | (735,028,048 | ) | | | (347,413,697 | ) | | | (301,717,082 | ) | | | (242,058,520 | ) | | | (207,167,257 | ) | | | — | | | | — | | | | (1,253,797,824 | ) | | | (1,354,621,833 | ) |
Energy purchases | | | — | | | | — | | | | (138,787,056 | ) | | | (79,938,838 | ) | | | (290,510,228 | ) | | | (559,400,494 | ) | | | (210,441,054 | ) | | | (185,350,114 | ) | | | (142,233,600 | ) | | | (125,562,157 | ) | | | 1,020,498 | | | | 1,559,187 | | | | (780,951,440 | ) | | | (948,692,416 | ) |
Fuel consumption | | | — | | | | — | | | | (38,886,502 | ) | | | (24,068,591 | ) | | | (27,279,974 | ) | | | (26,673,340 | ) | | | (35,320,776 | ) | | | (19,305,972 | ) | | | (53,016,542 | ) | | | (40,602,001 | ) | | | — | | | | — | | | | (154,503,794 | ) | | | (110,649,904 | ) |
Transportation expense | | | — | | | | — | | | | (893,446 | ) | | | (1,232,077 | ) | | | (36,033,126 | ) | | | (42,743,497 | ) | | | (65,735,465 | ) | | | (62,225,011 | ) | | | (24,038,371 | ) | | | (19,889,816 | ) | | | (1,020,498 | ) | | | (1,559,187 | ) | | | (127,720,906 | ) | | | (127,649,588 | ) |
Other miscellaneous supplies and services | | | (2,833,924 | ) | | | — | | | | (3,845,122 | ) | | | (5,469,940 | ) | | | (125,256,229 | ) | | | (106,210,717 | ) | | | (35,916,402 | ) | | | (34,835,985 | ) | | | (22,770,007 | ) | | | (21,113,283 | ) | | | — | | | | — | | | | (190,621,684 | ) | | | (167,629,925 | ) |
CONTRIBUTION MARGIN | | | 3,650,257 | | | | 1,414,718 | | | | 274,791,100 | | | | 274,448,300 | | | | 343,754,408 | | | | 337,336,590 | | | | 451,169,444 | | | | 426,595,415 | | | | 238,158,847 | | | | 206,810,829 | | | | 5,339 | | | | (1,442,065 | ) | | | 1,311,529,395 | | | | 1,245,163,787 | |
Other work performed by the entity and capitalized | | | — | | | | — | | | | 14,536,775 | | | | 17,788,412 | | | | 7,676,270 | | | | 5,439,738 | | | | 3,806,646 | | | | 4,693,295 | | | | 2,337,020 | | | | 2,249,673 | | | | — | | | | 1,199,098 | | | | 28,356,711 | | | | 31,370,216 | |
Employee benefits expense | | | (6,955,999 | ) | | | (2,552,781 | ) | | | (108,924,745 | ) | | | (135,372,589 | ) | | | (46,731,181 | ) | | | (51,726,963 | ) | | | (25,145,302 | ) | | | (26,948,051 | ) | | | (23,007,897 | ) | | | (19,348,171 | ) | | | — | | | | — | | | | (210,765,124 | ) | | | (235,948,555 | ) |
Other expenses | | | (15,332,168 | ) | | | (1,734,704 | ) | | | (60,410,153 | ) | | | (88,822,704 | ) | | | (105,337,437 | ) | | | (93,726,141 | ) | | | (48,100,077 | ) | | | (51,106,773 | ) | | | (27,662,539 | ) | | | (24,591,098 | ) | | | (5,339 | ) | | | 242,967 | | | | (256,847,713 | ) | | | (259,738,453 | ) |
GROSS OPERATING RESULT | | | (18,637,910 | ) | | | (2,872,767 | ) | | | 119,992,977 | | | | 68,041,419 | | | | 199,362,060 | | | | 197,323,224 | | | | 381,730,711 | | | | 353,233,886 | | | | 189,825,431 | | | | 165,121,233 | | | | — | | | | — | | | | 872,273,269 | | | | 780,846,995 | |
Depreciation and amortization expenses | | | (144,304 | ) | | | — | | | | (21,148,606 | ) | | | (20,982,807 | ) | | | (47,236,999 | ) | | | (48,514,488 | ) | | | (48,261,717 | ) | | | (49,888,729 | ) | | | (39,627,013 | ) | | | (39,022,420 | ) | | | — | | | | — | | | | (156,418,639 | ) | | | (158,408,444 | ) |
Impairment losses (reversal of impairment losses) recognized in profit or loss | | | — | | | | — | | | | (2,613,582 | ) | | | (1,165,193 | ) | | | (20,086,104 | ) | | | (19,429,951 | ) | | | (1,451,524 | ) | | | 422,086 | | | | (1,206,595 | ) | | | (882,804 | ) | | | — | | | | — | | | | (25,357,805 | ) | | | (21,055,862 | ) |
OPERATING INCOME | | | (18,782,214 | ) | | | (2,872,767 | ) | | | 96,230,789 | | | | 45,893,419 | | | | 132,038,957 | | | | 129,378,785 | | | | 332,017,470 | | | | 303,767,243 | | | | 148,991,823 | | | | 125,216,009 | | | | — | | | | — | | | | 690,496,825 | | | | 601,382,689 | |
FINANCIAL RESULTS | | | (3,929,516 | ) | | | (839,987 | ) | | | (67,041,510 | ) | | | 1,572,968 | | | | (30,638,388 | ) | | | (6,105,581 | ) | | | (64,757,421 | ) | | | (30,372,279 | ) | | | (12,313,556 | ) | | | (16,849,207 | ) | | | — | | | | (5,730,505 | ) | | | (178,680,391 | ) | | | (58,324,591 | ) |
Financial income | | | 16,894,747 | | | | 11,225,524 | | | | 19,573,610 | | | | 60,942,687 | | | | 48,967,330 | | | | 57,739,264 | | | | 7,933,457 | | | | 4,398,642 | | | | 1,939,209 | | | | 2,424,004 | | | | (1,039,295 | ) | | | (1,331,192 | ) | | | 94,269,058 | | | | 135,398,929 | |
Cash and cash equivalents | | | 16,156,947 | | | | 11,210,371 | | | | 15,021,657 | | | | 9,804,585 | | | | 8,921,262 | | | | 10,823,924 | | | | 6,357,236 | | | | 3,111,120 | | | | 733,232 | | | | 1,220,455 | | | | | | | | | | | | 47,190,334 | | | | 36,170,455 | |
Other financial income | | | 737,800 | | | | 15,153 | | | | 4,551,953 | | | | 51,138,102 | | | | 40,046,068 | | | | 46,915,340 | | | | 1,576,221 | | | | 1,287,522 | | | | 1,205,977 | | | | 1,203,549 | | | | (1,039,295 | ) | | | (1,331,192 | ) | | | 47,078,724 | | | | 99,228,474 | |
Financial costs | | | (9,323,539 | ) | | | (11,126,527 | ) | | | (103,745,062 | ) | | | (53,758,503 | ) | | | (75,215,918 | ) | | | (72,347,768 | ) | | | (73,197,312 | ) | | | (34,942,682 | ) | | | (13,280,345 | ) | | | (14,190,430 | ) | | | 1,039,295 | | | | 1,331,165 | | | | (273,722,881 | ) | | | (185,034,745 | ) |
Bank borrowings | | | (97 | ) | | | — | | | | (1,299,348 | ) | | | (3,671,432 | ) | | | (13,554,167 | ) | | | (8,093,437 | ) | | | (7,474,580 | ) | | | (3,282,656 | ) | | | (2,833,689 | ) | | | (3,402,972 | ) | | | | | | | | | | | (25,161,881 | ) | | | (18,450,497 | ) |
Secured and unsecured obligations | | | (7,017,175 | ) | | | (6,525,836 | ) | | | — | | | | — | | | | (22,982,416 | ) | | | (27,844,783 | ) | | | (60,551,847 | ) | | | (47,795,064 | ) | | | (8,704,341 | ) | | | (8,672,843 | ) | | | | | | | | | | | (99,255,779 | ) | | | (90,838,526 | ) |
Other | | | (2,306,267 | ) | | | (4,600,691 | ) | | | (102,445,714 | ) | | | (50,087,071 | ) | | | (38,679,335 | ) | | | (36,409,548 | ) | | | (5,170,885 | ) | | | 16,135,038 | | | | (1,742,315 | ) | | | (2,114,615 | ) | | | 1,039,295 | | | | 1,331,165 | | | | (149,305,221 | ) | | | (75,745,722 | ) |
Profit (loss) from indexed assets and liabilities | | | (419,802 | ) | | | (3,105,519 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (419,802 | ) | | | (3,105,519 | ) |
Foreign currency exchange differences | | | (11,080,922 | ) | | | 2,166,535 | | | | 17,129,942 | | | | (5,611,216 | ) | | | (4,389,800 | ) | | | 8,502,923 | | | | 506,434 | | | | 171,761 | | | | (972,420 | ) | | | (5,082,781 | ) | | | — | | | | (5,730,478 | ) | | | 1,193,234 | | | | (5,583,256 | ) |
Positives | | | 27,484,563 | | | | 24,624,473 | | | | 41,640,257 | | | | 3,412,498 | | | | 36,998,213 | | | | 21,591,692 | | | | 2,950,144 | | | | 1,179,312 | | | | 16,886,198 | | | | 2,103,631 | | | | (4,791,139 | ) | | | (17,445,794 | ) | | | 121,168,236 | | | | 35,465,812 | |
Negatives | | | (38,565,485 | ) | | | (22,457,938 | ) | | | (24,510,315 | ) | | | (9,023,714 | ) | | | (41,388,013 | ) | | | (13,088,769 | ) | | | (2,443,710 | ) | | | (1,007,551 | ) | | | (17,858,618 | ) | | | (7,186,412 | ) | | | 4,791,139 | | | | 11,715,316 | | | | (119,975,002 | ) | | | (41,049,068 | ) |
Share of profit of associates and joint venturesaccounted for using the equity method | | | (220,237 | ) | | | (68,844 | ) | | | 699,319 | | | | 1,987,351 | | | | — | | | | — | | | | 1,108,676 | | | | 853,818 | | | | — | | | | — | | | | — | | | | — | | | | 1,587,758 | | | | 2,772,325 | |
Other gains (losses) | | | 6,265 | | | | — | | | | 71,308 | | | | — | | | | — | | | | — | | | | 12,195 | | | | 3,607 | | | | 155,138 | | | | 631,270 | | | | — | | | | — | | | | 244,906 | | | | 634,877 | |
Gain (loss) from other investments | | | 265 | | | | — | | | | 54,011 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 54,276 | | | | — | |
Gain (loss) from the sale of property, plant and equipment | | | 6,000 | | | | — | | | | 17,297 | | | | — | | | | — | | | | — | | | | 12,195 | | | | 3,607 | | | | 155,138 | | | | 631,270 | | | | — | | | | — | | | | 190,630 | | | | 634,877 | |
Income before tax | | | (22,925,702 | ) | | | (3,781,598 | ) | | | 29,959,906 | | | | 49,453,738 | | | | 101,400,569 | | | | 123,273,204 | | | | 268,380,920 | | | | 274,252,389 | | | | 136,833,405 | | | | 108,998,072 | | | | — | | | | (5,730,505 | ) | | | 513,649,098 | | | | 546,465,300 | |
Income tax | | | 19,030,143 | | | | (7,106,230 | ) | | | (14,372,146 | ) | | | 2,491,083 | | | | (14,481,933 | ) | | | (38,578,944 | ) | | | (111,088,021 | ) | | | (106,465,264 | ) | | | (40,338,689 | ) | | | (33,023,752 | ) | | | — | | | | — | | | | (161,250,646 | ) | | | (182,683,107 | ) |
Net income from continuing operations | | | (3,895,559 | ) | | | (10,887,828 | ) | | | 15,587,760 | | | | 51,944,821 | | | | 86,918,636 | | | | 84,694,260 | | | | 157,292,899 | | | | 167,787,125 | | | | 96,494,716 | | | | 75,974,320 | | | | — | | | | (5,730,505 | ) | | | 352,398,452 | | | | 363,782,193 | |
Income from discontinued operations | | | 115,130,387 | | | | 97,358,857 | | | | — | | | | — | | | | — | | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | | | | 115,130,387 | | | | 97,358,857 | |
Net income from continuing operations | | | 111,234,828 | | | | 86,471,029 | | | | 15,587,760 | | | | 51,944,821 | | | | 86,918,636 | | | | 84,694,260 | | | | 157,292,899 | | | | 167,787,125 | | | | 96,494,716 | | | | 75,974,320 | | | | — | | | | (5,730,505 | ) | | | 467,528,839 | | | | 461,141,050 | |
Net income attributable to: | | | 111,234,828 | | | | 86,471,029 | | | | 15,587,760 | | | | 51,944,821 | | | | 86,918,636 | | | | 84,694,260 | | | | 157,292,899 | | | | 167,787,125 | | | | 96,494,716 | | | | 75,974,320 | | | | — | | | | (5,730,505 | ) | | | 467,528,839 | | | | 461,141,050 | |
Shareholders of Enersis Américas | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268,568,018 | | | | 288,007,544 | |
Non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198,960,821 | | | | 173,133,506 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
STATEMENT OF CASH FLOWS | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash flow from (used in) operating activities | | | 96,282,891 | | | | 177,840,529 | | | | 98,876,497 | | | | 173,197,278 | | | | 220,706,240 | | | | 79,969,126 | | | | 200,257,652 | | | | 146,115,574 | | | | 106,375,536 | | | | 122,296,149 | | | | 2,223,607 | | | | (8,510,093 | ) | | | 724,722,423 | | | | 690,908,563 | |
Cash flow from (used in) investing activities | | | 15,150,898 | | | | (18,983,538 | ) | | | (45,422,233 | ) | | | (163,528,305 | ) | | | (83,229,777 | ) | | | (102,896,947 | ) | | | (114,360,189 | ) | | | (130,490,569 | ) | | | (51,516,374 | ) | | | (93,756,806 | ) | | | (98,478,150 | ) | | | (177,647,166 | ) | | | (377,855,825 | ) | | | (687,303,331 | ) |
Cash flow from (used in) financing activities | | | (454,590,314 | ) | | | (420,320,786 | ) | | | (6,734,448 | ) | | | (9,161,566 | ) | | | (32,898,909 | ) | | | (37,898,833 | ) | | | (114,826,456 | ) | | | (315,990,546 | ) | | | (52,655,633 | ) | | | (134,892,381 | ) | | | 96,204,983 | | | | 186,081,028 | | | | (565,500,777 | ) | | | (732,183,084 | ) |
| The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-144
31.4 Generation and Transmission, and Distribution by Country
| a) | Generation and transmission |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of Business | | Generation and transmission | |
Country | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | — | | | | 5,216,028,617 | | | | 156,470,151 | | | | 143,791,564 | | | | 148,290,549 | | | | 109,584,185 | | | | 181,057,102 | | | | 172,957,080 | | | | 204,987,705 | | | | 172,786,358 | | | | (37,676,928 | ) | | | -1,840,838,256 | | | | 653,128,579 | | | | 3,974,309,548 | |
Cash and cash equivalents | | | — | | | | 13,726,062 | | | | 26,277,020 | | | | 21,513,878 | | | | 47,996,092 | | | | 22,236,032 | | | | 81,964,786 | | | | 66,939,946 | | | | 23,631,735 | | | | 33,818,918 | | | | — | | | | — | | | | 179,869,633 | | | | 158,234,836 | |
Other current financial assets | | | — | | | | 2,649,187 | | | | — | | | | — | | | | 6,320,450 | | | | 5,824,350 | | | | 2,850,842 | | | | 2,992,716 | | | | 7 | | | | — | | | | — | | | | — | | | | 9,171,299 | | | | 11,466,253 | |
Other current non-financial assets | | | — | | | | 47 | | | | 803,160 | | | | 1,458,900 | | | | 7,990,220 | | | | 11,386,388 | | | | 3,954,834 | | | | 7,812,064 | | | | 4,444,612 | | | | 6,237,667 | | | | — | | | | — | | | | 17,192,826 | | | | 26,895,066 | |
Trade and other current receivables | | | — | | | | 15,361 | | | | 103,768,076 | | | | 91,879,708 | | | | 39,135,264 | | | | 27,816,899 | | | | 68,689,990 | | | | 80,179,914 | | | | 106,046,268 | | | | 81,432,845 | | | | 299,914 | | | | 209,266 | | | | 317,939,512 | | | | 281,533,993 | |
Current accounts receivable from related parties | | | — | | | | 28,482,912 | | | | 20,871,985 | | | | 24,188,529 | | | | 41,085,827 | | | | 40,682,826 | | | | 13,279,704 | | | | 7,299,356 | | | | 49,935,842 | | | | 28,001,327 | | | | (37,976,842 | ) | | | (58,956,778 | ) | | | 87,196,516 | | | | 69,698,172 | |
Inventories | | | — | | | | — | | | | 2,260,514 | | | | 2,707,246 | | | | 21,957 | | | | 19,388 | | | | 10,313,346 | | | | 7,727,748 | | | | 20,908,437 | | | | 23,211,279 | | | | — | | | | — | | | | 33,504,254 | | | | 33,665,661 | |
Current tax assets | | | — | | | | — | | | | 2,489,396 | | | | 2,043,303 | | | | 5,740,739 | | | | 1,618,302 | | | | 3,600 | | | | 5,336 | | | | 20,804 | | | | 84,322 | | | | — | | | | — | | | | 8,254,539 | | | | 3,751,263 | |
| | | | | | | | | | | | | | |
Non-current assets or disposal groups held for sale or for distribution to owners | | | — | | | | 5,171,155,048 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,782,090,744 | ) | | | — | | | | 3,389,064,304 | |
| | | | | | | | | | | | | | |
NON-CURRENT ASSETS | | | — | | | | 34,135 | | | | 460,494,359 | | | | 514,526,563 | | | | 421,318,080 | | | | 377,376,503 | | | | 1,832,067,668 | | | | 1,807,828,818 | | | | 882,256,825 | | | | 903,328,613 | | | | (22,951,720 | ) | | | 467,827,511 | | | | 3,573,185,212 | | | | 4,070,922,143 | |
Other non-current financial assets | | | — | | | | — | | | | — | | | | — | | | | 1 | | | | 1 | | | | 1,489,313 | | | | 612,676 | | | | 1,699 | | | | 13,305 | | | | — | | | | — | | | | 1,491,013 | | | | 625,982 | |
Other non-current non-financial assets | | | — | | | | — | | | | 1,173,860 | | | | 3,600,646 | | | | 5,265,765 | | | | 5,159,456 | | | | 1,130,895 | | | | 1,087,677 | | | | — | | | | — | | | | (216,768 | ) | | | — | | | | 7,353,752 | | | | 9,847,779 | |
Trade and other non-current receivables | | | — | | | | — | | | | 279,442,218 | | | | 301,118,584 | | | | 8,818,852 | | | | 7,390,854 | | | | 9,999,557 | | | | 1,942,063 | | | | — | | | | — | | | | — | | | | — | | | | 298,260,627 | | | | 310,451,501 | |
Non-current accounts receivable from related parties | | | — | | | | — | | | | 147,779 | | | | — | | | | 22,951,719 | | | | 24,422,654 | | | | — | | | | — | | | | — | | | | — | | | | (22,734,952 | ) | | | (24,422,654 | ) | | | 364,546 | | | | — | |
Investment accounted for using the equity method | | | — | | | | — | | | | 1,385,299 | | | | 2,083,893 | | | | 37,190,238 | | | | 32,530,127 | | | | — | | | | — | | | | 48,573,339 | | | | 40,166,814 | | | | — | | | | 403,581,048 | | | | 87,148,876 | | | | 478,361,882 | |
Intangible assets other than goodwill | | | — | | | | — | | | | 32,834 | | | | 44,948 | | | | 2,829,119 | | | | 2,367,312 | | | | 20,986,265 | | | | 20,180,823 | | | | 10,703,705 | | | | 11,072,435 | | | | — | | | | — | | | | 34,551,923 | | | | 33,665,518 | |
Goodwill | | | — | | | | — | | | | 866,444 | | | | 1,070,608 | | | | — | | | | — | | | | 4,345,042 | | | | 4,285,458 | | | | — | | | | 6,675,472 | | | | — | | | | 88,669,117 | | | | 5,211,486 | | | | 100,700,655 | |
Property, plant and equipment | | | — | | | | — | | | | 176,973,922 | | | | 205,987,826 | | | | 320,080,187 | | | | 284,339,062 | | | | 1,778,406,052 | | | | 1,761,539,131 | | | | 822,978,082 | | | | 845,400,587 | | | | — | | | | — | | | | 3,098,438,243 | | | | 3,097,266,606 | |
Deferred tax assets | | | — | | | | 34,135 | | | | 472,003 | | | | 620,058 | | | | 24,182,199 | | | | 21,167,037 | | | | 15,710,544 | | | | 18,180,990 | | | | — | | | | — | | | | — | | | | — | | | | 40,364,746 | | | | 40,002,220 | |
| | | | | | | | | | | | | | |
TOTAL ASSETS | | | — | | | | 5,216,062,752 | | | | 616,964,510 | | | | 658,318,127 | | | | 569,608,629 | | | | 486,960,688 | | | | 2,013,124,770 | | | | 1,980,785,898 | | | | 1,087,244,530 | | | | 1,076,114,971 | | | | (60,628,648 | ) | | | (1,373,010,745 | ) | | | 4,226,313,791 | | | | 8,045,231,691 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-145
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Generation and Transmission | |
Line of business | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
| | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | — | | | | 1,828,533,074 | | | | 233,104,587 | | | | 219,381,678 | | | | 167,512,965 | | | | 126,744,267 | | | | 373,840,305 | | | | 349,716,663 | | | | 146,040,061 | | | | 149,548,832 | | | | (17,041,289 | ) | | | 61,192,354 | | | | 903,456,629 | | | | 2,735,116,868 | |
Other current financial liabilities | | | — | | | | 417,400 | | | | 25,873,566 | | | | 30,356,957 | | | | 4,445,819 | | | | 1,718,719 | | | | 170,793,676 | | | | 135,606,953 | | | | 59,725,302 | | | | 62,170,269 | | | | — | | | | — | | | | 260,838,363 | | | | 230,270,298 | |
Trade and other current payables | | | — | | | | 158,892 | | | | 138,260,477 | | | | 121,997,587 | | | | 56,413,969 | | | | 47,259,646 | | | | 110,587,257 | | | | 89,385,378 | | | | 61,398,943 | | | | 67,063,567 | | | | — | | | | 16,847,277 | | | | 366,660,646 | | | | 342,712,347 | |
Current accounts payable to related parties | | | — | | | | 2,336 | | | | 22,669,782 | | | | 22,841,700 | | | | 85,961,531 | | | | 57,806,281 | | | | 56,384,027 | | | | 22,926,498 | | | | 11,215,479 | | | | 11,770,115 | | | | (17,041,289 | ) | | | (10,778,741 | ) | | | 159,189,530 | | | | 104,568,189 | |
Other current provisions | | | — | | | | — | | | | 5,290,645 | | | | 2,744,275 | | | | — | | | | — | | | | 32,729,329 | | | | 72,379,364 | | | | 6,258,775 | | | | 6,295,715 | | | | — | | | | — | | | | 44,278,749 | | | | 81,419,354 | |
Current tax liabilities | | | — | | | | — | | | | 41,010,117 | | | | 41,441,159 | | | | 17,823,239 | | | | 19,959,621 | | | | 2,489,062 | | | | 28,563,318 | | | | 6,491,590 | | | | 1,153,023 | | | | — | | | | — | | | | 67,814,008 | | | | 91,117,121 | |
Other current non-financial liabilities | | | — | | | | — | | | | — | | | | — | | | | 2,868,407 | | | | — | | | | 856,954 | | | | 855,152 | | | | 949,972 | | | | 1,096,143 | | | | — | | | | — | | | | 4,675,333 | | | | 1,951,295 | |
| | | | | | | | | | | | | | |
Liabilities associated with disposal groups held for sale or for distribution to owners | | | — | | | | 1,827,954,446 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 55,123,818 | | | | — | | | | 1,883,078,264 | |
| | | | | | | | | | | | | | |
NON-CURRENT LIABILITIES | | | — | | | | 199,807 | | | | 186,766,118 | | | | 218,971,414 | | | | 28,516,323 | | | | 34,180,263 | | | | 912,347,449 | | | | 831,187,905 | | | | 255,483,310 | | | | 277,281,858 | | | | (43,587,359 | ) | | | -48,543,708 | | | | 1,339,525,841 | | | | 1,313,277,539 | |
Other non-current financial liabilities | | | — | | | | — | | | | 31,434,503 | | | | 38,637,260 | | | | 3,248,651 | | | | 3,012,998 | | | | 838,685,379 | | | | 781,500,274 | | | | 104,688,319 | | | | 118,684,335 | | | | — | | | | — | | | | 978,056,852 | | | | 941,834,867 | |
Trade and other non-current payables | | | — | | | | — | | | | 75,406,390 | | | | 94,453,409 | | | | 446,247 | | | | 2,911,464 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 75,852,637 | | | | 97,364,873 | |
Non-current account payables to related parties | | | — | | | | — | | | | 36,493,204 | | | | 35,630,861 | | | | 20,302,884 | | | | 23,598,549 | | | | — | | | | — | | | | — | | | | — | | | | (43,587,359 | ) | | | (48,543,708 | ) | | | 13,208,729 | | | | 10,685,702 | |
Other long-term provisions | | | — | | | | — | | | | — | | | | — | | | | 4,518,541 | | | | 4,657,252 | | | | 55,438,367 | | | | 32,991,300 | | | | 4,177,819 | | | | 4,234,681 | | | | — | | | | — | | | | 64,134,727 | | | | 41,883,233 | |
Deferred tax liabilities | | | — | | | | — | | | | 39,951,084 | | | | 46,358,947 | | | | — | | | | — | | | | — | | | | — | | | | 128,099,407 | | | | 134,903,163 | | | | — | | | | — | | | | 168,050,491 | | | | 181,262,110 | |
Non-current provisions for employee benefits | | | — | | | | 199,807 | | | | 3,480,937 | | | | 3,890,937 | | | | — | | | | — | | | | 18,223,703 | | | | 16,696,331 | | | | 786,788 | | | | 761,267 | | | | — | | | | — | | | | 22,491,428 | | | | 21,548,342 | |
Other non-current non-financial liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 17,730,977 | | | | 18,698,412 | | | | — | | | | — | | | | 17,730,977 | | | | 18,698,412 | |
| | | | | | | | | | | | | | |
EQUITY | | | — | | | | 3,387,329,871 | | | | 197,093,805 | | | | 219,965,035 | | | | 373,579,341 | | | | 326,036,158 | | | | 726,937,016 | | | | 799,881,330 | | | | 685,721,159 | | | | 649,284,281 | | | | — | | | | -1,385,659,391 | | | | 1,983,331,321 | | | | 3,996,837,284 | |
Equity attributable to shareholders of Enersis Américas | | | — | | | | 3,387,329,871 | | | | 197,093,805 | | | | 219,965,035 | | | | 373,579,341 | | | | 326,036,158 | | | | 726,937,016 | | | | 799,881,330 | | | | 685,721,159 | | | | 649,284,281 | | | | — | | | | -1,385,659,391 | | | | 1,983,331,321 | | | | 3,996,837,284 | |
Issued capital | | | — | | | | 2,041,622,319 | | | | 67,082,192 | | | | 82,865,510 | | | | 103,090,397 | | | | 90,172,688 | | | | 148,534,890 | | | | 146,498,021 | | | | 312,225,332 | | | | 323,227,193 | | | | — | | | | (1,207,662,870 | ) | | | 630,932,811 | | | | 1,476,722,861 | |
Retained earnings | | | — | | | | 1,726,639,410 | | | | 33,049,779 | | | | 49,183,508 | | | | 143,020,272 | | | | 134,179,155 | | | | 76,749,303 | | | | 217,958,120 | | | | 54,443,895 | | | | 48,944,655 | | | | — | | | | 181,696,622 | | | | 307,263,249 | | | | 2,358,601,470 | |
Share premium | | | — | | | | 206,008,557 | | | | — | | | | — | | | | — | | | | — | | | | 25,674,400 | | | | — | | | | 47,952 | | | | 49,641 | | | | — | | | | — | | | | 25,722,352 | | | | 206,058,198 | |
Other reserves | | | — | | | | (586,940,415 | ) | | | 96,961,834 | | | | 87,916,017 | | | | 127,468,672 | | | | 101,684,315 | | | | 475,978,423 | | | | 435,425,189 | | | | 319,003,980 | | | | 277,062,792 | | | | — | | | | (359,693,143 | ) | | | 1,019,412,909 | | | | (44,545,245 | ) |
Non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Total Liabilities and Equity | | | — | | | | 5,216,062,752 | | | | 616,964,510 | | | | 658,318,127 | | | | 569,608,629 | | | | 486,960,688 | | | | 2,013,124,770 | | | | 1,980,785,898 | | | | 1,087,244,530 | | | | 1,076,114,971 | | | | (60,628,648 | ) | | | (1,373,010,745 | ) | | | 4,226,313,791 | | | | 8,045,231,691 | |
| The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-146
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Generation and Transmission | |
Country | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
STATEMENT OF INCOME | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
REVENUES AND OTHER OPERATING INCOME | | | — | | | | — | | | | 117,549,330 | | | | 93,444,204 | | | | 177,299,015 | | | | 163,853,582 | | | | 432,998,341 | | | | 328,993,555 | | | | 241,413,506 | | | | 196,365,023 | | | | — | | | | (425,028 | ) | | | 969,260,192 | | | | 782,231,336 | |
Revenues | | | — | | | | — | | | | 88,789,854 | | | | 68,268,368 | | | | 168,368,888 | | | | 163,853,582 | | | | 428,323,854 | | | | 328,191,223 | | | | 240,649,578 | | | | 195,838,844 | | | | — | | | | (425,028 | ) | | | 926,132,174 | | | | 755,726,989 | |
Energy sales | | | — | | | | — | | | | 49,855,944 | | | | 51,358,203 | | | | 144,775,040 | | | | 131,564,601 | | | | 423,303,411 | | | | 325,126,446 | | | | 190,002,911 | | | | 163,136,876 | | | | — | | | | — | | | | 807,937,306 | | | | 671,186,126 | |
Other sales | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4,975,879 | | | | 3,016,446 | | | | 8,318,041 | | | | 5,637,223 | | | | — | | | | — | | | | 13,293,920 | | | | 8,653,669 | |
Other services rendered | | | — | | | | — | | | | 38,933,910 | | | | 16,910,165 | | | | 23,593,848 | | | | 32,288,981 | | | | 44,564 | | | | 48,331 | | | | 42,328,626 | | | | 27,064,745 | | | | — | | | | (425,028 | ) | | | 104,900,948 | | | | 75,887,194 | |
Other operating income | | | — | | | | — | | | | 28,759,476 | | | | 25,175,836 | | | | 8,930,127 | | | | — | | | | 4,674,487 | | | | 802,332 | | | | 763,928 | | | | 526,179 | | | | — | | | | — | | | | 43,128,018 | | | | 26,504,347 | |
RAW MATERIALS AND CONSUMABLES USED | | | — | | | | — | | | | (43,706,122 | ) | | | (31,242,943 | ) | | | (76,521,503 | ) | | | (68,282,802 | ) | | | (171,489,068 | ) | | | (99,193,682 | ) | | | (104,450,864 | ) | | | (75,157,206 | ) | | | — | | | | — | | | | (396,167,557 | ) | | | (273,876,633 | ) |
Energy purchases | | | — | | | | — | | | | (479,515 | ) | | | (900,735 | ) | | | (38,587,753 | ) | | | (35,496,575 | ) | | | (83,797,942 | ) | | | (33,644,561 | ) | | | (15,201,928 | ) | | | (6,761,868 | ) | | | 1,020,498 | | | | 1,559,187 | | | | (137,046,640 | ) | | | (75,244,552 | ) |
Fuel consumption | | | — | | | | — | | | | (38,886,502 | ) | | | (24,068,591 | ) | | | (27,279,974 | ) | | | (26,673,340 | ) | | | (35,320,776 | ) | | | (19,305,971 | ) | | | (53,016,542 | ) | | | (40,602,002 | ) | | | — | | | | — | | | | (154,503,794 | ) | | | (110,649,904 | ) |
Transportation expense | | | — | | | | — | | | | (719,358 | ) | | | (809,330 | ) | | | (6,266,686 | ) | | | (6,089,159 | ) | | | (35,410,326 | ) | | | (32,255,912 | ) | | | (24,047,473 | ) | | | (19,965,580 | ) | | | (1,020,498 | ) | | | (1,559,187 | ) | | | (67,464,341 | ) | | | (60,679,168 | ) |
Other miscellaneous supplies and services | | | — | | | | — | | | | (3,620,747 | ) | | | (5,464,287 | ) | | | (4,387,090 | ) | | | (23,728 | ) | | | (16,960,024 | ) | | | (13,987,238 | ) | | | (12,184,921 | ) | | | (7,827,756 | ) | | | — | | | | — | | | | (37,152,782 | ) | | | (27,303,009 | ) |
CONTRIBUTION MARGIN | | | — | | | | — | | | | 73,843,208 | | | | 62,201,261 | | | | 100,777,512 | | | | 95,570,780 | | | | 261,509,273 | | | | 229,799,873 | | | | 136,962,642 | | | | 121,207,817 | | | | — | | | | (425,028 | ) | | | 573,092,635 | | | | 508,354,703 | |
Other work performed by the entity and capitalized | | | — | | | | — | | | | 1,902,230 | | | | 1,388,983 | | | | 336,780 | | | | — | | | | 248,660 | | | | 2,800,867 | | | | — | | | | 230,719 | | | | — | | | | 425,028 | | | | 2,487,670 | | | | 4,845,597 | |
Employee benefits expense | | | — | | | | — | | | | (23,086,185 | ) | | | (24,906,612 | ) | | | (4,858,820 | ) | | | (6,368,968 | ) | | | (8,344,413 | ) | | | (9,805,025 | ) | | | (10,718,043 | ) | | | (8,518,945 | ) | | | — | | | | — | | | | (47,007,461 | ) | | | (49,599,550 | ) |
Other expenses | | | — | | | | — | | | | (11,079,687 | ) | | | (10,367,877 | ) | | | (5,719,355 | ) | | | (4,892,882 | ) | | | (19,950,553 | ) | | | (18,394,175 | ) | | | (13,500,633 | ) | | | (12,119,950 | ) | | | — | | | | — | | | | (50,250,228 | ) | | | (45,774,884 | ) |
GROSS OPERATING RESULT | | | — | | | | — | | | | 41,579,566 | | | | 28,315,755 | | | | 90,536,117 | | | | 84,308,930 | | | | 233,462,967 | | | | 204,401,540 | | | | 112,743,966 | | | | 100,799,641 | | | | — | | | | — | | | | 478,322,616 | | | | 417,825,866 | |
Depreciation and amortization expenses | | | — | | | | — | | | | (15,896,903 | ) | | | (15,046,955 | ) | | | (9,796,107 | ) | | | (11,715,247 | ) | | | (20,757,174 | ) | | | (18,628,500 | ) | | | (24,536,808 | ) | | | (25,530,528 | ) | | | — | | | | — | | | | (70,986,992 | ) | | | (70,921,230 | ) |
Impairment losses (reversal of impairment losses) recognized in profit or loss | | | — | | | | — | | | | (21,875 | ) | | | — | | | | (193,041 | ) | | | 38,168 | | | | (792,065 | ) | | | 205,000 | | | | — | | | | (31,243 | ) | | | — | | | | — | | | | (1,006,981 | ) | | | 211,925 | |
OPERATING INCOME | | | — | | | | — | | | | 25,660,788 | | | | 13,268,800 | | | | 80,546,969 | | | | 72,631,851 | | | | 211,913,728 | | | | 185,978,040 | | | | 88,207,158 | | | | 75,237,870 | | | | — | | | | — | | | | 406,328,643 | | | | 347,116,561 | |
FINANCIAL RESULTS | | | — | | | | — | | | | 8,044,737 | | | | (15,352,903 | ) | | | (2,197,658 | ) | | | 6,608,518 | | | | (48,805,952 | ) | | | (15,965,423 | ) | | | (4,985,878 | ) | | | (8,668,626 | ) | | | — | | | | (4,807,911 | ) | | | (47,944,751 | ) | | | (38,186,345 | ) |
Financial income | | | — | | | | — | | | | 11,222,021 | | | | 9,543,326 | | | | 4,590,501 | | | | 5,299,431 | | | | 5,108,337 | | | | 1,604,343 | | | | 686,425 | | | | 583,118 | | | | (667,211 | ) | | | (1,049,906 | ) | | | 20,940,073 | | | | 15,980,312 | |
Cash and cash equivalents | | | | | | | | | | | 10,919,980 | | | | 9,424,118 | | | | 2,334,692 | | | | 3,902,666 | | | | 4,653,203 | | | | 1,392,852 | | | | 360,528 | | | | 527,608 | | | | | | | | | | | | 18,268,403 | | | | 15,247,244 | |
Other financial income | | | | | | | | | | | 302,041 | | | | 119,208 | | | | 2,255,809 | | | | 1,396,765 | | | | 455,134 | | | | 211,491 | | | | 325,897 | | | | 55,510 | | | | (667,211 | ) | | | (1,049,906 | ) | | | 2,671,670 | | | | 733,068 | |
Financial costs | | | — | | | | — | | | | (20,379,140 | ) | | | (18,880,996 | ) | | | (6,057,468 | ) | | | (5,788,916 | ) | | | (54,478,081 | ) | | | (17,638,828 | ) | | | (4,390,851 | ) | | | (5,073,555 | ) | | | 667,211 | | | | 1,049,908 | | | | (84,638,329 | ) | | | (46,332,387 | ) |
Bank borrowings | | | | | | | | | | | (1,259,233 | ) | | | (2,969,205 | ) | | | (199,646 | ) | | | (112,506 | ) | | | (6,212,563 | ) | | | (3,282,583 | ) | | | (1,594,473 | ) | | | (2,574,550 | ) | | | | | | | | | | | (9,265,915 | ) | | | (8,938,844 | ) |
Secured and unsecured obligations | | | | | | | | | | | — | | | | — | | | | — | | | | — | | | | (45,903,062 | ) | | | (34,800,852 | ) | | | (1,618,402 | ) | | | (1,500,347 | ) | | | | | | | | | | | (47,521,464 | ) | | | (36,301,199 | ) |
Other | | | | | | | | | | | (19,119,907 | ) | | | (15,911,791 | ) | | | (5,857,822 | ) | | | (5,676,410 | ) | | | (2,362,456 | ) | | | 20,444,607 | | | | (1,177,976 | ) | | | (998,658 | ) | | | 667,211 | | | | 1,049,908 | | | | (27,850,950 | ) | | | (1,092,344 | ) |
Profit (loss) from indexed assets and liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign currency exchange differences | | | — | | | | — | | | | 17,201,856 | | | | (6,015,233 | ) | | | (730,691 | ) | | | 7,098,003 | | | | 563,792 | | | | 69,062 | | | | (1,281,452 | ) | | | (4,178,189 | ) | | | — | | | | (4,807,913 | ) | | | 15,753,505 | | | | (7,834,270 | ) |
Positives | | | — | | | | — | | | | 39,946,494 | | | | 2,811,604 | | | | 11,863,599 | | | | 18,719,640 | | | | 1,968,861 | | | | 667,587 | | | | 14,739,848 | | | | 1,368,451 | | | | (3,470,814 | ) | | | (14,575,797 | ) | | | 65,047,988 | | | | 8,991,485 | |
Negatives | | | — | | | | — | | | | (22,744,638 | ) | | | (8,826,837 | ) | | | (12,594,290 | ) | | | (11,621,637 | ) | | | (1,405,069 | ) | | | (598,525 | ) | | | (16,021,300 | ) | | | (5,546,640 | ) | | | 3,470,814 | | | | 9,767,884 | | | | (49,294,483 | ) | | | (16,825,755 | ) |
Share of profit of associates and joint venturesaccounted for using the equity method | | | — | | | | — | | | | 683,229 | | | | 1,971,204 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 683,229 | | | | 1,971,204 | |
Other gains (losses) | | | — | | | | — | | | | 71,309 | | | | — | | | | — | | | | — | | | | 41,790 | | | | — | | | | 150,301 | | | | 63,206 | | | | — | | | | — | | | | 263,400 | | | | 63,206 | |
Gain (loss) from other investments | | | | | | | — | | | | 54,011 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 54,011 | | | | — | |
Gain (loss) from the sale of property, plant and equipment | | | — | | | | — | | | | 17,298 | | | | — | | | | — | | | | — | | | | 41,790 | | | | — | | | | 150,301 | | | | 63,206 | | | | — | | | | — | | | | 209,389 | | | | 63,206 | |
Income before tax | | | — | | | | — | | | | 34,460,063 | | | | (112,899 | ) | | | 78,349,311 | | | | 79,240,369 | | | | 163,149,566 | | | | 170,012,617 | | | | 83,371,581 | | | | 66,632,450 | | | | — | | | | (4,807,911 | ) | | | 359,330,521 | | | | 310,964,626 | |
Income tax | | | — | | | | — | | | | (13,690,156 | ) | | | 2,599,218 | | | | (27,027,761 | ) | | | (27,371,559 | ) | | | (67,046,529 | ) | | | (61,797,961 | ) | | | (24,404,709 | ) | | | (19,597,679 | ) | | | — | | | | — | | | | (132,169,155 | ) | | | (106,167,981 | ) |
Net income from continuing operations | | | — | | | | — | | | | 20,769,907 | | | | 2,486,319 | | | | 51,321,550 | | | | 51,868,810 | | | | 96,103,037 | | | | 108,214,656 | | | | 58,966,872 | | | | 47,034,771 | | | | — | | | | (4,807,911 | ) | | | 227,161,366 | | | | 204,796,645 | |
Income from discontinued operations | | | — | | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Net income from continuing operations | | | — | | | | — | | | | 20,769,907 | | | | 2,486,319 | | | | 51,321,550 | | | | 51,868,810 | | | | 96,103,037 | | | | 108,214,656 | | | | 58,966,872 | | | | 47,034,771 | | | | — | | | | (4,807,911 | ) | | | 227,161,366 | | | | 204,796,645 | |
Net income attributable to: | | | — | | | | — | | | | 20,769,907 | | | | 2,486,319 | | | | 51,321,550 | | | | 51,868,810 | | | | 96,103,037 | | | | 108,214,656 | | | | 58,966,872 | | | | 47,034,771 | | | | — | | | | (4,807,911 | ) | | | 227,161,366 | | | | 204,796,645 | |
Shareholders of Enersis Américas | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-147
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Generation and Transmission | |
Country | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
STATEMENT OF CASH FLOWS | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
Cash flow from (used in) operating activities | | | 147,723,266 | | | | 152,103,217 | | | | 28,371,147 | | | | 63,063,601 | | | | 66,063,536 | | | | 82,335,817 | | | | 144,970,559 | | | | 78,566,788 | | | | 35,708,743 | | | | 72,585,150 | | | | (49,559 | ) | | | (2,038,979 | ) | | | 422,787,692 | | | | 446,615,594 | |
Cash flow from (used in) investing activities | | | (45,466,005 | ) | | | (87,806,941 | ) | | | (12,217,119 | ) | | | (58,194,915 | ) | | | (2,657,827 | ) | | | (8,108,202 | ) | | | (41,502,638 | ) | | | (82,370,118 | ) | | | (14,267,173 | ) | | | (38,328,066 | ) | | | — | | | | (70,702,047 | ) | | | (116,110,762 | ) | | | (345,510,289 | ) |
Cash flow from (used in) financing activities | | | (152,507,855 | ) | | | (86,558,999 | ) | | | (6,205,696 | ) | | | (4,234,680 | ) | | | (42,459,654 | ) | | | (97,501,908 | ) | | | (88,327,813 | ) | | | (206,667,467 | ) | | | (30,640,760 | ) | | | (90,517,743 | ) | | | — | | | | 72,664,795 | | | | (320,141,778 | ) | | | (412,816,002 | ) |
The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services.
The accompanying notes are an integral part of these interim consolidated financial statements
M-148
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Line of business | | Distribution | |
Country | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
ASSETS | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT ASSETS | | | — | | | | 1,068,956,933 | | | | 208,502,387 | | | | 191,441,460 | | | | 776,571,249 | | | | 653,342,371 | | | | 176,718,210 | | | | 207,553,675 | | | | 118,604,817 | | | | 116,371,663 | | | | (1,998,784 | ) | | | (4,417,595 | ) | | | 1,278,397,879 | | | | 2,233,248,507 | |
Cash and cash equivalents | | | — | | | | 10,694,452 | | | | 53,637,104 | | | | 24,665,201 | | | | 137,401,826 | | | | 34,293,476 | | | | 43,589,610 | | | | 89,987,572 | | | | 25,852,704 | | | | 14,818,083 | | | | — | | | | — | | | | 260,481,244 | | | | 174,458,784 | |
Other current financial assets | | | — | | | | 188,143 | | | | 293,728 | | | | 694,177 | | | | 19,882,284 | | | | 33,244,064 | | | | 25,132 | | | | 44,985 | | | | — | | | | — | | | | — | | | | — | | | | 20,201,144 | | | | 34,171,369 | |
Other current non-financial assets | | | — | | | | — | | | | 1,128,176 | | | | 1,261,261 | | | | 62,105,826 | | | | 65,958,327 | | | | 1,612,359 | | | | 1,912,501 | | | | 6,449,220 | | | | 2,944,189 | | | | — | | | | — | | | | 71,295,581 | | | | 72,076,278 | |
Trade and other current receivables | | | — | | | | 105 | | | | 142,267,380 | | | | 124,663,167 | | | | 543,510,546 | | | | 508,562,286 | | | | 105,946,068 | | | | 99,124,879 | | | | 72,549,351 | | | | 69,883,209 | | | | 18,165 | | | | 52,925 | | | | 864,291,510 | | | | 802,286,571 | |
Current accounts receivable from related parties | | | — | | | | 8,208,642 | | | | 802,564 | | | | 239,991 | | | | 553,519 | | | | 1,564,236 | | | | 3,788,563 | | | | 2,829,584 | | | | 4,726,941 | | | | 19,302,467 | | | | (2,016,949 | ) | | | (4,468,556 | ) | | | 7,854,638 | | | | 27,676,364 | |
Inventories | | | — | | | | — | | | | 10,029,076 | | | | 37,440,101 | | | | 847,653 | | | | 673,996 | | | | 21,485,397 | | | | 13,654,154 | | | | 9,014,447 | | | | 9,416,923 | | | | — | | | | — | | | | 41,376,573 | | | | 61,185,174 | |
Current tax assets | | | — | | | | 431,522 | | | | 344,359 | | | | 2,477,562 | | | | 12,269,595 | | | | 9,045,986 | | | | 271,081 | | | | — | | | | 12,154 | | | | 6,792 | | | | — | | | | — | | | | 12,897,189 | | | | 11,961,862 | |
Non-current assets or disposal groups held for sale or for distribution to owners | | | — | | | | 1,049,434,069 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | — | | | | — | | | | (1,964 | ) | | | — | | | | 1,049,432,105 | |
NON-CURRENT ASSETS | | | — | | | | 462,047,875 | | | | 410,042,904 | | | | 443,412,233 | | | | 1,960,561,757 | | | | 1,662,603,605 | | | | 897,037,941 | | | | 847,774,289 | | | | 676,389,640 | | | | 675,858,105 | | | | — | | | | — | | | | 3,944,032,242 | | | | 4,091,696,107 | |
Other non-current financial assets | | | — | | | | — | | | | 758,276 | | | | 21,751 | | | | 607,460,391 | | | | 488,858,930 | | | | 8,801 | | | | 3,620 | | | | — | | | | — | | | | — | | | | — | | | | 608,227,468 | | | | 488,884,301 | |
Other non-current non-financial assets | | | — | | | | — | | | | 264,520 | | | | 326,850 | | | | 64,885,100 | | | | 52,122,099 | | | | 2,394,963 | | | | 2,292,399 | | | | — | | | | — | | | | — | | | | — | | | | 67,544,583 | | | | 54,741,348 | |
Trade and other non-current receivables | | | — | | | | — | | | | 6,830,173 | | | | 6,208,472 | | | | 36,984,090 | | | | 74,095,449 | | | | 7,992,188 | | | | 7,875,015 | | | | — | | | | — | | | | — | | | | — | | | | 51,806,451 | | | | 88,178,936 | |
Non-current accounts receivable from related parties | | | — | | | | — | | | | 270,698 | | | | 355,485 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 270,698 | | | | 355,485 | |
Investment accounted for using the equity method | | | — | | | | 462,006,979 | | | | 13,109 | | | | 15,027 | | | | — | | | | — | | | | 30,520,355 | | | | 29,497,710 | | | | — | | | | — | | | | — | | | | — | | | | 30,533,464 | | | | 491,519,716 | |
Intangible assets other than goodwill | | | — | | | | — | | | | 1,402,586 | | | | 1,856,386 | | | | 1,074,303,636 | | | | 905,374,088 | | | | 19,431,563 | | | | 16,427,134 | | | | 9,802,038 | | | | 9,826,406 | | | | — | | | | — | | | | 1,104,939,823 | | | | 933,484,014 | |
Goodwill | | | — | | | | — | | | | — | | | | — | | | | 87,691,291 | | | | 76,703,162 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 87,691,291 | | | | 76,703,162 | |
Property, plant and equipment | | | — | | | | — | | | | 400,503,542 | | | | 434,628,262 | | | | 24,152,229 | | | | 20,960,307 | | | | 832,977,312 | | | | 784,307,032 | | | | 666,587,602 | | | | 666,031,699 | | | | — | | | | — | | | | 1,924,220,685 | | | | 1,905,927,300 | |
Deferred tax assets | | | — | | | | 40,896 | | | | — | | | | — | | | | 65,085,020 | | | | 44,489,570 | | | | 3,712,759 | | | | 7,371,379 | | | | — | | | | — | | | | — | | | | — | | | | 68,797,779 | | | | 51,901,845 | |
TOTAL ASSETS | | | — | | | | 1,531,004,808 | | | | 618,545,291 | | | | 634,853,693 | | | | 2,737,133,006 | | | | 2,315,945,976 | | | | 1,073,756,151 | | | | 1,055,327,964 | | | | 794,994,457 | | | | 792,229,768 | | | | (1,998,784 | ) | | | (4,417,595 | ) | | | 5,222,430,121 | | | | 6,324,944,614 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Distribution | |
Line of business | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
LIABILITIES AND EQUITY | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT LIABILITIES | | | — | | | | 418,047,564 | | | | 455,478,173 | | | | 431,630,046 | | | | 616,488,509 | | | | 552,804,640 | | | | 307,096,194 | | | | 247,749,856 | | | | 181,906,414 | | | | 192,540,953 | | | | (1,998,784 | ) | | | (4,417,595 | ) | | | 1,558,970,506 | | | | 1,838,355,464 | |
Other current financial liabilities | | | — | | | | 92,682 | | | | — | | | | 526,559 | | | | 184,283,394 | | | | 134,704,079 | | | | 92,383,288 | | | | 34,994,868 | | | | 24,129,846 | | | | 35,806,842 | | | | — | | | | — | | | | 300,796,528 | | | | 206,125,030 | |
Trade and other current payables | | | — | | | | 293,820 | | | | 413,277,121 | | | | 402,486,702 | | | | 351,626,820 | | | | 383,345,351 | | | | 162,436,122 | | | | 169,494,726 | | | | 84,114,709 | | | | 81,443,952 | | | | — | | | | — | | | | 1,011,454,772 | | | | 1,037,064,551 | |
Current accounts payable to related parties | | | — | | | | 636,116 | | | | 1,131,168 | | | | 1,192,017 | | | | 79,337,009 | | | | 32,611,195 | | | | 46,727,320 | | | | 16,017,544 | | | | 32,865,053 | | | | 26,092,527 | | | | (1,998,784 | ) | | | (4,417,595 | ) | | | 158,061,766 | | | | 72,131,804 | |
Other current provisions | | | — | | | | 3,595 | | | | 41,069,884 | | | | 27,424,768 | | | | 1,241,285 | | | | 2,144,014 | | | | 5,178,828 | | | | 5,380,567 | | | | 10,598,206 | | | | 10,926,878 | | | | — | | | | — | | | | 58,088,203 | | | | 45,879,822 | |
Current tax liabilities | | | — | | | | — | | | | — | | | | — | | | | 1 | | | | 1 | | | | — | | | | 21,428,954 | | | | 1,053,975 | | | | 2,737,460 | | | | — | | | | — | | | | 1,053,976 | | | | 24,166,415 | |
Other current non-financial liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 370,636 | | | | 433,197 | | | | 29,144,625 | | | | 35,533,294 | | | | — | | | | — | | | | 29,515,261 | | | | 35,966,491 | |
Liabilities associated with disposal groups held for sale or for distribution to owners | | | — | | | | 417,021,351 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 417,021,351 | |
NON-CURRENT LIABILITIES | | | — | | | | 299,654 | | | | 145,222,370 | | | | 174,966,573 | | | | 1,059,047,450 | | | | 832,749,665 | | | | 278,203,743 | | | | 281,940,695 | | | | 276,460,468 | | | | 269,823,997 | | | | — | | | | — | | | | 1,758,934,031 | | | | 1,559,780,584 | |
Other non-current financial liabilities | | | — | | | | — | | | | — | | | | — | | | | 498,223,888 | | | | 421,538,033 | | | | 227,305,813 | | | | 230,851,899 | | | | 240,008,858 | | | | 230,907,835 | | | | — | | | | — | | | | 965,538,559 | | | | 883,297,767 | |
Trade and other non-current payables | | | — | | | | — | | | | 125,471,890 | | | | 154,803,475 | | | | 84,152,831 | | | | 22,852,766 | | | | — | | | | — | | | | 163,497 | | | | 371,317 | | | | — | | | | — | | | | 209,788,218 | | | | 178,027,558 | |
Non-current account payables to related parties | | | — | | | | — | | | | — | | | | — | | | | 194,246,707 | | | | 157,179,286 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 194,246,707 | | | | 157,179,286 | |
Other long-term provisions | | | — | | | | — | | | | 10,964,097 | | | | 10,544,604 | | | | 157,494,443 | | | | 127,402,352 | | | | 4,686,453 | | | | 3,547,501 | | | | 307,193 | | | | 314,163 | | | | — | | | | — | | | | 173,452,186 | | | | 141,808,620 | |
Deferred tax liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 32,744,297 | | | | 34,940,876 | | | | — | | | | — | | | | 32,744,297 | | | | 34,940,876 | |
Non-current provisions for employee benefits | | | — | | | | 299,654 | | | | 8,786,383 | | | | 9,618,494 | | | | 124,929,581 | | | | 103,777,228 | | | | 46,211,477 | | | | 47,541,295 | | | | 1,881,783 | | | | 1,887,226 | | | | — | | | | — | | | | 181,809,224 | | | | 163,123,897 | |
Other non-current non-financial liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,354,840 | | | | 1,402,580 | | | | — | | | | — | | | | 1,354,840 | | | | 1,402,580 | |
EQUITY | | | — | | | | 1,112,657,590 | | | | 17,844,748 | | | | 28,257,074 | | | | 1,061,597,047 | | | | 930,391,671 | | | | 488,456,214 | | | | 525,637,413 | | | | 336,627,575 | | | | 329,864,818 | | | | — | | | | — | | | | 1,904,525,584 | | | | 2,926,808,566 | |
Equity attributable to shareholders of Enersis Américas | | | — | | | | 1,112,657,590 | | | | 17,844,748 | | | | 28,257,074 | | | | 1,061,597,047 | | | | 930,391,671 | | | | 488,456,214 | | | | 525,637,413 | | | | 336,627,575 | | | | 329,864,818 | | | | — | | | | — | | | | 1,904,525,584 | | | | 2,926,808,566 | |
Issued capital | | | — | | | | 367,928,682 | | | | 38,086,787 | | | | 47,061,353 | | | | 379,690,440 | | | | 312,041,595 | | | | 2,994,474 | | | | 2,953,410 | | | | 126,218,957 | | | | 130,666,525 | | | | — | | | | — | | | | 546,990,658 | | | | 860,651,565 | |
Retained earnings | | | — | | | | 1,225,045,537 | | | | (21,774,123 | ) | | | (20,697,376 | ) | | | 43,493,059 | | | | 82,104,937 | | | | 42,923,774 | | | | 104,750,330 | | | | 19,206,523 | | | | 23,507,886 | | | | — | | | | — | | | | 83,849,233 | | | | 1,414,711,314 | |
Share premium | | | — | | | | 566,302 | | | | — | | | | — | | | | — | | | | — | | | | 3,022,632 | | | | 2,981,182 | | | | — | | | | — | | | | — | | | | — | | | | 3,022,632 | | | | 3,547,484 | |
Other reserves | | | — | | | | (480,882,931 | ) | | | 1,532,084 | | | | 1,893,097 | | | | 638,413,548 | | | | 536,245,139 | | | | 439,515,334 | | | | 414,952,491 | | | | 191,202,095 | | | | 175,690,407 | | | | — | | | | — | | | | 1,270,663,061 | | | | 647,898,203 | |
Non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | |
Total Liabilities and Equity | | | — | | | | 1,531,004,808 | | | | 618,545,291 | | | | 634,853,693 | | | | 2,737,133,006 | | | | 2,315,945,976 | | | | 1,073,756,151 | | | | 1,055,327,964 | | | | 794,994,457 | | | | 792,229,768 | | | | (1,998,784 | ) | | | (4,417,595 | ) | | | 5,222,430,121 | | | | 6,324,944,614 | |
The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services.
The accompanying notes are an integral part of these interim consolidated financial statements
M-149
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Distribution | |
Country | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
STATEMENT OF INCOME | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | | | 06-30-2016 (Unaudited) ThCh$ | | | 06-30-2015 (Unaudited) ThCh$ | |
REVENUES AND OTHER OPERATING INCOME | | | — | | | | — | | | | 340,563,296 | | | | 291,727,978 | | | | 734,547,665 | | | | 972,984,977 | | | | 444,158,444 | | | | 444,192,989 | | | | 309,706,463 | | | | 262,755,431 | | | | — | | | | — | | | | 1,828,975,868 | | | | 1,971,661,375 | |
Revenues | | | — | | | | — | | | | 318,311,602 | | | | 140,555,050 | | | | 609,744,343 | | | | 880,764,421 | | | | 442,171,480 | | | | 442,268,347 | | | | 308,510,870 | | | | 261,081,803 | | | | — | | | | — | | | | 1,678,738,295 | | | | 1,724,669,621 | |
Energy sales | | | — | | | | — | | | | 295,164,463 | | | | 131,276,115 | | | | 570,885,193 | | | | 835,659,053 | | | | 366,379,757 | | | | 363,651,743 | | | | 290,261,841 | | | | 247,760,372 | | | | — | | | | — | | | | 1,522,691,254 | | | | 1,578,347,283 | |
Other sales | | | — | | | | — | | | | 95,797 | | | | 178,877 | | | | 672,377 | | | | 6,176,035 | | | | 43,556 | | | | 83,789 | | | | 269,071 | | | | 1,894,978 | | | | — | | | | — | | | | 1,080,801 | | | | 8,333,679 | |
Other services rendered | | | — | | | | — | | | | 23,051,342 | | | | 9,100,058 | | | | 38,186,773 | | | | 38,929,333 | | | | 75,748,167 | | | | 78,532,815 | | | | 17,979,958 | | | | 11,426,453 | | | | — | | | | — | | | | 154,966,240 | | | | 137,988,659 | |
Other operating income | | | — | | | | — | | | | 22,251,694 | | | | 151,172,928 | | | | 124,803,322 | | | | 92,220,556 | | | | 1,986,964 | | | | 1,924,642 | | | | 1,195,593 | | | | 1,673,628 | | | | — | | | | — | | | | 150,237,573 | | | | 246,991,754 | |
RAW MATERIALS AND CONSUMABLES USED | | | — | | | | — | | | | (138,706,282 | ) | | | (79,471,018 | ) | | | (492,741,084 | ) | | | (732,699,771 | ) | | | (254,460,404 | ) | | | (247,098,475 | ) | | | (208,470,846 | ) | | | (177,083,437 | ) | | | — | | | | — | | | | (1,094,378,616 | ) | | | (1,236,352,701 | ) |
Energy purchases | | | — | | | | — | | | | (138,314,478 | ) | | | (79,048,271 | ) | | | (343,109,025 | ) | | | (590,309,131 | ) | | | (192,589,135 | ) | | | (184,077,622 | ) | | | (197,885,760 | ) | | | (163,797,910 | ) | | | — | | | | — | | | | (871,898,398 | ) | | | (1,017,232,934 | ) |
Fuel consumption | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Transportation expense | | | — | | | | — | | | | (174,088 | ) | | | (422,747 | ) | | | (30,258,576 | ) | | | (37,363,885 | ) | | | (42,809,844 | ) | | | (42,086,123 | ) | | | — | | | | — | | | | — | | | | — | | | | (73,242,508 | ) | | | (79,872,755 | ) |
Other miscellaneous supplies and services | | | — | | | | — | | | | (217,716 | ) | | | — | | | | (119,373,483 | ) | | | (105,026,755 | ) | | | (19,061,425 | ) | | | (20,934,730 | ) | | | (10,585,086 | ) | | | (13,285,527 | ) | | | — | | | | — | | | | (149,237,710 | ) | | | (139,247,012 | ) |
CONTRIBUTION MARGIN | | | — | | | | — | | | | 201,857,014 | | | | 212,256,960 | | | | 241,806,581 | | | | 240,285,206 | | | | 189,698,040 | | | | 197,094,514 | | | | 101,235,617 | | | | 85,671,994 | | | | — | | | | — | | | | 734,597,252 | | | | 735,308,674 | |
Other work performed by the entity and capitalized | | | — | | | | — | | | | 12,634,545 | | | | 16,399,430 | | | | 7,317,184 | | | | 5,439,738 | | | | 3,557,986 | | | | 1,892,428 | | | | 2,307,735 | | | | 1,938,861 | | | | — | | | | — | | | | 25,817,450 | | | | 25,670,457 | |
Employee benefits expense | | | — | | | | — | | | | (85,838,560 | ) | | | (110,465,977 | ) | | | (36,855,660 | ) | | | (41,187,367 | ) | | | (16,800,888 | ) | | | (17,143,025 | ) | | | (12,202,848 | ) | | | (10,668,089 | ) | | | — | | | | — | | | | (151,697,956 | ) | | | (179,464,458 | ) |
Other expenses | | | — | | | | — | | | | (50,166,695 | ) | | | (78,390,088 | ) | | | (90,339,380 | ) | | | (80,388,161 | ) | | | (28,230,840 | ) | | | (33,034,089 | ) | | | (14,013,429 | ) | | | (12,325,574 | ) | | | — | | | | — | | | | (182,750,344 | ) | | | (204,137,912 | ) |
GROSS OPERATING RESULT | | | — | | | | — | | | | 78,486,304 | | | | 39,800,325 | | | | 121,928,725 | | | | 124,149,416 | | | | 148,224,298 | | | | 148,809,828 | | | | 77,327,075 | | | | 64,617,192 | | | | — | | | | — | | | | 425,966,402 | | | | 377,376,761 | |
Depreciation and amortization expenses | | | — | | | | — | | | | (5,251,703 | ) | | | (5,935,852 | ) | | | (37,342,295 | ) | | | (36,724,512 | ) | | | (27,495,354 | ) | | | (31,249,302 | ) | | | (15,395,754 | ) | | | (13,792,539 | ) | | | — | | | | — | | | | (85,485,106 | ) | | | (87,702,205 | ) |
Impairment losses (reversal of impairment losses) recognized in profit or loss | | | — | | | | — | | | | (2,591,707 | ) | | | (1,165,193 | ) | | | (19,847,014 | ) | | | (19,468,119 | ) | | | (659,459 | ) | | | 217,135 | | | | (1,206,595 | ) | | | (851,561 | ) | | | — | | | | — | | | | (24,304,775 | ) | | | (21,267,738 | ) |
OPERATING INCOME | | | — | | | | — | | | | 70,642,894 | | | | 32,699,280 | | | | 64,739,416 | | | | 67,956,785 | | | | 120,069,485 | | | | 117,777,661 | | | | 60,724,726 | | | | 49,973,092 | | | | — | | | | — | | | | 316,176,521 | | | | 268,406,818 | |
FINANCIAL RESULTS | | | — | | | | — | | | | (75,356,798 | ) | | | 16,678,604 | | | | (49,945,075 | ) | | | (24,710,936 | ) | | | (15,943,785 | ) | | | (14,398,090 | ) | | | (7,547,590 | ) | | | (7,751,392 | ) | | | — | | | | — | | | | (148,793,248 | ) | | | (30,181,814 | ) |
Financial income | | | — | | | | — | | | | 8,280,111 | | | | 51,281,094 | | | | 42,088,122 | | | | 47,762,021 | | | | 2,875,886 | | | | 2,816,578 | | | | 1,540,514 | | | | 1,832,909 | | | | — | | | | — | | | | 54,784,633 | | | | 103,692,602 | |
Cash and cash equivalents | | | | | | | | | | | 3,969,090 | | | | 277,984 | | | | 4,670,062 | | | | 2,602,498 | | | | 1,703,961 | | | | 1,718,228 | | | | 334,537 | | | | 629,737 | | | | | | | | | | | | 10,677,650 | | | | 5,228,447 | |
Other financial income | | | | | | | | | | | 4,311,021 | | | | 51,003,110 | | | | 37,418,060 | | | | 45,159,523 | | | | 1,171,925 | | | | 1,098,350 | | | | 1,205,977 | | | | 1,203,172 | | | | | | | | | | | | 44,106,983 | | | | 98,464,155 | |
Financial costs | | | — | | | | — | | | | (83,296,920 | ) | | | (34,872,848 | ) | | | (87,907,489 | ) | | | (72,356,992 | ) | | | (18,762,309 | ) | | | (17,317,367 | ) | | | (9,291,207 | ) | | | (9,174,340 | ) | | | — | | | | — | | | | (199,257,925 | ) | | | (133,721,547 | ) |
Bank borrowings | | | | | | | | | | | (40,115 | ) | | | (702,227 | ) | | | (13,354,522 | ) | | | (7,980,931 | ) | | | (1,262,011 | ) | | | — | | | | (1,239,214 | ) | | | (828,422 | ) | | | | | | | | | | | (15,895,862 | ) | | | (9,511,580 | ) |
Secured and unsecured obligations | | | | | | | | | | | — | | | | — | | | | (22,982,416 | ) | | | (27,844,783 | ) | | | (14,648,784 | ) | | | (12,994,213 | ) | | | (7,085,940 | ) | | | (7,172,496 | ) | | | | | | | | | | | (44,717,140 | ) | | | (48,011,492 | ) |
Other | | | | | | | | | | | (83,256,805 | ) | | | (34,170,621 | ) | | | (51,570,551 | ) | | | (36,531,278 | ) | | | (2,851,514 | ) | | | (4,323,154 | ) | | | (966,053 | ) | | | (1,173,422 | ) | | | | | | | | | | | (138,644,923 | ) | | | (76,198,475 | ) |
Profit (loss) from indexed assets and liabilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign currency exchange differences | | | — | | | | — | | | | (339,989 | ) | | | 270,358 | | | | (4,125,708 | ) | | | (115,965 | ) | | | (57,362 | ) | | | 102,699 | | | | 203,103 | | | | (409,961 | ) | | | — | | | | — | | | | (4,319,956 | ) | | | (152,869 | ) |
Positives | | | — | | | | — | | | | 1,372,948 | | | | 446,506 | | | | 20,401,395 | | | | 357,969 | | | | 981,279 | | | | 511,725 | | | | 1,520,006 | | | | 568,897 | | | | — | | | | (17,302 | ) | | | 24,275,628 | | | | 1,867,795 | |
Negatives | | | — | | | | — | | | | (1,712,937 | ) | | | (176,148 | ) | | | (24,527,103 | ) | | | (473,934 | ) | | | (1,038,641 | ) | | | (409,026 | ) | | | (1,316,903 | ) | | | (978,858 | ) | | | — | | | | 17,302 | | | | (28,595,584 | ) | | | (2,020,664 | ) |
Share of profit of associates and joint ventures accounted for using the equity method | | | — | | | | — | | | | 16,090 | | | | 16,147 | | | | — | | | | — | | | | 1,108,676 | | | | 853,818 | | | | — | | | | — | | | | — | | | | — | | | | 1,124,766 | | | | 869,965 | |
Other gains (losses) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (29,595 | ) | | | 3,607 | | | | 4,837 | | | | 568,064 | | | | — | | | | — | | | | (24,758 | ) | | | 571,671 | |
Gain (loss) from other investments | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain (loss) from the sale of property, plant and equipment | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (29,595 | ) | | | 3,607 | | | | 4,837 | | | | 568,064 | | | | — | | | | — | | | | (24,758 | ) | | | 571,671 | |
Income before tax | | | — | | | | — | | | | (4,697,814 | ) | | | 49,394,031 | | | | 14,794,341 | | | | 43,245,849 | | | | 105,204,781 | | | | 104,236,996 | | | | 53,181,973 | | | | 42,789,764 | | | | — | | | | — | | | | 168,483,281 | | | | 239,666,640 | |
Income tax | | | — | | | | — | | | | (564,613 | ) | | | — | | | | 2,587,816 | | | | (7,136,746 | ) | | | (44,031,203 | ) | | | (44,663,024 | ) | | | (15,744,153 | ) | | | (13,291,895 | ) | | | — | | | | — | | | | (57,752,153 | ) | | | (65,091,665 | ) |
Net income from continuing operations | | | — | | | | — | | | | (5,262,427 | ) | | | 49,394,031 | | | | 17,382,157 | | | | 36,109,103 | | | | 61,173,578 | | | | 59,573,972 | | | | 37,437,820 | | | | 29,497,869 | | | | — | | | | — | | | | 110,731,128 | | | | 174,574,975 | |
Income from discontinued operations | | | — | | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | — | | | | — | | | | — | |
Net income from continuing operations | | | — | | | | — | | | | (5,262,427 | ) | | | 49,394,031 | | | | 17,382,157 | | | | 36,109,103 | | | | 61,173,578 | | | | 59,573,972 | | | | 37,437,820 | | | | 29,497,869 | | | | — | | | | — | | | | 110,731,128 | | | | 174,574,975 | |
Net income attributable to: | | | — | | | | — | | | | (5,262,427 | ) | | | 49,394,031 | | | | 17,382,157 | | | | 36,109,103 | | | | 61,173,578 | | | | 59,573,972 | | | | 37,437,820 | | | | 29,497,869 | | | | — | | | | — | | | | 110,731,128 | | | | 174,574,975 | |
Shareholders of Enersis Américas | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Chile (Holdings and Others) | | | Argentina | | | Brazil | | | Colombia | | | Peru | | | Eliminations | | | Total | |
STATEMENT OF CASH FLOWS | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | | | 06-30-2016 ThCh$ | | | 06-30-2015 ThCh$ | |
Cash flow from (used in) operating activities | | | 3,986,376 | | | | 69,139,936 | | | | 70,506,674 | | | | 110,091,891 | | | | 163,665,936 | | | | 7,405,785 | | | | 55,287,093 | | | | 67,548,785 | | | | 70,984,495 | | | | 50,736,799 | | | | — | | | | (114,456 | ) | | | 364,430,574 | | | | 304,808,740 | |
Cash flow from (used in) investing activities | | | (2,041,040 | ) | | | (17,277,260 | ) | | | (33,205,114 | ) | | | (105,333,390 | ) | | | (80,311,886 | ) | | | (95,410,198 | ) | | | (72,790,064 | ) | | | (48,106,864 | ) | | | (27,010,782 | ) | | | (66,030,389 | ) | | | — | | | | (13,025,818 | ) | | | (215,358,886 | ) | | | (345,183,919 | ) |
Cash flow from (used in) financing activities | | | (31,067,073 | ) | | | (49,300,916 | ) | | | (528,752 | ) | | | (4,926,887 | ) | | | 5,843,927 | | | | 51,194,836 | | | | (26,566,130 | ) | | | (109,336,666 | ) | | | (32,530,343 | ) | | | (35,115,159 | ) | | | — | | | | 13,140,274 | | | | (84,848,371 | ) | | | (134,344,518 | ) |
The eliminations column corresponds to transactions between companies in different lines of business and country, primarily purchases and sales of energy and services.
The accompanying notes are an integral part of these interim consolidated financial statements
M-150
32. | THIRD PARTY GUARANTEES, OTHER CONTINGENT ASSETS AND LIABILITIES, AND OTHER COMMITMENTS |
32.1 Direct guarantees
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Creditor of Guarantee | | Debtor | | Type of Guarantee | | Assets Committed | | | Outstanding balance as of | | | Guarantees released | |
| Company | | Relationship | | | Type | | Currency | | Carrying amount | | | Currency | | 06-30-2016 (Unaudited) | | | 12-31-2015 | | | 2015 | | | Assets | | | 2016 | | | Assets | | | 2017 | | | Assets | |
Mitsubishi Corporation | | Endesa Costanera | | Creditor | | Pledge | | Combined cycle plant | | ThCh$ | | | 8,113,033 | | | ThCh$ | | | 33,283,687 | | | | 35,254,202 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Credit Suisse First Boston | | Endesa Costanera | | Creditor | | Pledge | | Combined cycle plant | | ThCh$ | | | — | | | ThCh$ | | | — | | | | 1,183,600 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Citibank N.A. | | Endesa Argentina | | Creditor | | Pledge | | Cash deposit | | ThCh$ | | | — | | | ThCh$ | | | — | | | | 435,681 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Deutsche Bank / Santander Benelux | | Enersis S.A. | | Creditor | | Deposit accounts | | Cash deposit | | ThCh$ | | | 21,824,111 | | | ThCh$ | | | 49,716,221 | | | | 40,354,434 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Varios Creditors | | Ampla S.A. | | Creditor | | Pledge on collection and others | | Collection accounts | | ThCh$ | | | 7,136,838 | | | ThCh$ | | | 133,936,065 | | | | 98,375,210 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Varios Creditors | | Coelce S.A. | | Creditor | | Pledge on collection and others | | Collection accounts | | ThCh$ | | | 9,716,000 | | | ThCh$ | | | 69,797,474 | | | | 60,265,158 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Banco Nacional de Desarrollo Económico y Social | | Cien | | Creditor | | Mortgage, pledge and others | | Collection accounts | | ThCh$ | | | 159,306 | | | ThCh$ | | | 4,370,310 | | | | 3,944,953 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
As of June 30, 2016 and December 31, 2015, the carrying amount of property, plant and equipment pledged as security for liabilities is ThCh$8,113,033 (Unaudited) and ThCh$13,903,028, respectively (See Note 15.e.ii).
As of June 30, 2016, Enersis Américas S.A. had future energy purchase commitments amounting to ThCh$36,265,938,096 (Unaudited) (ThCh$35,079,484,027 as of December 31, 2015).
32.2 Indirect guarantees
As of June 30, 2016 (Unaudited) and December 31, 2015, there are no indirect guarantees.
32.3 Lawsuits and Arbitrations Proceedings (Unaudited)
As of the date of these interim consolidated financial statements, the most relevant litigation involving Enersis Américas and its subsidiaries are as follows:
Law 25,561 on Public Emergency and Reform to the Currency System, enacted on January 6, 2002 by the Argentine authorities, voided certain provisions of the concession agreement of Enersis Américas’ subsidiary Edesur. Law 25,561 also required that utility concession agreements be renegotiated within a reasonable timeframe to adjust them to the new conditions. However, the failure to renegotiate Edesur’s concession agreement prompted Enersis Américas S.A. (former Enersis S.A.), Chilectra S.A. (now Chilectra Chile S.A.), Endesa Chile and Elesur S.A. (now part of Chilectra S.A.) (collectively, the “Claimants”) to file an arbitration petition in 2003 under the Treaty for the Promotion and Protection of Chilean-Argentine Investments before the International Center for Settlement of Investment Disputes (ICSID). The statement of claim principally requested that the ICSID declare the investment expropriated for an amount of US$1,306,875,960 (approximately ThCh$864,328,554), and sought compensation for the damages caused to the investment due to lack of fair and equitable treatment, in the amount of US$318,780,600 (approximately ThCh$210,831,925). The Claimants also seek, with respect to both claims, compounded annual interest of 6.9% per annum. The Claimants also claimed the sums resulting from the damages caused from July 1, 2004. Finally, the Claimants also demanded US$ 102,164,683 (approximately
The accompanying notes are an integral part of these interim consolidated financial statements
M-151
ThCh$67,568,656) for Elesur S.A. (now part of Chilectra S.A.) due to a lower price received on the sale of its shares. In 2005, the Argentine authorities and Edesur signed a Letter of Understanding, in which the terms and conditions are established for amendments and supplements to the concession agreement, forecasting tariff modifications, first during a transitional period and then under an Integral Tariff Review, in which the conditions for an ordinary tariff period of 5 years will be set. The arbitration has been suspended since March 2006 in accordance with the terms of the Letter of Understanding, and the appointment of one of the arbitrators, to replace an arbitrator who resigned in 2010 has been suspended. As of December 31, 2014, the parties informed ICSID of their agreement to extend the suspension of the arbitration procedure for 12 months starting on the same date, informing also that any of the parties can request the renewal of the arbitration procedure with 30 calendar days prior notice.
1.–In 2001, a lawsuit was filed against Emgesa, as well as the non-related companies, Empresa de Energía de Bogotá S.A. E.S.P. (EEB) and Corporación Autónoma Regional de Cundinamarca (CAR in its Spanish acronym), by the residents of Sibaté, in the Colombian Department of Cundinamarca. This lawsuit seeks to hold the defendants jointly liable for the damages and prejudices derived from the pollution to the El Muñá dam reservoir, resulting from the pumping of polluted waters from the Bogotá River by Emgesa. Emgesa has denied these allegations arguing, among others, that it does not have any responsibility since it receives the waters already contaminated. The plaintiffs’ initial demand was for approximately CPs 3,000 billion (approximately ThCh$ 680,400,000). Emgesa filed a motion for the joinder of numerous public and private entities that dump into the waters of the Bogotá River or that in any way are responsible for the environmental stewardship of the river basin. The Third Section of the State Council has received the petition and ordered certain companies joined as defendants. In January 2013, several of the defendants filed responses to the complaint. In June 2013, a motion to annul the proceedings was denied. The resolving preliminary objections and the summons to a conciliation hearing are currently pending. In June 2015 a resolution was enacted instructing the dismissal of EEB by reason of a nullity defect, as well as the exclusion of those entities that had been identified by the Cundinamarca Administrative Court as defendants for having polluted the waters of Bogotá River, which had been confirmed by the State Council. A motion for reversal was filed against this decision, or an appeal. The resolution of such actions was unfavorable. The amount involved in this proceeding is estimated to be approximately CPs 112.32 billion (approximately ThCh$25,474,176).
2.–A class action lawsuit has been filed by residents of the Colombian Municipality of Garzón, alleging that the construction of the El Quimbo hydroelectric project has caused the plaintiffs’ income from handicrafts or entrepreneurial activities to decrease by an average of 30%. The lawsuit claims the decrease was not considered when the project’s social-economic impact report was drafted. Emgesa has denied these allegations on the basis that (i) the social-economic impact report complied with all methodological criteria, including giving all interested parties the opportunity to be registered in the report, (ii) the plaintiffs are not residents and therefore, compensation is allowed only for those whose revenues are, in their majority, coming from of their activity in the direct area of influence of the El Quimbo hydroelectric project and (iii) compensation must not go beyond the “first link” of the production chain and must be based on the status of the income indicators of each affected person. A proceeding was filed in parallel by 38 inhabitants of the Municipality of Garzón, who are claiming compensation for being affected by the El Quimbo hydroelectric project since they were not included in the social-economic impact report. A mandatory settlement hearing was unsuccessful. The court ordered a test, which is currently in the preliminary phase. In the parallel proceeding, an exception previous of pending lawsuit was filed, based on the existence of the principal proceeding. The proposed exception is pending ruling. The amount involved in this proceeding is estimated to be approximately CPs 93 billion (approximately ThCh$21,092,400).
3.–Emgesa (former Central Betania) was granted with a tax benefit known as “Ley Páez” applicable to the income tax on corporations. The Law stated that those entities located in a geographical area affected by a
The accompanying notes are an integral part of these interim consolidated financial statements
M-152
natural catastrophe were exempted from taxation. The Colombian tax authority (DIAN) rejected the method used by Emgesa to determine the tax base applicable to the tax benefit. The DIAN believes that certain revenues of Betania, such as inflation adjustments and non-operating income do not qualify for the exemption since they are not related to the electricity generation activity. On the other hand, Emgesa believes that, in accordance with the Law, this special benefit is applicable to it as an entity and not only to certain revenues of the company. It is pending resolution from the first instance Administrative Court. The proceedings have not been active since the final arguments were filed in June 2010 due to the Huila Court did not have a tax expert. In February 2016, the process in motion began in order to activate the proceedings. The amount of this claim is ThCPs 96,393,426 (approximately ThCh$21,862,029).
4.–CAR, through Resolution 506, enacted on March 28, 2005 and Resolution 1189, enacted on July 8, 2005, imposed on Emgesa, EEB and Empresa de Acueducto y Alcantarillado de Bogotá (EAAB) the execution of construction work on the El Muña dam reservoir, whose effectiveness, among others things, depends on maintaining Emgesa’s water concession. Emgesa filed an action for annulment and reestablishment of Law against these resolutions before the Administrative Court of Law of Cundinamarca, Section One. The first instance court denied the nullity of these resolutions. Appeals were filed by Emgesa, EEB and EAAB, which are pending a decision.
Emgesa filed another action for annulment and reestablishment against CAR for annulment of Article 2 of Resolution 1318 of 2007 and Article 2 of Resolution 2000 of 2009, both of which required Emgesa to implement a Contingency Plan and to carry out study on “Air Quality” for the potential suspension of water pumping in the dam reservoir. This action seeks to annul the administrative acts imposed due to impracticability of anticipating the “Air Quality” and implementing the Contingency Plan. In this action a favorable accountant expert report was presented, for which it was requested clarification to Emgesa. Clarification of previous expert report and a second expert report to value the works anticipated by the company is still pending. The amount at issue is undetermined.
5.–In February 2015, Emgesa was notified of a Popular Action filed by Comepez S.A. and other fish farming companies located near the Betania dam, on the grounds of protection of the right to a healthy environment, public health and food safety in order to prevent, in the opinion of the plaintiffs, the danger of a massive fish mortality among other damages from the filling of the reservoir for the El Quimbo hydroelectric project dam, also located at the basin of the Magdalena River. Regarding the status of the proceeding, the Huila administrative court issued in February 2015 a preliminary injunction that prevents the filling of the El Quimbo dam reservoir until the river has reached the optimal flow, among other requirements. Emgesa filed a motion for reversal against this decision requesting a probation order and the release of such measure, which motion was denied by the court. The appeal filed by Emgesa was granted only in the remand effect. The preliminary injunction was amended, allowing Emgesa to start filling the dam reservoir. Nevertheless, the Regional Environmental Authority (CAM) in Resolution No. 1503 issued on July 3, 2015 directed Emgesa to temporarily stop filling the El Quimbo dam reservoir. The legal actions to be adopted are under analysis by Emgesa, notwithstanding the filling procedure continues normally. The appeal is pending. The Colombian government, through Decree 1979 has requested the lifting of the generation suspension and reported that Emgesa must abide by such Decree. On December 15, 2015, the Constitutional Court decided that Decree 1979 was unenforceable, and as a result, Emgesa suspended at midnight of that date the generation of energy at El Quimbo. Emgesa presented the corresponding arguments.
On December 24, 2015, the Colombian Ministry of Energy and Mining and the National Authority of Aquaculture and Fishing (“AUNAP”) filed a writ of protection of constitutional rights to the Civil Courts of Circuito de Neiva as a transitional mechanism to avoid irreparable damage, while the Huila administrative court decides on releasing the precautionary measure, and requested that the generation of energy at El Quimbo be permitted. They have requested such generation to be authorized as an interim measure until a ruling on the writ of protection is made. On January 8, 2016, Emgesa was notified of the decision of the
The accompanying notes are an integral part of these interim consolidated financial statements
M-153
Civil Court of Circuito de Neiva which authorized Emgesa to immediately restore the generation of energy as a transitional measure until the Huila administrative court decides on releasing the precautionary measure. The amount involved on this proceeding is undetermined.
6.–A class action was filed in Colombia against Codensa in which plaintiffs seek reimbursement for excess charges for not applying the tariff benefit that according to them would have applied to them as users of the Voltage One Level and owners of the infrastructure, as established by Resolution No. 082 of 2002, amended by Resolution No. 097 of 2008. Regarding the proceeding status, Codensa filed a plea against the lawsuit rejecting it entirely. A conciliation hearing was held between the parties, without success. The writ of proof is pending. The estimated amount is approximately CPs 337 billion (approximately ThCh$76,431,600).
7.–In Colombia, upon creating an electrical distribution subsidiary, Codensa, in 1997, EEB contributed all public lighting infrastructures and other sale and distribution assets to Codensa in exchange for 51.5% of Codensa’s shares. However, there was no certainty regarding the inventory of lights in Bogotá and this generated subsequently differences regarding invoicing and settlement of the energy value that Codensa supplied to the municipality. In 2005, a geo-reference inventory of the lights was performed, which resulted in 8,661 fewer lights than those that Codensa considered in its billing and settlement to the Federal District of Bogotá (the District). In order to solve the conflict, the parties carried out round-table discussion to come to an agreement. However, in 2009 a private citizen filed a derivative action in which he requests that the court of law: (i) declare the rights of the administrative morality and public property violated; (ii) order Codensa to carry out the settlement that includes delinquent interest due to the higher values paid between 1998 and 2004; and (iii) recognize the incentive due to administrative morality for the claimant (15% of the amount the District recovered). The first instance judgment, confirmed by the second instance judgment, ordered the Administrative Special Public Utilities Unit (the UAESP) and Codensa to, within a time period of two months starting from the date of issuance of the judgment, carry out all necessary negotiations to establish in a definitive manner the balances either in favor or against Codensa, duly adjusted, plus additional interest. If no agreement is reached, the UAESP itself may make a unilateral judgment within two months and deliver it to Codensa for its consideration. Codensa may also exercise remedies through the relevant government channels and, in the event of non-payment, must proceed to execute the judgment. On September 6, 2013, the Comptroller sent a communication to Codensa announcing future control actions against the company and the UAESP for an alleged detriment to the District of CPs 95,142,786,544 (approximately ThCh$ 21,578,384), due to payments owed to the District for public lighting between 1998 and 2004. On September 20, 2013, Codensa responded, disagreeing with the amount and proposing a technical group to resolve the issue. This resulted in several meetings being held. Based on Codensa’s documents and the declarations presented, the Comptroller issued a new report that supports the figure obtained by common accord by UAESP and Codensa of CPs 14,432,754,679 (approximately ThCh$ 3,273,349). The Comptroller recommended in its report that UAESP send the agreement for judicial review in order to resolve the lawsuit with Codensa, which occurred on December 13, 2013. Subsequently, the Comptroller, in Bogotá, issued a report questioning the agreement with the UAESP; such report was presented at Court. It is pending resolution from the Tenth Administrative Court of Bogotá, either for notifying the report or issuing final decision on the agreement subscribed between Codensa and the UAESP.
8.–To counter the impact in prices as a result of the climate phenomena “El Niño”, the Colombian Energy and Gas Regulatory Commission (CREG), through Resolution CREG No. 168 of 2008 establishes the Optional Tariff, which allows deferral of the increase in the electrical energy tariff for up to two years, mitigating the impact of the increase to end users. Codensa voluntarily ended the Optional Tariff it was applying and must determine the difference between the actual values of the tariff and the invoiced value from the Optional Tariff, based on the balances and the historical values transferred to the tariff for end users, in compliance with Resolution CREG No. 168 of 2008. The resulting difference of comparing tariffs must be returned to the end users since the Optional Tariff values, as accumulated balances, are always higher than the values that would have been invoiced had Codensa not opted for that alternative. In terms of
The accompanying notes are an integral part of these interim consolidated financial statements
M-154
process status, it was notified the demand on October 1, 2015 which was answered on November 23, 2015. The conciliation hearing date has not yet been fixed. National regulations do not establish the mechanism to return the money from the Optional Tariff to end users; however, Codensa has previously decided to return it. There is a difference between the amounts that Codensa expects to return and the amount that the CREG expects. The estimated amount is approximately CPs 163 billion (ThCh$36,968,400).
9.–The fiscal authority in Peru, the Superintendencia Nacional de Administración Tributaria (SUNAT), questioned Edegel in 2001 regarding the manner in which it was accounting for the valuation of its depreciating assets. Edegel had conducted a voluntary reevaluation for the 1996 fiscal year, and as a result of such reevaluation it recorded a reduction of goodwill with respect to assets. This depreciation was recorded as an expense. The amount rejected by SUNAT is related to financial interest paid during the construction phase of the power plants. SUNAT claims (i) that Edegel has not demonstrated that it was necessary to obtain financing to build the power plants and (ii) that such financing was actually incurred. Edegel has responded that SUNAT cannot request such evidence because the reevaluation assigns the assets a market value when the reevaluation was performed, instead of the historical value of the assets. In this case, the methodology considered that the power plants of such scale were built with financings. In addition, Edegel claimed that if SUNAT disagreed with the valuation, it should have conducted its own appraisal, which it failed to do. On February 2, 2012, the Tax Court (TF) issued a ruling for the 1999 fiscal year in favor of two of Edegel’s power plants, and against four power plants, based on the fact that a verified financing was only evidenced for the first two power plants. Consequently, the TF ordered SUNAT to recalculate the taxes payable by Edegel, which amounted to ThCh$8,090,505 (€11 million) that were paid by Edegel in June 2012. This amount will be recovered if Edegel obtains favorable rulings in the following claims it has subsequently filed:
| i) | an administrative contentious claim before the Judicial System against the TF’s ruling, filed in May 2012 (which would result in a complete recovery of the taxes).; and |
| ii) | a partial appeal against the recalculation that SUNAT performed according to TF’s ruling, on the basis that the recalculation was incorrect, filed in July 2012 (which would result in a partial recovery of the taxes). |
In August 2013, Edegel received notice of an unfavorable ruling with respect to claim i). Edegel filed an annulment appeal against the ruling, since the resolution violates its motivation right and it is untimely. In May 2015, Edegel received notice of the resolution of the Court of Appeal which: (i) annulled the resolution from the Justice Department (“JD”) which rejected the petitions of the demand of the company; (ii) declared admitted the claims previously rejected; and (iii) ordered the JD to return to the stage of determination of the controversy points. In June 2015, Edegel received notice from the JD that it declared admitted the claims previously rejected and it had submitted to the attorney general’s office a request for issuance of a new pronouncement (in Peru when the Government is engaged as a party in a judicial process an attorney general designated by the Public Ministry must be involved, in order for him to be informed and to state an opinion regarding the controversy, which opinion is not binding on the judge or the Court that must resolve the litigation). In November 2015, Edegel presented its verbal report.
For the 2000 to 2001 fiscal years, Edegel paid the equivalent of ThCh$3,852,140 and made a provision of ThCh$770,428.
In November 2015, Edegel was notified of Resolution No. 15281-8-2014, stating that the TF had ruled with respect to the indicated appeal by which was declared annulled the Resolution which the SUNAT objected the loss deductions related to the financial derivative instruments. The TF ruling also revoked the objections related to the non-deductibility of depreciation of the non-accredited technical assistance services rendered to Generandes and the financial interests accrued on the loans for the acquisition of treasury shares. It is important to note that, although the TF’s resolution revoked the objections related to the excess in depreciation of the revalued assets; however, stated that the SUNAT shall apply what is resolved in the company’s appeal of Income Taxes filed for the fiscal year 1999 (Exp. No. 10099 to 2012), which is still pending resolution.
The accompanying notes are an integral part of these interim consolidated financial statements
M-155
In December 2015, it was still pending from the SUNAT to recalculate the debt based on the established criteria.
In February 2016, Edegel filed an appeal to the JD against the TF’s resolution (Resolution 15281-8-2014) in order to partially revoke the stated criterion, specifically in the portion that the TF resolved that the SUNAT shall apply the decision on the Income Tax for the fiscal year 1999 and avoiding to apply any other pronouncement.
During the same month, the JD accepted Edegel’s appeal. In March 2016, the TF and SUNAT answered the appeal, which means that the JD shall resolve against Edegel because the resolution does not “cause status” as the TF did not ruled on the claimed concept. Also, in March 2015, Edegel was notified of the procedural corrective measures (Resolution on Procedural Correction). In June 2016, Edegel was notified of the JD’s District Attorney Opinion, and Edegel was requested to provide a verbal report.
For the 1999 fiscal year, it is expected that the Judicial System will enact a new resolution on the Edegel lawsuit and that the TF will decide on the partial appeal filed by Edegel. For the 2000 and 2001 fiscal years, it is still pending from the SUNAT to recalculate the debt based on the established criteria. The SUNAT and the TF responded the demand and is pending resolution from the Public Ministry.
The amount involved in these proceedings is ThS/.64,173 (approximately ThCh$ 12,892,497).
10.–The SUNAT rejected the commercial energy losses that Edelnor recognized from 2006 to 2010, equivalents to a 2% of the total purchases and self-generated energy, and questioned the cost of sales of that energy since the losses were generated from a energy theft not confirmed in a court of justice. The SUNAT believes that the infeasibility of a legal action can only be demonstrated through a Police Report and a Resolution, duly noted, issued by the General Attorney (Public Ministry) acknowledging, on a final or transitory basis, the filing of a criminal action for energy theft. The Tax Court (TF) has issued certain rulings stating that such Resolution is necessary. The position of Edelnor is that the law does not establish a specific mechanism on how to demonstrate the infeasibility of a legal action; therefore it is plausible to present any available evidence, appropriate and reasonable for this situation (free review of the evidence). The company in order to demonstrate that it was pointless to prosecute these crimes through legal actions presented expert reports prepared by specialized engineers, reports issued by the Electricity General Directorate (DGE) of the Ministry of Energy and Mining and certain other reports of the OSINERGMIN, which demonstrated that it was of no use to file an action and prosecute trial for a crime where; the perpetrators, the exact time of occurrence of the theft, the specific location in which occurred and the quantity stolen at each opportunity cannot be identified. The TF has allowed this type of accreditation in case of theft for water distribution companies (an entity similar to an electric distributor) but it has not indicated that the resolution issued by the General Attorney is the only admissible evidence to demonstrate the infeasibility to prosecute through a legal action. The development of the process is:
For the year 2006: The TF ruled against Edelnor’s appeal although it agreed to Edelnor’s position about the substance of the controversial matter. Thus, the TF concluded that Edelnor was not able to demonstrate that quantity of commercial losses attributable to the theft. Such conclusion is based on the fact that the commercial energy loss does not consist exclusively of stolen energy but also for energy losses due to other reasons, such as incorrect meter readings, incorrect invoicing and incorrect estimates of physical losses. Due to the immediate execution of the TF’s ruling, Edelnor paid the entire amount of the debt to the SUNAT (€4 million). In 2013, Edelnor filed an appeal to the Justice Department (JD) against the TF’s decision in order to revoke it and to request full deduction of the commercial energy loss sustaining that in theory energy losses consist of the components previously indicated, through the inspection of the SUNAT it was stated that the total amount of the commercial loss was due to stolen energy. In June 2014, Edelnor was notified the conclusions of the District Attorney (Fiscal Resolution). In August 2014, Edelnor presented a Verbal Report and presented the final written arguments. In October 2014, Edelnor was notified of Resolution from the JD against Edelnor, and in November 2014, Edelnor filed an appeal. In June 2015, the Court ruled to
The accompanying notes are an integral part of these interim consolidated financial statements
M-156
revoke the resolution and requested the issuance of a new resolution. In December 2015, Edelnor was notified that the JD again ruled against Edelnor, in the same month, Edelnor filed an appeal.
For the years 2007 and 2008: Considering the results obtained in 2016 for the income tax, Edelnor initiated a new defense strategy: (i) in theory, commercial energy losses could consist of errors in meter readings, invoicing and estimates of physical losses; (ii) since such losses are determined by “subtraction” (the energy entered in the system “less” energy supplied to customers and “less” the physical loss of energy”) the commercial energy loss might, in fact, be composed of such error in cases of under metered, under invoiced or under estimates of physical losses; (iii) if there are no such error, the quantity that is shows as commercial energy loss is composed of theft losses; (iv) during the inspection, the SUNAT reviewed the invoicing and the report of physical losses without questioning or inquiring on them; therefore, at this point, the errors in invoicing or the errors in the physical losses estimates cannot be argued by the SUNAT that are components of the commercial energy loss, (v) regarding the errors in meter readings, and taking into account that the electric energy distribution is a regulated business, the margins for this type of error are minimum. For the year 2007, Edelnor presented evidence corroborating that a small portion of the loss is attributable to submetered. Therefore, the commercial energy losses mainly consist of stolen energy (95%) and in minor measure (5%) to error in meter readings. Edelnor presented verbal report and filed its arguments. The appeal is still pending resolution from the TF. For the year 2008, Edelnor presented evidence demonstrating an excess in measurement. Thus, the commercial energy losses are only originated from theft. For these two years, Edelnor presented a Verbal Report to the TF and filed its final written arguments. The appeal is pending resolution from the TF.
For the year 2009, the SUNAT rejected the deduction of the commercial energy losses, based on the same reasons of prior years. In November 2013, Edelnor filed a claim reiterating the reasons by which the commercial energy losses are deductible and presented evidence that demonstrated that the energy losses were mainly originated by theft (93%) and in minor measure (7%) due to error in measurement. In June 2014, the SUNAT requested detailed information about the calculation to determine the “standard energy loss”. In July 2014, Edelnor responded to the request of the SUNAT. In August 2014, the SUNAT notified Edelnor with the Resolution ruling on Edelnor’s claim. In the Resolution, the SUNAT revoked the objection related to the commercial energy loss on the matter related to the standard energy loss, confirming it in the part related to the excess of such quantity. In September 2014, Edelnor paid the debt owed to the SUNAT, and filed an appealed to the TF, which is still pending resolution.
For the year 2010, the SUNAT rejected the commercial energy loss deduction in the portion related to the excess over the standard energy loss. In July 2015, Edelnor paid the debt owed to the SUNAT, and filed a claim. In April 2016, Edelnor was notified of the SUNAT’s Resolution sustaining the objections, in the same month Edelnor filed an appeal.
For the year 2011, the SUNAT also objected the commercial energy loss deduction in the portion related to the excess over the standard energy loss. In July 2016, Edelnor paid the debt owed to the SUNAT.
The following steps are: For the year 2006, it is pending the Court’s resolution on Edelnor’s appeal. For the years 2007 and 2008, it is pending TF’s resolution. For the year 2009, it is pending TF’s resolution. For the year 2010, it is pending TF’s resolution. For the year 2011, Edelnor is expecting notification on taxes and fines settlements which will be appealed. The amount of this claim is for ThS/ 80,132 (approximately ThCh$16,098,695).
11.–In 1997, Edegel, Perené and Simsa entered into a joint venture agreement for the development of Yanango and Chimay power plants, reaching the agreement on a payment of US$ 13 million to Edegel. In 1998, Edegel signed a contract with its parent company Generandes for supervision services for the construction of power plants to be provided by the latter, agreeing the payment of US$ 13 million to Generandes. In turn, Generandes signed contracts with its shareholders, Entergy Peru and Conosur, transferring its commitments to Edegel and agreeing a payment amounting US$ 3 million to each party. The
The accompanying notes are an integral part of these interim consolidated financial statements
M-157
SUNAT challenged in respect of these contracts: (i) in Edegel: using VAT charged by Generandes as a tax credit; and (ii) in Generandes: treating expenses for the services provided by shareholders as tax deductible expenses and using VAT charged by its shareholders as a tax credit. The position of the SUNAT was that these operations were fake, because Generandes and its shareholders are a holding companies that do not have staff to provide such services. Supervision services were provided directly by Edegel through its staff. The position of the company was that the TF already issued a Resolution No. 15281-8-2014 in respect of the Edegel’s appeal related to company’s 2000-2001 income tax which states that the technical assistance provided by Generandes qualified as non-existent. As a result of the direct implications of this statement is in this proceeding, the TF will issue a ruling against Generandes. In this regard, it is expected the TF order SUNAT to recalculate the income tax of the company, considering not only Generandes’s costs, but also revenues of (invoices issued to Edegel) to be invalid. According to this expected new determination, an income tax payment already realized would occur in excess in the Generandes’s income tax expenses, and this excess should be offset by VAT, eliminating the contingency for these proceedings. The appeal is pending the Tax Court ruling. The resolution is expected for the second half of 2016. The amount involved in this proceeding is ThS/. 85,211 (approximately ThCh$ 17,119,077).
12.–In September 2012, Enersis Américas (former Enersis S.A.) received notice from the Chilean Internal Revenue Service (SII in its Spanish acronym) on a settlement and resolution related to withholding taxes on dividends paid in fiscal years 2008 and 2009 (tax years 2009 and 2010) to non-Chilean resident or domiciled shareholders of Enersis Américas. Despite the fact that there is no differences in owed taxes, and no fines have been applied, the SII is requesting Enersis Américas to correct the calculation methodology used for its tax return. In addition, the SII notified Enersis Américas on settlements and resolutions for the same concept for fiscal years 2010 and 2011 (tax years 2011 and 2012). The position of the tax authority is that the methodology used by the company to determine the difference between the final tax credit and the provisional tax credit was incorrect, because Enersis Américas should pay the total amount of the tax credit used in the calculation of the provisional withholding and only the shareholders may request refunds from the amount paid in excess by the Chilean company. The position of Enersis Américas is that the interpretation of the SII is based on the wording of an article in the tax law that seems to require the “payment of credits in excess”, but it did not consider the existence of a Resolution issued by the SII indicating the description of this process with which Enersis Américas has complied. Moreover, if the methodology of the SII is used, the amount to be paid on behalf of the shareholders would be the same as the amount that the shareholders would request to the SII for refund. The difference is that the amounts paid to the SII are price-level restated by CPI and interests (1.5%), while the amounts that the SII will reimburse are only price-level restated by CPI. On March 13, 2014, the Company filed a tax claim with the Tax and Customs Court (“TTA” in its Spanish acronym) in first instance for fiscal years 2008 and 2009. On August 18, 2014, a tax claim was filed for fiscal year 2010 (tax year 2011), and lastly, on August 29, 2014, a tax claim was filed for fiscal year 2011 (tax year 2012). The three tax claims are pending of response from the SII, and on October 10, 2014, Enersis Américas requested their consolidation, which was granted by the Court on October 16, 2014. On September 21, 2015, the TTA open the evidence period. On October 15, 2015, Enersis Américas presented its evidence. On December 31, 2015, the TTA issued an unfavorable ruling against Enersis Américas. On January 4, 2016, Enersis Américas received notice of the resolution. Enersis Américas filed an appeal to the Appeal Court of Santiago. On April 28, 2016, the Appeal Court issued an unfavorable ruling against Enersis Américas. Enersis filed an appeal to the Supreme Court, which is pending resolution. The amount involved in this proceeding is ThCh$48,534,089.
13.–The Brazilian IRS claims an alleged underreporting of dividends by Enel Brasil than it reported. The Brazilian IRS claims that the total amortization of goodwill (greater value) recorded by Enel Brasil in 2009 in the equity accounts, should have been recorded in the comprehensive income accounts. As a result, the procedure performed was inadequate and a greater profit would have been generated and consequently, a higher amount of dividends distributed. The alleged surplus in dividends was interpreted by the Brazilian IRS as payments to non-residents, which would be subject to a 15% income tax retained at the source. Enel
The accompanying notes are an integral part of these interim consolidated financial statements
M-158
Brasil responded that all the procedures adopted by Enel Brasil were based on the company’s interpretation and in accordance with Brazilian accounting standards (Brazilian GAAP), and confirmed by the external auditor and by a legal opinion from Souza Leão Advogados. Enel Brasil has filed its defense in the administrative first instance. In July 2016, the tax authorities issued an unfavorable ruling against Enel Brasil. Enel Brasil will file an appeal to the second instance Administrative Court, and will use an expert opinion on the accounting entries recorded in 2009. The amount involved in this proceeding is ThR$244,428 (approximately ThCh$50,363,681).
14.–In Brazil, Basilus S/A Serviços, Empreendimentos e Participações (successor to Meridional S/A Serviços, Empreendimentos e Participações from 2008) is the holder of the litigation rights that it acquired from the construction companies Mistral and CIVEL, which had a civil works contract with Centrais Elétricas Fluminense S.A. (CELF). This contract was terminated before CELF’s privatization process. Since CELF’s assets were transferred to Ampla during the privatization process, Basilus (previously Meridional) sued Ampla in 1998, arguing that the transfer of the referred assets was done in detriment of its rights. Ampla only acquired assets from CELF, but is not its legal successor since CELF, a state-owned company, still exists and maintains its legal personality. Basilus demanded payment of pending invoices and contractual penalties for termination of the civil works contract. In March 2009, the court decided in favor of Basilus, and Ampla and the State of Río de Janeiro filed the corresponding appeals. On December 15, 2009, the State Court accepted the appeal and overturned the lower court’s decision obtained by Basilus, in Ampla’s favor. Basilus filed an appeal against the resolution, which was denied. In July 2010, Basilus filed an Appeal under Specific Court Regulations (Agravo Regimental) before the Superior Court of Justice of Brazil, which also rejected the appeal in August 2010. Seeking to overturn such decision, Basilus filed a Petition for Writ of Mandamus (Mandado de Seguranca), which was also rejected. In June 2011, Basilus filed an Appeal to Amendment of Judgement (Embargos de Declaração) in order to clarify a supposed omission by the Superior Court of Justice in the decision on the Petition for Writ of Mandamus, which was not accepted by the court. Against this decision, Basilus filed an Ordinary Appeal (Recurso Ordinario) before the Superior Court of Justice (in Brasilia). On March 28, 2012 the Reporting Justice decided the Ordinary Appeal in favor of Basilus. Ampla and the State of Río de Janeiro filed an Appeal under Specific Court Regulations against the Reporting Justice’s decision, which was accepted by the First Court Room of the Superior Court of Justice on August 28, 2012, determining that the Ordinary Appeal of the Petition for Writ of Mandamus must be submitted to the decision by an en banc session and not by a single Reporting Justice. Basilus challenged the decision. The decision of August 28, 2012, was published on December 10, 2012, and the Appeal to Amendment of Judgment had been filed by Ampla and the State of Río de Janeiro to remedy the existing error in its publication, in order to avoid future divergence. Basilus filed its arguments and on May 27, 2013, the Appeal to Amendment of Judgment filed by Ampla and the State of Río de Janeiro were accepted and the error corrected. On August 25, 2015, the appeal filed by Basilus was rejected. The decision was published on December 10, 2015, and Basilus filed an appeal to Amendment of Judgment. On March 3, 2016, the Superior Court of Justice has begun the judgement of the appeal and the first vote (Minister Rapporteur) was favorable to the appeal and the next Minister has suspended its resolution to perform a deeper analysis of the arguments. On May 3, 2016, the Superior Court of Justice has resumed the judgment of the appeal, which is tied 1 vote to 1. Other Minister has again suspended its resolution to perform a deeper analysis of the appeal. The resolution is adopted by the vote of three Ministers. The amount involved in this proceeding is estimated to be approximately R$1,369,544,431 (approximately ThCh$282,190,658).
15.–In December 2001, the Brazilian Federal Constitution was amended to apply the CONFINS tax (Contribuicao para o Financiamento da Seguridade Social), a tax levied on revenues, to electricity energy sales. The Constitution states that the changes on social contributions are effective 90 days after their publication. Ampla started to pay this COFINS tax in April 2002. However, the Brazilian Internal Revenue Service notified Ampla that the 90-day delay of entry into force is applied to statutory amendments, but are not applicable to constitutional amendments, which are effective immediately. In November 2007, the
The accompanying notes are an integral part of these interim consolidated financial statements
M-159
appeal filed before the Taxpayers Council (Consejo de Contribuyentes), the administrative appeals level, ruled against Ampla. In October 2008, Ampla filed a special appeal that was rejected. On December 30, 2013, Ampla was notified of the decision to reject its position that the COFINS tax payments were not due for the period from December 2001 to March 2002 based on the Constitution providing that legislative changes are effective 90 days after their publication. Ampla filed a judicial proceeding to obtain a certification of fiscal good standing in order to continue receiving public funds and was required to post a bond for the tax debt. Under the new standard on surety bonds published in March 2014, the bond amount must be 20% rather than the previous 30%, of the tax debt and the bond was reduced to € 44 million. Ampla submitted the new surety bond, complying with the new requirements. The Brazilian Treasury accepted the surety bond and granted the certification of fiscal good standing. The Brazilian Treasury submitted the fiscal execution and Ampla opposed its defense in July 2014. It is not necessary to submit a new surety bond since the bond posted to obtain the certification of fiscal good standing can be used for this proceeding. There is a first instance ruling unfavorable to Ampla which was published in August 2015. In the same month, Ampla filed an appeal to the second instance court. The amount involved in this case is estimated to be approximately ThR$152,907 (approximately ThCh$ 31,506,044).
16.–Companhia Brasileira de Antibióticos (Cibran) filed suit against Ampla in order to receive compensation for the loss of products and raw materials, machinery breakdown, among other things that occurred as a consequence of poor service provided by Ampla between 1987 and May 1994 and compensation for moral damages. This litigation is related to other five actions filed by Cibran against Ampla based on power outages allegedly caused by Ampla in the period from 1987 to 1994, 1994 to 1999 and part of 2002. The judge decided to conduct a single expert assessment for these various claims, which was in part adverse to Ampla. Ampla challenged such assessment and requested a new expert assessment. On September 5, 2013, the judge rejected the prior petition, whereupon Ampla filed a Petition for Clarification of the Decision (Embargo de Aclaración) and subsequently a Special Appeal (Agravo de Instrumento), both of which were rejected by the court. Against the latter, Ampla filed a Special Appeal before the Superior Court of Justice, which is pending review. In September 2014, a first instance judgment in one of these proceedings ordered Ampla to pay compensation of R$ 200,000 (approximately ThCh$ 41,209) for moral damages, in addition to the payment of material damages caused due to failures in supply of service, which have to be assessed by an expert in the sentence execution stage. Ampla filed a Clarification Attachment against this ruling that was rejected. In December 2014, Ampla filed an appeal, currently pending decision. On June 1, 2015, a judgement in another of the proceedings ordered Ampla to pay moral damages of R$ 80,000 (approximately ThCh$15,350), in addition to material damages for Ampla’s failures in supply of service of R$ 95,465,103 (approximately ThCh$ 19,670,308) (plus price-level restatement and interest). Ampla filed a Petition for Clarification of the Decision (Embargo de Aclaración) against this judgement, which was rejected by the court. Ampla has filed an appeal. In the remaining proceedings, a first instance court ruling is pending. The amount involved for all these cases is estimated to be approximately R$384,666,764 (approximately ThCh$ 79,259,471).
17.–In August 1996, Ampla obtained a favorable ruling granting it an exemption from paying the COFINS tax for the period prior to the 2001 amendment of the Brazilian Federal Constitution which expressly made electric power operations subject to the COFINS tax. Following the definite decision in favor of Ampla issued in 2010, the Brazilian Treasury attempted to overturn the 1996 decision favorable to Ampla through a rescission action. Ampla refiled a suit originally filed in 1996 seeking a refund of its COFINS tax payments from April 1992 to June 1996, based on the favorable ruling in the first lawsuit described above. The suit seeking a refund of the COFINS tax had been suspended pending the resolution of the first lawsuit above. In June 2013, Ampla received a favorable decision entitling it to a refund of its COFINS tax payments for the periods requested. The Brazilian Treasury appealed the decision. In October 2014, the Court of the State of Río de Janeiro ordered a new trial since it considered that the Brazilian Treasury did not have the opportunity to appear in the prior decision judgment. In May 2015, the Brazilian Treasury presented its final plea and in July 2015 a new favorable first instance ruling entitling Ampla to a refund of its COFINS tax
The accompanying notes are an integral part of these interim consolidated financial statements
M-160
payments made from 1992 to 1996 was issued. In August 2015, the tax authorities filed an appeal with the Court of the State of Río de Janeiro. The sum Ampla has requested as a tax refund amounts to ThR$169,450 (approximately ThCh$34,914,681).
18.–Perma Industria de Bebidas (Perma) filed a lawsuit against Ampla, based on the electric energy tariff adjustment applied by concessionaires based on Orders No. 38 and 45 granted by the National Department of Water and Electric Energy (DNAEE), in February 1986. The Orders authorized an increase of 20% over the tariff for industrial clients during the frozen price period, also implemented by the Federal Government through Decree Law No. 2283, of February 28, 1986. On April 16, 2010, a ruling rejected Perma’s request, and Perma filed an appeal against such ruling, which was accepted and Ampla was ordered to pay the amounts unduly collected during 1986. Ampla and Perma each filed a Special Appeal before the Supreme Court of Justice, which were rejected by means of “eligibility trial”. In July 2011, the parties filed a Special Appeal. On December 16, 2015, the ruling was issued, rejecting the Special Appeal filed by the two parties. On February 11, 2016, the prior ruling was published confirming the final ruling. The amount involved is R$ 76,359,241 (approximately ThCh$ 15,733,600).
19.–The Trade Union of Niterói, representing 2,841 employees, filed a labor claim against Ampla, requesting the payment of salary differences of 26.05% retroactive to February 1989, pursuant to the Economic Plan instituted by Law Decree No. 2,335/87. In the court of first instance, the decision was partially unfavorable for Ampla. The court ordered payment of the salary differences requested retroactive to February 1, 1989, and legal fees of 15% of such amount. Ampla filed several appeals, among them an Extraordinary Appeal which is currently pending. A mandatory mediation was unsuccessful. In parallel, Ampla has filed a motion for Advanced Dismissal of Enforcement (Exceção de Pré-Executividade) based on the jurisprudence of the Federal Supreme Court, which has previously declared the non-existence of a right acquired on the URP readjustment of Law Decree No. 2,335/87. In addition, Ampla alleged the exception of the payment for these readjustments and, alternatively, requested the limitation of this readjustment using October 1989 salaries as a baseline. In the court of first instance, Ampla obtained the declaration of unenforceability of legal title, against which the applicant filed an appeal (Agravo de Petição). The decision was partly favorable regarding the exception of payment, but not regarding the limitation of the salary differences, using October 1989 salaries as a baseline. On September 10, 2014, the court rejected the Special Appeals (Agravo de Instrumento) presented by both parties, who filed a Petition for Clarification of the Decision (Embargos de Aclaración) against this judgment. In June 2015, Ampla presented its arguments to the Court regarding the Extraordinary Appeal filed by the Union, which were rejected by the Court. On December 16, 2015, the Extraordinary Appeal was submitted to the Federal Superior Court of Law for its judgment. The amount involved in this proceeding is estimated to be approximately R$71,232,859 (approximately ThCh$14,677,324).
20.–In order to fund the purchase of Coelce in 1998, Ampla issued long-term debt abroad through securities called Fixed Rate Notes (FRNs) which were governed by a special tax regime whereby interest payments received by non-resident holders were exempt from taxation in Brazil, as long as the debt was issued with a minimum maturity of 8 years. In 2005, the Brazilian Internal Revenue Service (responsible for tax collection and compliance with tax laws) IRS notified Ampla the special tax regime did not apply based on its understanding that prepayments were made before the stated maturity, due to the fact that Ampla had received financing in Brazil which was allocated to repay the FRN holders. Ampla argues that these two transactions are independent and legally valid. The non-application of the special tax regime means that Ampla would have failed to comply with its obligation to retain the tax and to record it as interest payments made to non-resident holders. The tax resolution was appealed and in 2007 the Taxpayers Council (Consejo de Contribuyentes), the administrative appeals level, annulled it. However, the Brazilian IRS contested this decision before the Superior Chamber of Fiscal Resources (Cámara Superior de Recursos Fiscales), the final administrative appeals level, and on November 6, 2012, it ruled against Ampla. The decision was notified to Ampla on December 21, 2012. On December 28, 2012, Ampla filed a Petition for Clarification of
The accompanying notes are an integral part of these interim consolidated financial statements
M-161
the Decision (Embargo de Aclaración) before the Superior Chamber of Fiscal Resources in order to obtain a final resolution regarding contradictory points of the decision and to incorporate in it the relevant defense arguments that were omitted. The petition was denied. As a consequence, Ampla filed a judicial proceeding to obtain a certification of fiscal good standing in order to continue receiving public funds. Ampla was required to post a bond for the tax debt. Under the new standard on surety bonds published in March 2014, the bond amount must be 20%, rather than the previous 30%, of the tax debt. Ampla submitted the new surety bond, complying with the new requirements. The Brazilian Treasury accepted the surety bond and granted the certification of fiscal good standing. The Brazilian Treasury submitted the fiscal execution and Ampla opposed its defense on June 27, 2014. It is not necessary to submit a new surety bond since the bond posted to obtain the certification of fiscal good standing can be used for this proceeding. A legal investigation will be carry out by an expert designated by the judge. It is expected first instance resolution upon investigation of the expert to be designed by the judge. The amount involved in this case is estimated to be approximately ThR$ 1,159,588 (approximately ThCh$ 238,929,745).
21.–In 2002, the State of Rio de Janeiro issued a decree stating that the ICMS (a tax similar to the Chilean Value Added Tax) should be paid and filed on the 10th, 20th and 30th days of the same month of the tax accrual. Ampla continued paying ICMS in accordance with the previous system (filing within five days after the end of the month of its accrual) and did not adopt the new system between September 2002 and February 2005 due to cash flow issues. Additionally, Ampla filed a lawsuit to dispute the constitutionality of the new filing requirement. These lawsuits were unsuccessful, and Ampla has filed suit alleging constitutional violations before the Brazilian Supreme Federal Tribune. Since March 2005, Ampla has been paying the ICMS according to the new system. In September 2005, the IRF imposed on Ampla a penalty fee and interests due to the delay in filling the ICMS as set forth in the aforementioned decree of 2002. Ampla appealed the resolution before the Administrative Courts, based on the fiscal Amnesty Laws of the State of Río de Janeiro published in 2004 and 2005 (forgiving interest and penalties if the taxpayer paid the taxes due). Ampla alleges that if the aforementioned tax amnesties are found to be inapplicable to it, the law would punish taxpayers that are delayed only a few days in their tax payments (as in the case of Ampla) more harshly than those who failed to pay their taxes and later formally adopted the various tax amnesties and thus, regulate their tax situation through the filing of overdue unpaid taxes.
On May 9, 2012, the “En Banc Council” (a special body within the Taxpayers Council, representing the last administrative instance) issued a judgment against Ampla. The decision was notified on August 29, 2012. Ampla appealed to the State Public Treasury (Hacienda Pública Estadual) using a special review procedure based on the equity principle, before the Governor of the State of Río de Janeiro. The appeal has not been resolved and, therefore, the tax should be suspended. However, the State of Río de Janeiro recorded the tax due in the Public Register as if demandable and, therefore, on November 12, 2012, Ampla was obliged to post a surety bond in the amount of € 101 million (R$ 293 million) in order to receive a certification of fiscal good standing to continue receiving public funds. On June 4, 2013, in a decision of second instance, the State Public Treasury obtained a ruling against Ampla’s surety bond. In September 2013, Ampla filed a letter of guarantee to substitute for the surety bond rejected by the court. However, Ampla reiterated to the attorney of the State, the petition of review, which is still pending decision. Despite this, the State Public Treasury submitted the fiscal execution and Ampla opposed its defense. It is not necessary to submit a new surety bond since the bond posted to obtain the certification of fiscal good standing can be used for this proceeding. In June 2015, the Supreme Court of Brasilia issued a favorable ruling for Ampla for a lawsuit filed in 2002 to dispute the constitutionality of the new filing requirements. This resolution will lead to the suspension of the collection procedures of penalties and interests, since the tax is already paid. Also, the final decision will mean the release of the guarantee. The decision was published on October 2, 2015 and the Brazilian Treasury has 10 days to appeal. Once the appeal period has elapsed, the letter of resolution becomes final, and at that time the resolution will be presented to the administrative collection body (process). The State Public Treasury did not file an appeal and on October 25, 2015, Ampla presented to the special collection body the favorable resolution issued by the Supreme Court of Brasilia. On April 20, 2016,
The accompanying notes are an integral part of these interim consolidated financial statements
M-162
it was issued first instance resolution favorable to Ampla determining termination of the legal proceeding and the State extinguished the debt. Ampla requested the guarantee to be released and is waiting for the decision. Closed case that will no longer be informed.
22.–The State of Rio de Janeiro filed complaints against Ampla for the periods 1996 to 1999 and 2007 to 2014, since it considered that the ICMS calculation for fixed assets acquisition was incorrect. Specifically, the State of Rio de Janeiro believes that Ampla does not have all necessary supporting documentation and that the fixes assets were not used for the electric energy generation and distribution activities. In its defense, Ampla states that (i) the corresponding legislation does not specify the different types of fixed assets that could be used for the ICMS credit purposes; (ii) such fixed assets are related to the main activity of the companies, even if they are used at the offices and administrative premises. It also intends to compare the credits with the acquisition invoices; Ampla filed its administrative and judicial defense in all the processes and is awaiting the final resolutions. The amount of this claim is ThR$ 109,702 (approximately ThCh$ 22,603,779).
23.–In October 2009, Tractebel Energía S.A. sued CIEN claiming an alleged breach of the contract “Purchase & Sale Agreement for 300 MW of Firm Capacity and associated Energy originating from Argentina” signed in 1999 between CIEN and Centrais Geradoras do Sul do Brasil S.A (which is now known as Tractebel Energía). Tractebel Energía asked the court to order CIEN to pay a rescission penalty of R$ 117,666,976 (approximately ThCh$ 24,244,939) plus other fines due to the unavailability of energy. The breach allegedly occurred due to a failure by CIEN to ensure sufficient capacity as contracted with Tractebel Energía during the 20-year period, which allegedly took place beginning in March 2005. In May 2010, Tractebel Energía notified CIEN via a written statement, but not judicially, its intention to exercise step-in rights of Line I (30%). The proceeding is currently at the first instance. CIEN petitioned to join this proceeding with the lawsuit filed by it against Tractebel Energía in 2001, which involves a dispute relative to exchange rates and taxing issues. The petition to join both proceedings was rejected by the court. Subsequently, CIEN filed a request to suspend the proceeding for 180 days in order to avoid potentially divergent decisions. The court ordered the suspension of proceedings for one year pending the outcome of the other lawsuit of CIEN against Tractebel Energía. The court issued a resolution extending this suspension until July 9, 2015. This proceeding has not had any changes to date.
24.–In 2010, Furnas Centrais Eletricas S.A. filed a suit against CIEN, based on CIEN’s alleged breach of the contract “Firm Capacity Purchase with associated Energy for the purchase of 700 MW of firm capacity with related energy originating from Argentina”, which was signed in 1998 with a term of 20 years beginning in June 2000. In its lawsuit, Furnas requested a compensation of R$ 520,800,659 (approximately ThCh$ 107,309,465) corresponding to a rescission penalty included in the contract, plus adjustments and default interests, from the date of filing of the claim until actual payment. Furnas also requested for additional penalties based on the lack of availability of the “firm power and related energy” and for other damages to be determined upon the final decision. The first trial judgment denied the claims of Furnas for CIEN’s responsibility for breach of its contractual obligations. The Court recognized the existence of force majeure because of the energy crisis in Argentina. The claimant filed an appeal against this sentence. In July 2015, CIEN presented its arguments to the Court regarding the appeal filed by Furnas. Moreover, regarding the foreign language documents presented by CIEN, the judge of first instance determined that those documents would be excluded from the lawsuit, which decision was confirmed by the 12th Civil Section of the State Court. CIEN has filed a Special Appeal (Recurso Especial) against this decision, which will be decided by the Superior Court of Justice. In addition to the foregoing, CIEN received a notice from Furnas, not at the judicial headquarters, indicating that in case of rescission due to CIEN’s breach, Furnas would have the right to acquire 70% of Line I.
25.–In 1982 under the framework of an electricity supply network expansion in Brazilian rural areas, which was financed principally by international development banks (IDBs), the then-state-owned Companhia Energética do Ceará S.A. (Coelce) signed contracts with 13 cooperatives at the request of the Brazilian
The accompanying notes are an integral part of these interim consolidated financial statements
M-163
government and the IDBs to implement this project. Under the contracts, Coelce operated and maintained the assets and paid a monthly fee, which was price-level restated for inflation. These contracts were of indefinite length and failed to clearly identify the networks that were under their scope due the public nature of Coelce and the fact that they were often repaired, creating confusion between the assets that were operated and maintained by Coelce, and the assets that were owned by it. From 1982 until June 1995 Coelce regularly paid rent for the use of the electric system to cooperatives, adjusted monthly by the relevant rate of inflation. However, from June 1995, Coelce, while it was still state-owned, decided not to continue adjusting the payments for inflation. In 1998 Coelce was privatized and acquired by the Enersis Group, and continued to pay the rent to the network cooperatives in the same manner as before its privatization, that is, without adjusting the rent for inflation. As a consequence, some of these cooperatives have brought legal action against Coelce, including the two actions initiated by Cooperativa de Eletrificacao Rural do V do Acarau Ltda (Coperca), for the payment of the adjustment for inflation as described below. Coelce’s defense is basically grounded on the argument that the adjustment is not applicable, since the assets lacked value due to their much extended useful lives, taking into consideration their depreciation; or, alternatively, if the assets were deemed to have any value, it would be very low since Coelce performed their replacement, extension and maintenance. The amount involved in this litigation is approximately R$ 190,491,729 million (approximately ThCh$ 39,250,268).
One of the plaintiffs in this litigation, Coperva, filed a review action requesting expert evaluation of the issue. Once the expert report was delivered, Coelce claimed there were technical inconsistencies therein and requested a new evaluation to be conducted, but the court denied the claim and ruled the “anticipated execution of the decision”, which entails the preliminary determination of the adjusted monthly payments Coelce should have made and ordering the immediate payment of the difference between such adjusted values and the values Coelce actually paid. An appeal has been filed and a precautionary measure has been obtained in favor of Coelce, staying the anticipated execution of the decision. On April 7, 2014 a court of first instance denied Coperva’s claims. Coperva filed an appeal which was rejected. Coperva filed a Petition for Clarification of the Decision (Embargos de Aclaración) which was rejected on January 11, 2016. On February 3, 2016, Coperva filed a Special Appeal to the Superior Court of Justice.
Another plaintiff in the ligation filed a review action in 2007, through which Coperva is attempting to readjust the lease value of its distribution lines (in the central region of the State of Ceará), to be calculated at 1% of the value of the asset leased, estimated by Coperva to be at R$ 15.6 million (approximately ThCh$ 3,214,335). This proceeding is in a first instance and has not yet started the evidence presenting stage. The amount involved in this proceeding is estimated to be approximately R$ 99,715,811 (approximately ThCh$ 20,546,154). In Coelce’s case, the review action was filed in 2006 and Coelce is attempting to readjust the lease value of its distribution lines (in the central region of the State of Ceará), to be calculated at 2% of the value of the asset leased. The amount involved in this proceeding is approximately R$ 114,795,033 (approximately ThCh$ 23,653,184). This proceeding, as well as the one for Coperca, has not been advanced by the plaintiff and both are in their first instance.
26.–In February 2004, two Brazilian taxes, COFINS and PIS were amended from an accrued regime (rate of 3.65% without credit deduction) to a non-accrued regime (9.25% with credit). According to legislation, long-term assets and service supply agreements performed before October 31, 2003, under “predetermined price” could remain in the accrued regime. Endesa Fortaleza had entered into energy purchase agreements that complied with the requirements, and as a result, the revenues for such agreements were initially taxed under the accrued regime, which is more advantageous. In November 2004, an administrative order was released which defines the concept of “predetermined price”. According to it, CGTF agreements (Endesa Fortaleza) must be subject to the non-accrued regime. In November 2005, a new Law clarified the “predetermined price” concept. On the basis of the 2005 legislation, the regime that should be applied to the agreements was the accrued regimen (more advantageous). The ANEEL issued a (Administrative Law) Technical Note indicating that the agreements entered into by virtue of its standards and with its approval
The accompanying notes are an integral part of these interim consolidated financial statements
M-164
comply with the legislative requirement. PIS and COFINS tax paid in excess under the non-accrued regime by CGTF and CIEN between November 2004 and November 2005 generate tax credits which were used to pay other taxes due. Nevertheless, in 2009 the tax authorities rejected the compensation procedures. In February 2007, the Brazilian tax authorities audited Endesa Fortaleza regarding the payment of PIS/COFINS tax during December 2003 and from February 2004 to November 2004. The audit resulted in a claim alleging differences between the amounts stated in Endesa Fortaleza’s annual tax return (where the PIS/COFINS tax amounts were reported under the new non-accrued regime) and the amounts stated in monthly tax returns (where the amounts due were reported under an older accrual system). Endesa Fortaleza filed an appeal to the second instance administrative court which was unfavorable and confirm the first instance resolution. Endesa Fortaleza filed an appeal to the Superior Chamber of Fiscal Resources which is pending resolution. The amount involved in this proceeding is ThR$ 77,766 (approximately ThCh$ 16,023,459).
27.–Coelce bills the “low income” consumer with a social discount that determines a final rate called “baja renta” (low income). The State compensates Coelce for this discount as a state subsidy. The ICMS (a tax similar to the Chilean Value Added Tax) is transferred (deducted) by Coelce over the amount of the normal rate (without the discount). On the other hand, the State of Ceará establishes that the ICMS does not apply to billings that fluctuate between 0 and 140 kW/h. Also, Coelce, in order to calculate the ICMS deductible amount in reference to the total ICMS supported in energy purchases must apply the “pro rata” rule, which uses the percentage that represents revenues subject to ICMS over the total income (whether or not subject to ICMS). Coelce considers, for the purpose of its inclusion in the pro rata denominator, that the revenue not subject to ICM is the result of applying the end sales price of energy (price after the subsidy is discounted) and the Brazilian IRS holds that the income not subject to ICMS is the price of the normal rate (without discounting the subsidy). The Brazilian IRS’s position implies a lower ICMS deduction percentage. The Brazilian Treasury view is that the “ICMS pro rata” calculation should be based on the normal rate value in “low income” energy sales cases, instead of the reduced rate that Coelce uses. The Brazilian Treasury criteria results in a greater ICMS non-recoverable percentage, which results in a higher ICMS payable. Coelce argues that its calculation is correct, since it must be used in the “ICMS pro rata” calculation, reducing the value of the ICMS rate since that is the accurate value of the energy sales transaction (the ICMS’s base is the transaction value of the merchandise sold). In reference to the 2005 and 2006 litigation, the rulings were unfavorable for Coelce. In reference to the 2007, 2008 and 2009 litigation, the rulings were unfavorable for Coelce but some of them resulted in a reduction of the amounts due to expiration. Coelce filed legal claims in order to ensure its certification of a regular tax status, which will allow it to continue receiving public funding, having previously guaranteed its tax debt. The State of Ceará filed Fiscal Executions (legal collection procedures) for the years 2006, 2007 and 2009. For the other years, it is pending the filing of the corresponding fiscal executions. In reference to the 2010 and 2011 litigation, the complaints were received in January 2015 and January 2016, respectively, and Coelce filed its first instance administrative defense. The next step is to continue with the defense of the judicial and administrative processes. The amount of these claims is ThR$ 112,082 (approximately ThCh$ 23,094,171).
28.–Vicunha do Nordeste S/A (Finobrasa) filed a lawsuit against Coelce by reason of the adjustment to the electric energy tariffs applied by concessionaires based on Orders No. 38 and 45 granted by the National Department of Water and Electric Energy (DNAEE), in February 1986. These Orders authorized an increase of 20% over the tariff for industrial clients during the frozen price period, also implemented by the Federal Government through Decree Law No. 2283 of February 28, 1986. The intention of the lawsuit is to declare such adjustment illegal, seeking to extend illegality effects until the present time. During the proceeding, FINOBRASA filed another lawsuit with similar requests. Regarding the first process, Finobrasa obtained a final ruling against Coelce, which ordered Coelce to pay the unduly collected amounts, extending the effects of such ruling until the present time, which does not coincide with the jurisprudence of the Supreme Court of Justice. Considering the above, Coelce filed a rescission action, which seeks to amend a final decision and may be filed up to 2 years after the final period to file appeals has ended. This is a new action, with extremely restrictive requirements and its proceeding is started on second instance, with the purpose of
The accompanying notes are an integral part of these interim consolidated financial statements
M-165
questioning an error in the decision, either any procedural defect or a substantial defect of rulings by supreme courts (which is the basis for this lawsuit). Regarding the second action, the judge dismissed it due to his pendency and matter adjudged, since both are similar petitions. For this reason, the purpose of the three lawsuits is the same, that is, to assess the wide or restrictive effect of the 1986 adjustment illegality. Coelce filed this Rescission Action in 1999, and on September 28, 2010 a ruling was passed and the “Civil United Chambers” unanimously declared that the illegality of the collection made by Coelce is limited to 9 months of 1986 (March to November). On September 30, 2015 a ruling rejected the Special Appeal filed by Finobrasa. On November 6, 2015, Vicunha filed a Petition for Clarification of the Decision (Embargo de Aclaración) against this judgement, which is pending resolution. On February 4, 2016, the Court began the judgement and is tied one vote to one. The judgement must be resumed in the following Court sessions. The amount of this claim is R$ 71,975,926 (approximately ThCh$ 14,830,431).
29.–Lawsuits filed by Industria Barbalhense di Cemento Portland S.A. (IBACIP) against Coelce, by reason of the adjustment to the electric energy tariffs applied by concessionaires based on Orders No. 38 and 45 granted by the National Department of Water and Electric Energy (DNAEE), in February 1986. These Orders authorized an increase of 20% over the tariff for industrial clients during the frozen price period, also implemented by the Federal Government through Decree Law No. 2283, of February 28, 1986. The intention of the lawsuit is to obtain a refund of the values that the petitioner would have paid in excess for the use of electric energy by reason of the allegedly illegal 20% increase over the tariffs of industrial clients. On March 17, 2008 a ruling was issued declaring illegal to charge the tariff increased by the DNAEE Orders, but only with respect to the invoices issued within the period between March and November 1986. Both parties filed appeals against this ruling before the Court of Justice and they were both dismissed. Coelce has filed a Special Appeal with the Supreme Court of Justice, and the Court has not yet issued a decision. The amount involved is R$ 64,084,011 (approximately ThCh$ 13,204,325).
30.–Collective lawsuit filed by Sindeletro against Coelce with the intention of obtaining a supplementary salary payment based on a 30% over the base salary for employees exposed to hazards.
In its defense, Coelce sustains that the amendments made in the payment and determination of this salary supplement were legal, since they were the result of an analysis made by a commission established for this purpose aimed to identify which activities were hazardous and which employees worked in such areas.
In the first instance Coelce was condemned to pay to all employees a hazardous salary supplement by 30% as of January 1, 1986. Also, it was ordered to pay attorney fees of 15% over the punishment value. Coelce filed an ordinary appeal with the Regional Labor Court (TRT).
In the second instance, the ordinary appeal filed by Coelce was partly accepted, it states that such supplement should not be paid to employees not performing hazardous activities. Also, it acknowledged that the percentage due for this hazardous salary supplement could be reduced according to the length of time of the employee’s exposure to hazards. Sindeletro filed a review appeal against this ruling in the second instance before the Supreme Labor Court (TST).
In the third instance, the TST accepted the review appeal filed by Sindeletro, rejecting the possibility of reducing the percentage based on a shorter length of time of exposure to hazards. The TST declared that if an employee has performed a hazardous activity the employee is entitled to receive a 30% supplement over his or her base salary, regardless if he performed such hazardous activity only for one day or for the entire month. The TST ruling is based on the TST jurisprudence of its Statement 361 and is not subject to appeals.
The settlement phase (values assessment) has begun with the calculation delivered by Sindeletro. Coelce has been urged to make its statement. After starting the execution phase, Coelce was urged to pay or to guarantee execution for an amount of R$ 5,014,269.49 (€1,538,119). Thus, Coelce made a deposit of the guarantee and filed its disclaim to execution. On November 4, 2015 Coelce released R $ 1.73 millions for the distribution to employees by Sindeletro. Coelce appealed against that decision. The amount involved is R$ 67,000,000 (approximately ThCh$ 13,805,156).
The accompanying notes are an integral part of these interim consolidated financial statements
M-166
31.–The State of Ceará filed complaints against Coelce for the periods 2003, and 2004 to 2010, since it considered that the ICMS calculation for fixed assets acquisition was incorrect. Specifically, the State of Ceará states that Coelce does not have all the necessary supporting documents and that some fixed assets were not devoted to the activity of electric energy production or distribution. In its defense, Coelce explains that (i) the corresponding legislation does not specify the different types of fixed assets that could be used for the ICMS credit purposes; (ii) such fixed assets are related to the main activity of the companies, even if they are used at the offices and administrative premises. It also intends to compare the credits with the acquisition invoices; Coelce filed its administrative defense in all administrative processes and is awaiting the final resolutions. The amount of this claim is ThR$ 127,417 (approximately ThCh$ 26,253,903).
The management of Enersis Américas S.A. considers that the provisions recorded in the Consolidated Financial Statements are adequate to cover the risks resulting from litigation described in this Note. It does not consider there to be any additional liabilities other than those specified.
Given the characteristics of the risks covered by these provisions, it is not possible to determine a reasonable schedule of payment dates if there are any.
32.4 Financial restrictions (Unaudited)
A number of the Company’s loan agreements, and those of some of its subsidiaries, include the obligation to comply with certain financial ratios, which is normal in contracts of this nature. There are also affirmative and negative covenants requiring the monitoring of these commitments. In addition, there are restrictions in the events-of-default clauses of the agreements which require compliance to avoid acceleration of such debt.
Some of the financial debt contracts of Enersis Américas contain cross default clauses. The credit line agreements governed by Chilean law, which Enersis Américas signed in March 2016 for U.F. 2.8 millions, stipulate that cross default arises only in the event of non-compliance by the borrower itself, with no reference made to its subsidiaries, i.e. Enersis Américas, respectively. In order to accelerate payment of the debt in these credit lines due to cross default originating from other debt, the amount overdue of a debt must exceed US$50 million, or the equivalent in other currencies, and other additional conditions must be met such as the expiry of grace periods. These credit lines have not been disbursed.
Regarding the bond issues of Enersis Américas registered with the United States Securities and Exchange Commission (the SEC), commonly called “Yankee bonds”, a cross default can be triggered by another debt of Enersis Américas or of any of their Chilean subsidiaries (which Enersis Américas no longer consolidates as a result of the spin-off completed on March 1, 2016), for any amount overdue provided that the principal of the debt giving rise to the cross default exceeds US$30 million or its equivalent in other currencies. Debt acceleration due to cross default does not occur automatically but has to be demanded by the holders of at least 25% of the bonds of a certain series of Yankee bonds. In addition, events of bankruptcy or insolvency of foreign subsidiaries have no contractual effects on the Yankee bonds of Enersis Américas. As of June 30, 2016, the outstanding amount for the Yankee Bonds was ThCh$166,721,623.
The Enersis Américas bonds issued in Chile state that cross default can be triggered only by the default of the issuer, either on an individual or an aggregate debt basis, when the amount in default exceeds 3% of total consolidated assets. Debt acceleration requires the agreement of at least 50% of the bondholders of a certain series. As of June 30, 2016, the outstanding amount for the domestic bonds was ThCh$23,787,770.
Financial covenants are contractual commitments with respect to minimum or maximum financial ratios that the company is obliged to meet at certain periods of time (quarterly, annually, etc.). Most of the financial covenants of Enersis Américas limit the level of indebtedness and evaluate the ability to generate cash flows
The accompanying notes are an integral part of these interim consolidated financial statements
M-167
in order to service the companies’ debts. Various companies are also required to certify these covenants periodically. The types of covenants and their respective limits vary according to the type of debt.
The Series B2 domestic bonds of Enersis Américas include the following financial covenants, whose definitions and calculation formulas are set out in the respective contract:
| • | | Consolidated Equity: Minimum Equity of Ch$628,570 million must be maintained, a limit adjusted at the end of each year as established in the indenture. Equity is the sum of Equity attributable to the shareholders of Enersis Américas and non-controlling interests. As of June 30, 2016, Enersis Américas’ equity was Ch$5,306,997 million. |
| • | | Debt to Equity Ratio: A debt to equity ratio, defined as Total liabilities to Equity, shall not be more than 2.24. Total liabilities are the sum of Total current liabilities and Total non-current liabilities, while Equity is the sum of Equity attributable to the shareholders of Enersis Américas and non-controlling interests. As of June 30, 2016, the Debt Ratio was 1.02. |
| • | | Unsecured Assets: The ratio of Unsecured assets to Unsecured total liabilities must be at least 1. Total Unsecured or free assets is the difference between Total assets and Total secured assets. Total unsecured or free assets consists of Total Assets less the sum of Cash, Bank balances, Current accounts receivable from related parties, Payments made in advance, current, Non-current accounts receivable from related entities, and Identifiable intangible assets, gross, while Total secured assets relates to assets pledged as security. On the other hand, Total unsecured liabilities consist of the sum of Total current liabilities and Total non-current liabilities, less liabilities secured by collateral. As of June 30, 2016, this ratio was 1.57. |
The undisbursed credit lines in Chile include the following covenants, whose definitions and calculation formulas are set out in the respective contract:
| • | | Debt to Equity Ratio: A debt to equity ratio shall not be more than 1.3. Debt is defined as the sum of current and non-current interest-bearing borrowings, while Equity is the sum of Equity attributable to the shareholders of Enersis Américas and non-controlling interests. As of June 30, 2016, the debt to equity ratio was 0.5. |
| • | | Debt repayment capacity (Debt/EBITDA ratio): A debt to EBITDA ratio shall not be more than 3.5. Debt is defined as the sum of current and non-current interest bearing borrowings, while EBITDA is defined as operating income less depreciation and amortization expenses and impairment losses (or reversals) for the four moving quarters ended at the time of calculation. As of June 30, 2016, the Debt/EBITDA ratio was 1.57. |
On the other hand, the Yankee bonds or any other debt of Enersis Américas on a stand-alone basis are not subject to financial covenants.
As of June 30, 2016, the most restrictive financial covenant for Enersis Américas was the Debt/EBITDA ratio with respect to local credit lines.
In Peru, the debt of Edelnor only has a single covenant:
| • | | Local bonds whose outstanding amount as of June 30, 2016 was ThCh$225,885,028 and final maturity in January 2033, are subject to Debt to Equity Ratio which is calculated by dividing Total liabilities less deferred liabilities by Equity. |
On the other hand, the debt of Edegel includes the following covenants:
| • | | Local bonds whose outstanding amount as of June 30, 2016 was ThCh$49,725,445 and final maturity in January 2018, are subject to Debt to Equity Ratio which is calculated by dividing Debt less cash by Equity. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-168
| • | | Finance lease agreement with Banco Scotiabank whose outstanding amount as of June 30, 2016 was ThCh$19,190,035 and final maturity in March 2017, is subject to the Debt ratio calculated by dividing Debt by Equity and the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA. |
| • | | Bank borrowings of Chinango, a Edegel’s subsidiary, with Bank of Nova Scotia, whose outstanding amount as of June 30, 2016 was ThCh$5,586,543 and final maturity in January 2019, is subject to the covenants, calculated on an stand-alone basis, Debt to Equity Ratio calculated by dividing Net debt less Cash by Net Equity and Debt Repayment Capacity calculated by dividing Debt by EBITDA. |
| • | | As of June 30, 2016, the most restrictive financial covenant for Edegel was the Debt to Equity Ratio corresponding to the financial lease agreement with Banco Scotiabank. |
Finally, in Peru, the debt of Piura includes the following covenants:
| • | | Finance lease arrangement with Banco de Crédito del Perú whose outstanding amount as of June 30, 2016 was ThCh$42,940,595 and final maturity in June 2020, is subject to the covenants, Debt Repayment Capacity Ratio calculated by dividing Cash Flows for Debt Service by Debt Service, and Debt to Equity Ratio calculated by dividing Total liabilities less Deferred Liabilities by Equity. |
| • | | Finance lease arrangement with Banco Scotiabank whose outstanding amount as of June 30, 2016 was ThCh$14,241,287 and final maturity in June 2022 and is subject to the same financial covenants as those for the finance lease arrangement with Banco de Crédito del Perú. |
| • | | As of June 30, 2016, the most restrictive financial covenant for Piura was the Debt to Equity Ratio. |
In Brazil, the debt of Ampla includes the following covenants:
| • | | Sixth and Seventh local bond issue whose outstanding amount as of June 30, 2016 was ThCh$128,007,392 and final maturity in June 2019, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and the Debt Coverage Ratio calculated by dividing Debt by Interest Expense. |
| • | | Eighth local bond issue whose outstanding amount as of June 30, 2016 was ThCh$65,897,592 and final maturity in July 2019, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and Debt to Equity Ratio calculated by dividing Debt by Net Equity. |
| • | | Loan with Banco Nacional de Desenvolvimiento (“BNDES”) whose outstanding amount as of June 30, 2016 was ThCh$133,181,503 and final maturity in June 2023, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and the Debt to Equity Ratio calculated by dividing Debt by Net Equity. |
| • | | Loan with Banco Citibank whose outstanding amount as of June 30, 2016 was ThCh$24,589,110 and final maturity in December 2018, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and the Debt to Equity Ratio calculated by dividing Debt by Net Equity. |
| • | | As of June 30, 2016, the most restrictive financial covenant for Ampla was the Debt/EBITDA ratio corresponding to the local bonds and bank borrowings with BNDES and Citibank. |
In addition, the debt of Coelce includes the following covenants:
| • | | Loan with Electrobrás and Banco do Brasil whose outstanding amount as of June 30, 2016 was ThCh$71,336,829 and final maturity in October 2023, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA. |
| • | | Loan with BNDES and Banco Itaú whose outstanding amount as of June 30, 2016 was ThCh$78,999,162 and final maturity in June 2023, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and Debt to Equity Ratio calculated by dividing Debt and Net Equity. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-169
| • | | Third local bond issue whose outstanding amount as of June 30, 2016 was ThCh$99,541,327 and final maturity in October 2018, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and the Debt Coverage Ratio calculated by dividing EBITDA by Interest Expense. |
| • | | As of June 30, 2016, the most restrictive financial covenant for Coelce was the Debt/EBITDA ratio corresponding to the third local bond issue. |
Finally, in Brazil, the debt of Cien includes the following covenants:
| • | | Syndicated Loan, whose outstanding amount as of June 30, 2016 was ThCh$4,345,688 and final maturity in June 2020, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA and the Debt to Equity Ratio calculated by dividing Debt by Net Equity. |
| • | | As of June 30, 2016, the most restrictive financial covenant for Cien was the Debt to Equity Ratio. |
In Argentina, the debt of Hidroeléctrica El Chocón S.A. (“El Chocón”) includes the following covenants:
| • | | Syndicated Loan, whose outstanding amount as of June 30, 2016 was ThCh$766,796 and final maturity in September 2016, is subject to the following covenants: Maximum Debt denominated in Argentine pesos ratio, Maximum Debt denominated in Foreign Currency ratio, Debt to Equity ratio and Debt Repayment Capacity ratio calculated by dividing Debt by EBITDA. |
| • | | As of June 30, 2016, the most restrictive financial covenant for El Chocón was the Debt to Equity Ratio. |
In Colombia, the debt of Empresa Generadora de Energía Eléctrica S.A. (“Emgesa”) includes the following covenants:
| • | | Loan with the Bank of Tokyo whose outstanding amount as of June 30, 2016 was ThCh$29,605,766 and final maturity in June 2017, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA. However, the obligation to comply with this covenant is subject to a downgrade in the credit rating of Emgesa that could result in losing is Investment Grade quality, as stated in the debt agreement. As of June 30, 2016, the covenant was not triggered. |
Also, in Colombia, the debt of Codensa S.A. (“Codensa”) includes the following covenant:
| • | | Loan with the Bank of Tokyo whose outstanding amount as of June 30, 2016 was ThCh$83,358,737 and final maturity in June 2021, is subject to the Debt Repayment Capacity Ratio calculated by dividing Debt by EBITDA. |
All of our subsidiaries not mentioned in this note are not subject to compliance with financial covenants.
Lastly, in most of the contracts, debt acceleration for non-compliance with these covenants does not occur automatically but is subject to certain conditions, such as a cure period.
As of June 30, 2016 and December 31, 2015, neither Enersis Américas nor any of its subsidiaries were in default under their financial obligations summarized herein or other financial obligations whose defaults might trigger the acceleration of their financial commitments.
32.5 Other Information (Unaudited)
Central Costanera S.A.
| • | | On July 17, 2015, and in force as of the economic transactions corresponding to February 2015, Resolution S.E. No. 482/2015 was enacted which, among other aspects updated the remuneration of the MEM’s generating agents of thermal conventional type or hydraulic national (with the exception of the hydraulic bi-national), replacing to this end Schedules I, II, III, IV and V of Resolution S.E. No. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-170
| 529/14, and including a new remuneration concept that is the Investment Writ FONINVEMEM 2015-2018, which application is from February 2015 until December 2018, for those generating companies participating in investment projects approved or to be approved by the Secretary of Energy. In this context, each generation unit built within the framework of the FONINVEMEM 2015-2018 investments is granted a Direct FONINVEMEM 2015-2018 Remuneration equal to 50% of the Direct Additional Remuneration for a period of up to 10 years from its commercial implementation. |
On June 5, 2015, our generating subsidiaries in Argentina entered into the “Agreement of Management and Operation of Projects to Increase the Availability of Thermal Generation and Adjustment of the Generation Remuneration 2015-2018”, hereinafter FONINVEMEM 2015-2018, and adhered to all the terms established in such agreement on July 2, 2015. Adhering includes the irrevocable commitment to participate in the formation of FONINVEMEM 2015-2018, undertaking according to point 3.2.v of the Agreement to contribute with the Sales Statements with a Maturity to be defined (LVFVD) and/or Collectibles accrued or to be accrued during the entire period between February 2015 and December 2018 not previously committed to similar programs, together with all unused Collectibles. Both the Secretary of Energy and the generating agents that adhered to the Agreement maintain the right to consider this Agreement lawfully terminated if during the 90 days indicated in point 9 of the Agreement the corresponding supplementary agreements are not entered into.
By adhering to such Agreement generating companies will participate, together with other Generating Agents, in the construction of a Combined Cycle of about 800 MW +/- 15%, which shall generate both with natural gas and with gasoil and biodiesel. The new combined cycle will be subject to bidding in order to be implemented no longer than 34 months after the work is granted.
Notwithstanding the above, our subsidiary in Argentina Central Costanera still shows a deficit in its working capital, causing difficulties to its financial balance in the short term which compromises its future capability to continue operating as a company and to recover assets. Central Costanera expects to revert the current situation provided that there is a favorable resolution on the requests made to the National Government of Argentina.
| • | | On March 18, 2015, the Undersecretary of Electric Energy issued its Note SS.EE. 476/2015, which establishes the procedure to coordinate the remuneration according to Resolution SE No. 95/2013 and the Availability Agreements for Combined Cycles and Turbosteam entered into between Central Costanera and CAMMESA, as from February 2014. As established in the above, Central Costanera shall temporarily relinquish to receive the Additional Remuneration Trust established Res. SE. No. 95/2013, its amendments and supplements which were already undertaken, as well as the Remuneration for Non Recurrent Maintenance as established in Res. SE No. 529/2014, its amendments and supplements. |
The procedure implies the reversal of the deductions made and applied to the Company as established in notes S.E. No. 7594/2013 and No. 8376/2013, as from the validity of this standard. Since the economic transaction in the month of January, 2015, the concepts relinquished by the Company shall be applied to the compensation funds transferred by CAMMESA to the Company as of that date to perform the tasks provided for in the agreements. In case the amount accrued for this concept it not enough to offset the total funds transferred by CAMMESA to the Company, they shall be accrued in a special account “Available Agreements Account”.
On June 29, 2015, the Secretary of Energy issued note S.E. No.1210/2015 instructing CAMMESA on the method to adapt the conditions on remunerate as stated in the corresponding terms of the Availability Agreements for Combined Cycles and Turbosteam, taking into account the concepts defined in resolutions SE No. 95/2013 and SE No. 529/2014 and also the current applicable regulations.
The accompanying notes are an integral part of these interim consolidated financial statements
M-171
On July 3, 2015, the Company entered into the addendum with CAMMESA to the Availability Agreements for Combined Cycles and Turbosteam. The terms of these Agreements and the amendments made by the addendum regulate the agreement between the parties and they shall be understood as entirely valid until the validity term established in such agreements expires.
As a consequence of the above, during the fiscal year 2015 a decrease of Ar$14,418,986 (ThCh$1,020,869) was recognized in revenues from sales and a net loss of Ar$59,225,685 (ThCh$4,193,197) in other operating income / expense. At the end of the reporting period the concepts relinquished by the Company based on the addendas to the contracts were approximately Ar$551,587,099 (ThCh$24,468,553).
On March 30, 2016, the Secretary of Electrical Energy through Resolution No. 22/2016 increased the remuneration established in Resolution No. 482/2015, replacing to that end Schedules I, II, III, IV, V, VI and VII of such resolution. The increases were applied to the remuneration concepts that are charged by the energy generating companies. The increases in the remuneration for fixed costs are applicable to the thermal power plants (70% increase) and hydroelectrical power plants (120% increase). For the remuneration of variable costs an increase of 40% is applicable to both thermal and hydroelectrical generating companies. The non-recurrent maintenance remuneration was increased in 60% for thermal and 25% for hydroelectrical, respectively. The additional remuneration was not increased. The resolution is applicable retrospectively to February 2016, and is a temporary measure until a new regulatory framework is announced by the government.
| • | | In December 2014, the Vuelta de Obligado (“VOSA”) thermal plant started to operate it open cycle with two gas turbines of 270 MW each, it is expected the closing as combined cycle of high efficiency in October 2016. |
In accordance with a technical report issued by VOSA’s authorities, the gas turbines have passed all operational tests and have functioned properly. There is still pending to nationalize very few components to complete stage two, and there is certainty that the works will be completed and implemented in 2016.
Based on above, in December 2015, were accounted for the effects of the redenomination to U.S. dollar of the receivables previously denominated in Argentine pesos, resulting in the recognition of the following income:
| • | | Exchange difference for redenomination to U.S. dollar of the receivables at an exchange rate lower than the closing exchange rate of 2015 for Ar$1,323,430,283 (ThCh$93,699,288) in Chocón; Ar$129,092,580 (ThCh$9,139,796) in Costanera; and Ar$546,902,547 (ThCh$38,720,876) in Dock Sud. |
| • | | Interest accrued between the maturity date of each Sales Settlements with Unspecified Due Dates (“LVFVD” in its Spanish acronym) contributed to the VOSA project and the execution date of the Agreement, at the interest rate that CAMMESSA obtain from its financial investments, capitalized and redenominated to U.S. dollar as discussed above, for a total of Ar$49,797,906 (ThCh$3,525,708) in Chocón. |
| • | | Interest accrued on redenominated to U.S. dollar receivables, once included the interests mentioned in the preceding paragraph, at an interest rate LIBOR 30 days + 5%, for a total of Ar$493,816,698 (ThCh$34,962,380) in Chocón; Ar$43,989,703 (ThCh$3,114,485) in Costanera; and Ar$218,604,914 (ThCh$15,477,298) in Dock Sud. |
According to a technical report issued by VOSA in December 2015, gas turbines in the simple cycle power plant had passed all performance tests and their operational performance was outstanding. At 2015 year end it only remained very few components and equipment pending to be imported in order to complete the second stage of the construction (combined cycle power plant). Therefore, it was concluded that there existed certainty about the completion of the whole project.
The accompanying notes are an integral part of these interim consolidated financial statements
M-172
On February 12, 2016 General Electric International Inc. (GE), the supplier in charge of the plant construction, made a claim to the VOSA Trust for the recognition of cost increases. The first stage of the negotiation between both parties has ended without reaching an agreement between them. In any case, GE has not called for the arbitration stage, as allowed by agreement. VOSA believes that such claims are unfounded and unjustified. Notwithstanding the foregoing, the claim could have an impact on the timing of completion of the construction second phase of the project, and GE may incur in milestones breaches of the work-plan agreed. VOSA, acting on behalf of the Trust VOSA, is executing contractual guarantees against such breaches. Nevertheless, the opinion of the management of the Company, is that although this situation could eventually have an impact on the initial timeline set for completion of the project, it does not affect the completion of the second phase of the project itself.
| • | | On July 25, 1990, the Italian Government authorized MedioCredito Centrale to grant a financial loan to the Government of the Republic of Argentina of up to US$ 93,995,562 aimed to finance the acquisition of assets and the delivery of services of Italian origin, used in the restoration of four groups at the thermal station owned by Servicios Eléctricos del Gran Buenos Aires (“SEGBA”)(Electric Services for Great Buenos Aires). This credit financed the acquisition of assets and services included in the Work Order No. 4322 (the “Order”) issued by SEGBA in favor of a consortium headed by Ansaldo S.p.A. from Italy. |
According to the terms of the “Contract related to the Work Order No. 4322”: (i) SEGBA granted to Central Costanera S.A. a power to manage the execution of the services contained in the Order, and it performed the works and services that according to the Order corresponded to SEGBA; and (ii) Central Costanera S.A. undertook to pay to the Secretary of Energy of the Nation (the “Secretary of Energy”) the capital instalments plus interests originated by the loan granted by MedioCredito Centrale, at an annual rate of 1.75% (the “Contract”).
As a collateral for the compliance with the economic obligations undertaken by Central Costanera S.A., the buyers set up a pledge over the total shares owned by them. In the event of non-compliance which provokes the execution of the collateral, the Secretary of Energy will be entitled to immediately proceed with the sale of the pledged shares through a public bid, and it could exercise the political rights corresponding to the pledged shares.
By reason of application of Law No. 25.561, Decree No. 214/02 and its regulatory stipulations, the payment obligation by Central Costanera S.A. resulting from the Contract and subject to the Argentinian legislation was mandatorily converted into pesos, at a ratio of one peso equivalent to one dollar of the United States, plus the application of the stabilization reference coefficient (“CER”), maintaining the original interest rate of the obligation.
On January 10, 2003, the National Executive Power enacted Decree No. 53/03 which amended Decree No. 410/02 by incorporating a paragraph j) in its first article. By means of this standard, the obligation to deliver funds in foreign currency to the province states, municipalities, companies of the public and private sector and the National Government originated by subsidiary or other nature loans and guarantors originally financed by multilateral credit organizations, or originated by liabilities assumed by the National Treasury and refinanced with external creditors is exempt from the mandatory conversion into pesos.
Central Costanera S.A. considers that the loan resulting from the Contract does not match with any of the assumptions provided for in Decree No. 53/03, and even if it did, there are solid grounds to consider Decree No. 53/03 unconstitutional since it evidently violates the principle of equality and the right of property as established in the National Constitution.
On May 30, 2011, the Company repaid the last instalment of the loan’s capital and notified this fact to the Secretary of Energy and to the Secretary of Finance and, even if as of the date of these financial statements the Secretary of Energy has not made any claim for the payments effected by Central Costanera S.A., on
The accompanying notes are an integral part of these interim consolidated financial statements
M-173
October 22, 2015 we received a letter from the Secretary of Finance—Directorate for the Administration of the Public Debt, which indicates that the Ministry of Economy and Public Finance included the balance of the debt for the financial credit with MedioCredito Centrale in the agreement entered into with the Club of Paris creditors on April 30, 2014. According to the letter, the Secretary also claims from Costanera the reimbursement of US$5,472,703.76 without providing grounds for such request.
As a result, Costanera rejected the indicated requirement indicating, among other, that (i) it does not have a debt related to the Contract since on May 30, 2011, the Company repaid the last instalment of it and notified such circumstance to the Secretary of Energy and to the Secretary of Finance, (ii) the creditor has not expressed any caution to the Contract payments derived from the mandatory conversion into pesos imposed by the Argentinian legislation, and (iii) notwithstanding the fact that the Company does not acknowledge the terms of the agreement entered into with the Club of Paris creditors, the decisions of the Argentinian Government regarding the debt with such organization are unrelated to the Company.
The Secretary of Finance, due to the rejection from Costanera, submitted the DADP Note No. 2127/2015 attaching Resolution DGAJ No. 257501 from the Ministry of Economy and Public Finance, insisting in the existence of the debt and requesting the Company to pay the claimed amounts. The Company filed a hierarchy appeal so as to the Minister of Economy and Public Finance revoke the petition of the note due to lack of legitimacy.
On January 28, 2015, at the Extraordinary Shareholders Meeting it was approved the amendment to Article 1 of Costanera’s by-laws, changing its corporate name to “Central Costanera S.A.”. On March 28, 2016, the National Stock Commission approved the corporate name’s change and submitted the file to register the by-laws amendment with the Justice General Inspection, which was formally registered under number 10,302 of Book 79 of Stock Corporations on June 9, 2016.
Edesur S.A.
| • | | On July 12, 2012, the ENRE through Resolution No. 183/2012 appointed Luis Miguel Barletta as observer in Edesur, in charge of overseeing and controlling the current administrative actions and delivery related to the normal service rendering by the Company. The appointed observer would be in office for a 45-day renewable term. On July 20, 2012, the Company filed a writ of reconsideration with appeal against Resolution ENRE No. 183/2012. The same has rejected the grounds of the Resolution, stating and showing the financial and economic constraints to which Edesur has been subject for years by the ENRE and other authorities due to their denial to reflect in tariffs the greater costs or the values that must derive from an integral tariff review, or to offer other revenues for the service. The observer function was extended by means of Resolutions ENRE No. 246/2012, No. 337/2012 and No. 34/2013, the Decision ENRE No. 25/2013, Resolution ENRE No. 243/13 and the Decision ENRE No. 2/2014 dated January 9, 2014, that extends such appointment for another 90 administrative working days, extendable. On January 30, 2014, the ENRE issues Resolution No. 31/2014 which given the new Board of Directors at the entity that appointed the engineer Ricardo Alejandro Martínez Leone as Chairman, also appoints the latter as observer at Edesur, in replacement of engineer Luis Miguel Barletta, for a 90 administrative working day term, extendable. The Decision ENRE No. 36/2014, dated June 17, 2014, extends for another 90 administrative working day term, extendable the appointment of engineer Martínez Leone as observer at Edesur. Decision ENRE No. 244/2014, dated September 3, 2014 appoints the accountant Rubén Emilio Segura to replace the engineer Martínez Leone as observer at Edesur, for a 90 administrative working day term, extendable. On April 22, 2015, the ENRE released Resolution No. 128/2015 extending such appointment for 90 administrative working day term. The writ of reconsideration and appeal filed against the mentioned resolution is maintained and extends to the resolutions by which the effects of the observer were extended. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-174
| • | | On March 11, 2015, the Secretary of Energy issued Resolution No. 32/2015, which among other things: (i) approves a transitory increase for Edesur with validity as from February 1st, 2015 exclusively to pay for the energy acquired from the electricity market, salaries and assets and services supply; such increase, on account of the Integral Tariff Review (RTI) which to date has not been defined, arises from the difference between a theoretical tariff framework and the tariff framework in force for each category of user, according to the calculations of theEnte Nacional Regulador de la Electricidad (ENRE), which shall not be converted into tariff but it will be covered by means of transfers from CAMMESA with funds of the Argentine National Government; (ii) provided that as from February 1, 2015 the funds of the Program for Rational Use of Electric Energy (PUREE) shall be considered part of Edesur revenues, also on account of the RTI; (iii) confirms the procedure of the Cost Monitoring Mechanism (MMC) until January 31, 2015; and (iv) instructs CAMMESA to issue LVFVD in the amounts determined by the ENRE by virtue of the higher salary costs of the Company originated by the application of Resolution No. 836/2014 of the Secretary of Labor. In addition, Resolution No. 32/2015 allows for payment of remaining balances in favor of the Wholesale Electricity Market (MEM) by means of a payment plan to be defined and instructs ENRE to initiate actions prior to the RTI process. As a consequence of the above, during the year ended December 31, 2015, revenues were recognized for Ch$352,108 million, which are presented in the statement of comprehensive income as follows: for point (i), Ch$264,987 million in the line item “Other operating income” and Ch$644 million in the line “Financial income”; for point (ii), Ch$33,972 million within “Revenues” (Energy Sales); and for points (iii) and (iv), Ch$52,505 million in “Other operating income”. Although Resolution SE No. 32/2015 represents a first step towards the improvement of Edesur’s economic situation, investments will continue being financed through agreements with CAMMESA, as mechanisms allowing for repayment of the remaining balances in favor of the MEM have not been developed, and increases in revenues that contemplate future increases in the operational costs have not as yet been approved. |
On the other hand and regarding the above, on June 29, 2015 the SE released its Note N° 1,208 by which it instructs CAMMESA on the method to calculate the debts maintained by Edesur with the MEM for the economic transaction of energy accrued as of January 31, 2015 and their offsetting with the credits arising from the application of the MMC. As a result, during the year ended December 31, 2015, net financial income was recognized for Ch$27,216 million. As of the date of these financial statements the indicated instructions is being implemented.
In accordance with Article 5 of Resolution No. 32/2015, the transitory increase approved was subsequently updated through Notes SE No. 2097 and 2157, on November 12 and 16 of 2015, respectively, as a result of the periodic monitoring performed by the ENRE over the operational cost trends of the Company.
Likewise, Edesur requested to the ENRE, the modification of the tariff table in the terms established in Articles No. 46 and 47 of Law 24,065 in order to reflect the amounts imposed of by Resolution of the Secretary of Labor (ST) No. 1906/2012 and the minute of meeting subscribed on February 26, 2013 with the national authorities and the Ministry of Labor, which defined the increases in the remuneration requested by the “Luz y Fuerza” Union for its own employees and those of the subcontractors. The ENRE rejected both requests; however, stated to intervene with the SE in the terms established in Resolution MPFIPyS No. 2000/2006, which is still pending of notice.
Lastly, on December 16, 2015, the new national authorities declared through Decree 134/2015, the emergency at the National Electrical Sector effective until December 31, 2017. The Decree instructed to the Ministry of Energy and Mining to elaborate and implement an action plan with the necessary activities for the generation, transmission and distribution segments within national jurisdiction, aimed to adapt the quality and safety of the energy supply and to ensure the rendering of electrical public services under appropriate technical and economic conditions.
The accompanying notes are an integral part of these interim consolidated financial statements
M-175
The delay in compliance with certain milestones established in the Agreement Act had an impact in the liquidity ratio. The Company believes that the adverse effects as a result of the lack in timely application of the rights for adjustment in its revenues will be reversed with the tariffs resetting.
On January 25, 2016, the Ministry of Energy and Mining (“MEyM” in its Spanish acronym) issued Resolution No. 6/2016 which approved the Summer Quarterly Re-Scheduling (“Reprogramación Trimestral de Verano”) applicable to the Wholesale Electricity Market (“MEM” in its Spanish acronym) and established the seasonal reference prices for energy and capacity for the February-April 2016 period.
Additionally, in order to move towards proper management of demand through incentives for saving and rational use of electricity of residential end users (“Plan Estímulo”), implemented through the MEM, an incentive system that will result in a mechanism of decreasing energy prices as counterpart of the effort of each residential user to reduce unnecessary consumption, which will be determined by comparing the monthly energy consumption with the one recorded in the same month of 2015.
Moreover, given the social significance of the electricity service, the previously mentioned Resolution defines an energy volume at a price named Social Tariff (“Tarifa Social”), to be transferred at a minimum price to those included in the population of end users who, based on the criteria of classification communicated by the Ministry of Social Development of the Nation (“Ministerio de Desarrollo Social de la Nación”), lacks sufficient payment capacity to afford the general established prices.
Access to reduced wholesale prices for Social Tariff and incentive for saving are subject to the compliance with, in the case of distribution companies, the payment obligations in the MEM due from the effective date of this Resolution. Likewise, those distribution companies with outstanding debts with CAMMESA as of issuance date of the Resolution, as in the case of Edesur, shall agree to, in no less than 30 business days, a payment plan for the past due debt and, also, to ensure payment of its purchases in the MEM through transferring its accounts receivables or other equivalent alternative mechanism at CAMMESA’s satisfaction, so as to ensure both the collection on current billing and the payment of the installments in the agreement to sign related to the past due debt.
As of the date of issuance of these financial statements, the Company is assessing the effects of Resolution MEyM No. 6/2016.
Subsequently, on January 27, 2016, it was issued Resolution MEyM No. 7/2016 instruction ENRE to:
i. Adjust the VAD in the tariff tables of the Company, on account of the RTI within the framework of the Transitional Tariff Regime established in the Agreement Act (“Acta Acuerdo”).
ii. Apply a Social Tariff to the population of end users resulting from the application of certain eligibility criteria, namely: be a retiree or pensioner for an amount equivalent to twice minimum salary; employed persons in a dependency relationship earning a gross remuneration lower or equal to two minimum salaries; be beneficiary in social programs; be enrolled in the Social Monotributo Regime; be incorporated in the Social Security Special Regime for domestic service workers; receiving unemployment insurance; or have a disability certificate, being excluded from the benefit those owners of more than real estate, motor vehicles whose models are up to 15 years old, or luxury aircrafts and boats.
iii. Include in the tariff tables the saving of electrical energy plan as stated in Resolution MEyM No. 6/2016.
iv. Carry out all necessary activities to proceed to the RTI, which must be effective before December 31, 2016.
Furthermore, Resolution MEyM N° 7/2016 annulled the Energy Efficiency Program (“PUREE” in its Spanish acronym) from the effective date of the new tariff values and will cease the application of the planned projects financing mechanism by mutual loans with CAMMESSA.
The accompanying notes are an integral part of these interim consolidated financial statements
M-176
Finally, the Resolution established that the dividend distribution must agree the Agreement Act, which subordinate to verification from the ENRE of compliance with the investment plan.
On January 29, 2016, the ENRE issued Resolutions No. 1/2016 and No. 2/2016. The first resolution approves the tariff table for Edesur effective from the invoicing of meter readings subsequent to February 1, 2016. The second resolution terminates on January 31, 2016, the actual trust scheme for administer the funds from Resolution ENRE No.347/2012.
The aforementioned resolutions will have a significant effect in several business areas of Edesur. In addition, besides the increases in the invoiced amounts that have been reflected in revenues from sales, the resolutions lead to another significant effect in the updates of the amount of the fines that are adjusted in line with the changes in the valued added from distribution (VAD). During the six month period ended June 30, 2016, the update in the amount of fines resulted in a financial loss of ThCh$45,889,007 which is included as “Finance cost” in the consolidated statement of comprehensive income.
On March 21, 2016, the ENRE issued Resolution 31/2016 instructing Edesur to indemnify all of residential users that would have been affected by the energy supply interruption occurred during the period from February 12 to February 18 of 2016. The indemnification amount paid by Edesur was Ch$4,279 million, and was calculated based on the number of hours of energy disruption.
The delay in the compliance with certain milestones stated in the Agreement Act has affected the Liquidity Ratio. Edesur believes that the adverse effects resulting from the lack of timely application of the rights to adjust its revenues will be reversed through the new composition of the tariffs.
On April 5, 2016, the ENRE issued Resolutions No. 54 and No. 55. Resolution No. 54 approves the tender specifications for contracting the advisor for the RTI of Edesur.
On the other hand, Resolution No. 55 approves the 2016 program for the RTI. The resolution defines the criteria, methodology and workplan that Edesur will have to follow in order to carry out the tariff studies. In order to elaborate the tariff proposals, the ENRE will inform Edesur regarding the parameters for quality objectives and management, and also will inform the rate of return to be used in determining the own distribution cost. Lastly, it establishes September 5, 2016 as the deadline to issue the resolution to call for Public Audience.
On July 7, 2016, the Court Room II of the La Plata Federal Chamber under the legal action“Abarca, Walter José y otro con Estado Nacional Ministerio de Energía y Minería y otro según Amparo Ley 16.986” issued a preliminary injunction suspending for three months the application of the effects of Resolutions of the Ministry of Energy and Mining No.6/2016 and No7/2016 and Resolution ENRE No. 1/2016 for the Buenos Aires Province geographical area.
On July 15, 2016, the ENRE notified Edesur that beginning on that date and for a three-month period, unless the Supreme Court issued a resolution before that date, the tariffs and existent conditions as of January 31, 2016 will be applied. The application of the Social Tariff will also be delayed.
In addition, there are other legal proceedings pending resolution related to the same matter. In this context, Edesur S.A. is currently assessing the impacts of any resolution, as well as, the actions to be followed.
The Ministry of Energy and ENRE appeal to the preliminary injunction. On July 18, 2016, the ruling of the Court Room II of the La Plata Federal Chamber is still pending resolution.
The accompanying notes are an integral part of these interim consolidated financial statements
M-177
Enersis Américas personnel, including that of subsidiaries and jointly-controlled companies in the five Latin American countries where the Group is present, is distributed as follows as of June 30, 2016 and December 31, 2015:
| | | | | | | | | | | | | | | | | | | | |
Country | | 06-30-2016 (Unaudited) | | | | |
| Managers and Main Executives | | | Professionals and Technicians | | | Workers and Others | | | Total | | | Average for the Period | |
Chile | | | 10 | | | | 50 | | | | 7 | | | | 67 | | | | 209 | |
Argentina | | | 48 | | | | 3,752 | | | | 1,170 | | | | 4,970 | | | | 4,880 | |
Brazil | | | 25 | | | | 2,107 | | | | 426 | | | | 2,558 | | | | 2,623 | |
Peru | | | 43 | | | | 889 | | | | — | | | | 932 | | | | 937 | |
Colombia | | | 36 | | | | 1,559 | | | | 27 | | | | 1,622 | | | | 1,622 | |
Total | | | 162 | | | | 8,357 | | | | 1,630 | | | | 10,149 | | | | 10,271 | |
| | | | | | | | | | | | | | | | | | | | |
Country | | 12-31-2015 | | | | |
| Managers and Main Executives | | | Professionals and Technicians | | | Workers and Others | | | Total | | | Average for the Period | |
Chile | | | 68 | | | | 1,911 | | | | 266 | | | | 2,245 | | | | 2,364 | |
Argentina | | | 46 | | | | 3,609 | | | | 1,168 | | | | 4,823 | | | | 4,724 | |
Brazil | | | 26 | | | | 2,174 | | | | 459 | | | | 2,659 | | | | 2,686 | |
Peru | | | 42 | | | | 889 | | | | — | | | | 931 | | | | 941 | |
Colombia | | | 36 | | | | 1,480 | | | | 28 | | | | 1,544 | | | | 1,633 | |
Total | | | 218 | | | | 10,063 | | | | 1,921 | | | | 12,202 | | | | 12,348 | |
It is important to note that Enersis Américas’ operations in Chile, beginning on March 1, 2016, are part of the new company named Enersis Chile (See Note 3.j and 5.1), which is being held for distribution to owners.
There are no sanctions that could materially affect the financial statements as of June 30, 2016 (Unaudited) and December 31, 2015.
The accompanying notes are an integral part of these interim consolidated financial statements
M-178
Environmental expenses for the six month periods ended June 30, 2016 and 2015, are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company Incurring the Cost | | Project | | Description | | Project Status | | 06-30-2016 (Unaudited) | | | 2015 | |
| | | | Costs incurred | | | Capitalized cost | | | Expense amount | | | Costs to be incurred in the future | | | Estimate date of incurring cost | | | Total expenditures | | | Costs incurred in prior period | |
| | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
EMGESA | | Environmental resource management HIDRA | | Environmental partner plan—Thermal power plants | | In progress | | | 333,407 | | | | 333,407 | | | | — | | | | — | | | | — | | | | 333,407 | | | | 333,407 | |
| | Environmental partner plan—Hydro power plants | | In progress | | | 35,434 | | | | 35,434 | | | | — | | | | — | | | | — | | | | 35,434 | | | | 35,434 | |
EDEGEL | | Preventing activities | | Biodiversity protection, sewage water treatment | | In progress | | | 20,914 | | | | — | | | | 20,914 | | | | 113,603 | | | | 12-31-2016 | | | | 134,517 | | | | 136,453 | |
| Landscaping and gardens | | Gardens, landscaping and fauna maintenance | | In progress | | | 66,245 | | | | — | | | | 66,245 | | | | 56,570 | | | | 12-31-2016 | | | | 122,815 | | | | 134,726 | |
| Environmental monitoring | | Air and climate protection, noise reduction, protection from radiation | | In progress | | | 112,181 | | | | — | | | | 112,181 | | | | 24,183 | | | | 12-31-2016 | | | | 136,364 | | | | 138,326 | |
| Waste management | | Hazardous waste management | | In progress | | | 107,628 | | | | — | | | | 107,628 | | | | 1,223 | | | | 12-31-2016 | | | | 108,851 | | | | 86,862 | |
| Environmental studies | | Environmental studies | | In progress | | | 2,087 | | | | — | | | | 2,087 | | | | 34,832 | | | | 12-31-2016 | | | | 36,919 | | | | 37,450 | |
| Mitigation and restoration | | Soil and water protection and recovery | | In progress | | | — | | | | — | | | | — | | | | 18,600 | | | | 12-31-2016 | | | | 18,600 | | | | 28,302 | |
CHINANGO | | Preventing activities | | Biodiversity protection, sewage water treatment | | In progress | | | — | | | | — | | | | — | | | | 5,283 | | | | 12-31-2016 | | | | 5,283 | | | | 83,002 | |
| Landscaping and gardens | | Gardens, landscaping and fauna maintenance | | In progress | | | 5,186 | | | | — | | | | 5,186 | | | | 2,564 | | | | 12-31-2016 | | | | 7,750 | | | | 7,861 | |
| Environmental monitoring | | Air and climate protection, noise reduction, protection from radiation | | In progress | | | 152,921 | | | | — | | | | 152,921 | | | | 64,054 | | | | 12-31-2016 | | | | 216,975 | | | | 75,411 | |
| Waste management | | Hazardous waste management | | In progress | | | 22,499 | | | | — | | | | 22,499 | | | | 24,001 | | | | 12-31-2016 | | | | 46,500 | | | | 47,170 | |
| Environmental studies | | Environmental studies | | In progress | | | 765 | | | | — | | | | 765 | | | | 17,835 | | | | 12-31-2016 | | | | 18,600 | | | | 18,868 | |
| Mitigation and restoration | | Soil and water protection and recovery | | In progress | | | — | | | | — | | | | — | | | | 9,300 | | | | 12-31-2016 | | | | 9,300 | | | | 9,434 | |
| Impact compensations | | Compensations, increasing gardens | | In progress | | | — | | | | — | | | | — | | | | 3,664 | | | | 12-31-2016 | | | | 3,664 | | | | 3,716 | |
EDESUR | | Contaminating material | | Contaminating material management | | In progress | | | 33,297 | | | | — | | | | 33,297 | | | | — | | | | — | | | | 33,297 | | | | 26,773 | |
CODENSA | | PCBS dismantling | | Dismantling transformers with PCb residues | | In progress | | | 196,635 | | | | 196,635 | | | | — | | | | 1,188,545 | | | | 12-31-2017 | | | | 1,385,180 | | | | 7,536 | |
| Nueva esperanza environmental compensation | | Environmental compensation for construction of Nueva Esperanza substation | | In progress | | | 174,231 | | | | 174,231 | | | | — | | | | — | | | | 12-31-2019 | | | | 174,231 | | | | 355,000 | |
| Nueva esperanza environmental compensation | | Environmental compensation for construction of Nueva Esperanza substation | | In progress | | | 452,865 | | | | 452,865 | | | | — | | | | — | | | | 12-31-2019 | | | | 452,865 | | | | — | |
| Nueva Esperanza archaeological rescue | | Rescue of archaeological B.C. remains of culture Herrera at substation Nueva Esperanza construction site | | In progress | | | 38,188 | | | | 38,188 | | | | — | | | | — | | | | 09-30-2016 | | | | 38,188 | | | | 199,431 | |
| | | | Total | | | | | 1,754,483 | | | | 1,230,760 | | | | 523,723 | | | | 1,564,257 | | | | | | | | 3,318,740 | | | | 1,765,163 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-179
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company Incurring the Cost | | Project | | Description | | Project Status | | 06-30-2015 (Unaudited) | | | 2014 | |
| | | | Costs incurred | | | Capitalized cost | | | Expense amount | | | Costs to be incurred in the future | | | Estimate date of incurring cost | | | Total expenditures | | | Costs incurred in prior period | |
| | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
EMGESA | | El Quimbo hydro electrical plant project | | Environmental management—El Quimbo plant construction | | In progress | | | 39,987,062 | | | | 39,987,062 | | | | — | | | | 11,536,207 | | | | 12-31-2015 | | | | 51,523,269 | | | | 25,597,912 | |
| Environmental resource management HIDRA | | Plants environmental resource management | | In progress | | | 115,659 | | | | 115,659 | | | | — | | | | — | | | | — | | | | 115,659 | | | | 309,039 | |
EDEGEL | | Preventing activities | | Biodiversity protection, sewage water treatment | | In progress | | | 50,705 | | | | — | | | | 50,705 | | | | 85,748 | | | | 12-31-2015 | | | | 136,453 | | | | 76,405 | |
| Landscaping and gardens | | Gardens, landscaping and fauna maintenance | | In progress | | | 61,449 | | | | — | | | | 61,449 | | | | 73,277 | | | | 12-31-2015 | | | | 134,726 | | | | 177,830 | |
| Environmental monitoring | | Air and climate protection, noise reduction, protection from radiation | | In progress | | | 64,600 | | | | — | | | | 64,600 | | | | 73,726 | | | | 12-31-2015 | | | | 138,326 | | | | 156,570 | |
| Waste management | | Hazardous waste management | | In progress | | | 64,885 | | | | — | | | | 64,885 | | | | 21,977 | | | | 12-31-2015 | | | | 86,862 | | | | 206,909 | |
| Environmental studies | | Environmental studies | | In progress | | | 18,123 | | | | — | | | | 18,123 | | | | 19,327 | | | | 12-31-2015 | | | | 37,450 | | | | 16,722 | |
| Mitigation and restoration | | Soil and water protection and recovery | | In progress | | | 2,485 | | | | — | | | | 2,485 | | | | 25,817 | | | | 12-31-2015 | | | | 28,302 | | | | 8,045 | |
| Impact compensations | | Compensations, increasing gardens | | In progress | | | — | | | | — | | | | — | | | | 4,659 | | | | 12-31-2015 | | | | 4,659 | | | | 6,823 | |
CHINANGO | | Preventing activities | | Biodiversity protection, sewage water treatment | | In progress | | | 67,040 | | | | — | | | | 67,040 | | | | 83,002 | | | | 12-31-2015 | | | | 150,042 | | | | 5,974 | |
| Landscaping and gardens | | Gardens, landscaping and fauna maintenance | | In progress | | | 3,481 | | | | — | | | | 3,481 | | | | 4,381 | | | | 12-31-2015 | | | | 7,861 | | | | 5,935 | |
| Environmental monitoring | | Air and climate protection, noise reduction, protection from radiation | | In progress | | | 52,133 | | | | — | | | | 52,133 | | | | 23,278 | | | | 12-31-2015 | | | | 75,411 | | | | 239,904 | |
| Waste management | | Hazardous waste management | | In progress | | | 15,941 | | | | — | | | | 15,941 | | | | 31,229 | | | | 12-31-2015 | | | | 47,170 | | | | 31,460 | |
| Environmental studies | | Environmental studies | | In progress | | | — | | | | — | | | | — | | | | 18,868 | | | | 12-31-2015 | | | | 18,868 | | | | 5,229 | |
| Mitigation and restoration | | Soil and water protection and recovery | | In progress | | | — | | | | — | | | | — | | | | 9,434 | | | | 12-31-2015 | | | | 9,434 | | | | 4,398 | |
| Impact compensations | | Compensations, increasing gardens | | In progress | | | — | | | | — | | | | — | | | | 3,716 | | | | 12-31-2015 | | | | 3,716 | | | | 49,390 | |
EDESUR | | Recovery of transformers | | Environmental investment project | | In progress | | | 22,531 | | | | — | | | | 22,531 | | | | — | | | | 12-31-2015 | | | | 22,531 | | | | 8,020 | |
| Contaminating material | | Contaminating material management | | In progress | | | 26,773 | | | | 26,773 | | | | — | | | | — | | | | 12-31-2015 | | | | 26,773 | | | | — | |
CODENSA | | PCBS dismantling | | Dismantling transformers with PCb residues | | In progress | | | 7,536 | | | | 7,536 | | | | — | | | | — | | | | 12-31-2015 | | | | 7,536 | | | | — | |
| Nueva esperanza environmental compensation | | Environmental compensation for construction of Nueva Esperanza substation | | In progress | |
| 355,000
|
| | | 355,000 | | | | — | | | | — | | | | 12-31-2015 | | | | 355,000 | | | | 688,848 | |
| Nueva Esperanza archaeological rescue | | Rescue of archaeological B.C. remains of culture Herrera at substation Nueva Esperanza construction site | | In progress | | | 199,431 | | | | 199,431 | | | | — | | | | — | | | | 12-31-2015 | | | | 199,431 | | | | — | |
| | | | Total | | | | 41,114,833 | | | 40,691,462 | | | 423,371 | | | 12,014,648 | | | | | | 53,129,481 | | | 27,595,412 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-180
36. | FINANCIAL INFORMATION ON SUBSIDIARIES, SUMMARIZED |
As of June 30, 2016 and December 31, 2015, summarized financial information of our principal subsidiaries prepared under IFRS is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 06-30-2016 (Unaudited) | |
| | Financial Statements | | Current Assets | | | Non-Current Assets | | | Total Assets | | | Current Liabilities | | | Non-Current Liabilities | | | Equity | | | Total Liabilities and Equity | | | Revenue | | | Raw Materials and Consumables Used | | | Contribution Margin | | | Gross Operating Income | | | Operating Income | | | Financial Results | | | Income Before Taxes | | | Income Taxes | | | Profit (Loss) | | | Other Comprehensive Income | | | Total Comprehensive Income | |
| | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Chilectra Américas S.A. | | Consolidado | | | 37,334,992 | | | | 504,303,909 | | | | 541,638,901 | | | | 1,148,687 | | | | — | | | | 540,490,214 | | | | 541,638,901 | | | | — | | | | — | | | | — | | | | (731,142 | ) | | | (731,142 | ) | | | 1,120,105 | | | | 5,996,990 | | | | 1,144,401 | | | | 7,141,391 | | | | 65,210,962 | | | | 72,352,353 | |
Inversiones Distrilima S.A. | | Separado | | | 19,249,574 | | | | 48,449,203 | | | | 67,698,777 | | | | 70,769 | | | | — | | | | 67,628,008 | | | | 67,698,777 | | | | — | | | | — | | | | — | | | | (1,946 | ) | | | (1,946 | ) | | | 536,075 | | | | 11,448,301 | | | | (149,578 | ) | | | 11,298,723 | | | | (2,253,094 | ) | | | 9,045,629 | |
Empresa de Distribución Eléctrica de Lima Norte S.A.A. | | Separado | | | 112,057,097 | | | | 676,389,640 | | | | 788,446,737 | | | | 194,537,498 | | | | 276,460,468 | | | | 317,448,771 | | | | 788,446,737 | | | | 309,706,464 | | | | (208,470,846 | ) | | | 101,235,618 | | | | 77,327,076 | | | | 60,724,729 | | | | (7,547,591 | ) | | | 53,181,975 | | | | (15,744,152 | ) | | | 37,437,823 | | | | (10,620,781 | ) | | | 26,817,042 | |
Endesa Américas S.A. | | Separado | | | 55,528,005 | | | | 1,075,099,838 | | | | 1,130,627,843 | | | | 14,702,661 | | | | 24,435 | | | | 1,115,900,747 | | | | 1,130,627,843 | | | | — | | | | — | | | | — | | | | (2,718,229 | ) | | | (2,718,229 | ) | | | 1,911,871 | | | | 58,442,614 | | | | 1,451,419 | | | | 59,894,033 | | | | (4,895 | ) | | | 59,889,138 | |
Endesa Argentina S.A. | | Separado | | | 1,350,460 | | | | 26,555,655 | | | | 27,906,115 | | | | 132,948 | | | | — | | | | 27,773,167 | | | | 27,906,115 | | | | — | | | | — | | | | — | | | | (38,125 | ) | | | (38,125 | ) | | | 336,151 | | | | 298,026 | | | | (104,326 | ) | | | 193,700 | | | | (6,447,036 | ) | | | (6,253,336 | ) |
Central Costanera S.A. | | Separado | | | 33,387,444 | | | | 132,740,097 | | | | 166,127,541 | | | | 108,069,277 | | | | 46,486,047 | | | | 11,572,217 | | | | 166,127,541 | | | | 45,372,111 | | | | (2,247,766 | ) | | | 43,124,345 | | | | 19,395,597 | | | | 10,592,503 | | | | (12,867,605 | ) | | | (2,133,370 | ) | | | 1,801,889 | | | | (331,481 | ) | | | (2,960,630 | ) | | | (3,292,111 | ) |
Hidroeléctrica El Chocón S.A. | | Separado | | | 52,257,745 | | | | 213,354,205 | | | | 265,611,950 | | | | 71,102,749 | | | | 53,493,931 | | | | 141,015,270 | | | | 265,611,950 | | | | 16,407,191 | | | | (1,805,308 | ) | | | 14,601,882 | | | | 11,223,378 | | | | 10,224,234 | | | | 22,545,381 | | | | 33,281,774 | | | | (11,480,424 | ) | | | 21,801,350 | | | | (30,144,954 | ) | | | (8,343,604 | ) |
Emgesa S.A. E.S.P. | | Separado | | | 180,966,352 | | | | 1,827,667,647 | | | | 2,008,633,999 | | | | 373,765,910 | | | | 912,347,449 | | | | 722,520,640 | | | | 2,008,633,999 | | | | 432,998,341 | | | | (171,489,068 | ) | | | 261,509,273 | | | | 233,462,966 | | | | 211,913,727 | | | | (48,805,952 | ) | | | 163,149,565 | | | | (67,046,529 | ) | | | 96,103,036 | | | | 23,236,816 | | | | 119,339,852 | |
Generandes Perú S.A. | | Separado | | | 578,194 | | | | 217,505,849 | | | | 218,084,043 | | | | 3,744 | | | | — | | | | 218,080,299 | | | | 218,084,043 | | | | 0 | | | | — | | | | 0 | | | | (3,917 | ) | | | (3,917 | ) | | | 15,373 | | | | 3,204,742 | | | | 1,701 | | | | 3,206,443 | | | | (7,654,624 | ) | | | (4,448,181 | ) |
Edegel S.A.A. | | Separado | | | 147,240,877 | | | | 692,721,019 | | | | 839,961,896 | | | | 122,692,645 | | | | 163,234,205 | | | | 554,035,046 | | | | 839,961,896 | | | | 188,524,522 | | | | (84,775,820 | ) | | | 103,748,702 | | | | 85,286,040 | | | | 65,140,356 | | | | (3,521,382 | ) | | | 66,257,487 | | | | (18,135,191 | ) | | | 48,122,296 | | | | (16,974,712 | ) | | | 31,147,584 | |
Chinango S.A.C. | | Separado | | | 9,511,266 | | | | 107,368,911 | | | | 116,880,177 | | | | 7,008,056 | | | | 36,850,025 | | | | 73,022,096 | | | | 116,880,177 | | | | 19,484,855 | | | | (4,291,015 | ) | | | 15,193,840 | | | | 13,015,056 | | | | 11,447,943 | | | | (296,663 | ) | | | 11,151,280 | | | | (3,212,671 | ) | | | 7,938,609 | | | | (1,762,632 | ) | | | 6,175,977 | |
Enel Brasil S.A. | | Separado | | | 187,311,737 | | | | 857,571,804 | | | | 1,044,883,541 | | | | 84,743,381 | | | | 8,147,844 | | | | 951,992,316 | | | | 1,044,883,541 | | | | — | | | | (3,133 | ) | | | (3,133 | ) | | | (12,561,130 | ) | | | (12,602,220 | ) | | | 21,531,502 | | | | 67,892,029 | | | | 9,942,356 | | | | 77,834,385 | | | | 118,402,947 | | | | 196,237,332 | |
Central Generadora Termoeléctrica Fortaleza S.A. | | Separado | | | 55,595,043 | | | | 131,923,820 | | | | 187,518,863 | | | | 62,662,627 | | | | 753,072 | | | | 124,103,164 | | | | 187,518,863 | | | | 75,815,975 | | | | (44,021,930 | ) | | | 31,794,045 | | | | 27,881,725 | | | | 25,267,691 | | | | 47,842 | | | | 25,315,533 | | | | (8,869,514 | ) | | | 16,446,019 | | | | 17,633,153 | | | | 34,079,172 | |
Centrais Elétricas Cachoeira Dourada S.A. | | Separado | | | 56,178,478 | | | | 88,697,975 | | | | 144,876,453 | | | | 46,753,596 | | | | 1,003,659 | | | | 97,119,198 | | | | 144,876,453 | | | | 80,189,164 | | | | (33,920,272 | ) | | | 46,268,893 | | | | 42,338,603 | | | | 40,041,955 | | | | 2,238,263 | | | | 42,280,217 | | | | (14,450,231 | ) | | | 27,829,986 | | | | 13,649,001 | | | | 41,478,987 | |
Compañía de Interconexión Energética S.A. | | Separado | | | 36,551,109 | | | | 200,696,285 | | | | 237,247,394 | | | | 57,560,103 | | | | 26,759,592 | | | | 152,927,699 | | | | 237,247,394 | | | | 23,738,863 | | | | (1,024,288 | ) | | | 22,714,575 | | | | 20,368,776 | | | | 15,294,324 | | | | (4,483,764 | ) | | | 10,810,560 | | | | (3,708,016 | ) | | | 7,102,544 | | | | 18,894,201 | | | | 25,996,745 | |
Compañía de Transmisión del Mercosur S.A. | | Separado | | | 11,779,677 | | | | 741,678 | | | | 12,521,355 | | | | 9,421,281 | | | | 17,964,741 | | | | (14,864,667 | ) | | | 12,521,355 | | | | 552,591 | | | | — | | | | 552,591 | | | | 357,177 | | | | 305,963 | | | | (4,226,609 | ) | | | (3,920,647 | ) | | | — | | | | (3,920,647 | ) | | | 2,953,259 | | | | (967,388 | ) |
Compañía Energética Do Ceará S.A. | | Separado | | | 350,281,785 | | | | 660,239,453 | | | | 1,010,521,238 | | | | 264,368,731 | | | | 269,203,523 | | | | 476,948,984 | | | | 1,010,521,238 | | | | 352,482,290 | | | | (229,350,481 | ) | | | 123,131,808 | | | | 77,389,013 | | | | 56,126,760 | | | | (7,140,166 | ) | | | 48,986,594 | | | | (8,053,154 | ) | | | 40,933,440 | | | | 56,636,342 | | | | 97,569,782 | |
EN-Brasil Comercio e Servicios S.A. | | Separado | | | 3,836,127 | | | | 2,609,978 | | | | 6,446,105 | | | | 6,153,060 | | | | — | | | | 293,045 | | | | 6,446,105 | | | | 2,833,409 | | | | (1,652,664 | ) | | | 1,180,745 | | | | (541,651 | ) | | | (645,208 | ) | | | (27,157 | ) | | | (672,365 | ) | | | 15,657 | | | | (656,708 | ) | | | 61,532 | | | | (595,176 | ) |
Ampla Energía E Servicios S.A. | | Separado | | | 426,289,466 | | | | 1,212,631,014 | | | | 1,638,920,480 | | | | 352,119,779 | | | | 789,843,927 | | | | 496,956,774 | | | | 1,638,920,480 | | | | 382,065,374 | | | | (263,390,602 | ) | | | 118,674,772 | | | | 44,539,710 | | | | 8,612,654 | | | | (42,804,908 | ) | | | (34,192,254 | ) | | | 10,640,970 | | | | (23,551,284 | ) | | | 60,351,724 | | | | 36,800,440 | |
Compañía Distribuidora y Comercializadora de Energía S.A. | | Separado | | | 176,717,711 | | | | 890,150,988 | | | | 1,066,868,699 | | | | 307,096,172 | | | | 278,203,743 | | | | 481,568,784 | | | | 1,066,868,699 | | | | 444,158,444 | | | | (254,460,405 | ) | | | 189,698,040 | | | | 148,224,297 | | | | 120,069,484 | | | | (15,943,784 | ) | | | 104,345,628 | | | | (44,031,203 | ) | | | 60,314,424 | | | | 14,728,489 | | | | 75,042,913 | |
Inversora Codensa S.A. | | Separado | | | 498 | | | | 64 | | | | 562 | | | | 21 | | | | — | | | | 541 | | | | 562 | | | | — | | | | — | | | | — | | | | (13 | ) | | | (13 | ) | | | — | | | | (13 | ) | | | (4 | ) | | | (17 | ) | | | 7 | | | | (10 | ) |
Empresa Distribuidora Sur S.A. | | Separado | | | 208,502,387 | | | | 410,042,904 | | | | 618,545,291 | | | | 455,478,173 | | | | 145,222,369 | | | | 17,844,749 | | | | 618,545,291 | | | | 340,563,296 | | | | (138,706,283 | ) | | | 201,857,013 | | | | 78,486,303 | | | | 70,642,892 | | | | (75,356,799 | ) | | | (4,697,817 | ) | | | (564,613 | ) | | | (5,262,430 | ) | | | (5,149,895 | ) | | | (10,412,325 | ) |
Generalima, S.A.C. | | Separado | | | 5,691,512 | | | | 48,494,600 | | | | 54,186,112 | | | | 20,323,677 | | | | 7,828,102 | | | | 26,034,333 | | | | 54,186,112 | | | | 997 | | | | — | | | | 997 | | | | (237,363 | ) | | | (237,969 | ) | | | (484,775 | ) | | | (722,744 | ) | | | — | | | | (722,744 | ) | | | (933,741 | ) | | | (1,656,485 | ) |
Endesa Cemsa, S.A. | | Separado | | | 19,212,222 | | | | 114,446 | | | | 19,326,668 | | | | 17,831,608 | | | | — | | | | 1,495,060 | | | | 19,326,668 | | | | 1,049,551 | | | | (92,660 | ) | | | 956,891 | | | | (43,665 | ) | | | (85,090 | ) | | | (549 | ) | | | (65,379 | ) | | | (22,417 | ) | | | (87,796 | ) | | | (364,590 | ) | | | (452,386 | ) |
Grupo Dock Sud, S.A. | | Consolidado | | | 50,473,908 | | | | 110,873,911 | | | | 161,347,819 | | | | 38,084,398 | | | | 51,733,795 | | | | 71,529,626 | | | | 161,347,819 | | | | 55,523,795 | | | | (40,623,465 | ) | | | 14,900,330 | | | | 10,347,868 | | | | 4,389,593 | | | | 6,988,400 | | | | 11,458,381 | | | | (3,990,256 | ) | | | 7,468,125 | | | | (15,808,404 | ) | | | (8,340,279 | ) |
Eléctrica Cabo Blanco, S.A.C. | | Consolidado | | | 56,682,035 | | | | 93,338,164 | | | | 150,020,199 | | | | 20,519,237 | | | | 55,399,079 | | | | 74,101,883 | | | | 150,020,199 | | | | 34,090,209 | | | | (16,070,109 | ) | | | 18,020,100 | | | | 14,443,260 | | | | 11,619,250 | | | | (963,955 | ) | | | 10,651,667 | | | | (3,098,799 | ) | | | 7,552,869 | | | | (1,946,742 | ) | | | 5,606,127 | |
Grupo Distrilima | | Consolidado | | | 118,604,818 | | | | 676,389,640 | | | | 794,994,458 | | | | 181,906,415 | | | | 276,460,468 | | | | 336,627,575 | | | | 794,994,458 | | | | 309,706,464 | | | | (208,470,846 | ) | | | 101,235,618 | | | | 77,325,131 | | | | 60,722,783 | | | | (7,011,517 | ) | | | 53,716,104 | | | | (15,893,730 | ) | | | 37,822,374 | | | | (11,267,688 | ) | | | 26,554,686 | |
Grupo Endesa Américas | | Consolidado | | | 448,467,800 | | | | 3,531,896,617 | | | | 3,980,364,417 | | | | 665,019,307 | | | | 1,210,941,771 | | | | 2,104,403,339 | | | | 3,980,364,417 | | | | 466,291,973 | | | | (168,410,349 | ) | | | 297,881,624 | | | | 246,721,393 | | | | 211,440,480 | | | | (48,091,320 | ) | | | 188,952,328 | | | | (55,731,434 | ) | | | 133,220,894 | | | | 172,139,710 | | | | 305,360,604 | |
Grupo Enel Brasil | | Consolidado | | | 959,296,766 | | | | 2,334,635,926 | | | | 3,293,932,692 | | | | 717,317,258 | | | | 900,875,904 | | | | 1,675,739,530 | | | | 3,293,932,692 | | | | 823,895,693 | | | | (479,079,557 | ) | | | 344,816,135 | | | | 199,998,809 | | | | 132,558,865 | | | | (39,178,818 | ) | | | 93,380,047 | | | | (14,484,172 | ) | | | 78,895,875 | | | | 214,828,485 | | | | 293,724,360 | |
Grupo Generandes Perú | | Consolidado | | | 157,004,787 | | | | 783,731,493 | | | | 940,736,280 | | | | 129,378,894 | | | | 200,084,230 | | | | 611,273,156 | | | | 940,736,280 | | | | 207,842,323 | | | | (88,899,781 | ) | | | 118,942,542 | | | | 98,297,180 | | | | 76,584,382 | | | | (3,802,672 | ) | | | 75,913,093 | | | | (21,346,161 | ) | | | 54,566,932 | | | | (8,807,887 | ) | | | 45,759,045 | |
Grupo Endesa Argentina | | Consolidado | | | 86,329,168 | | | | 347,382,582 | | | | 433,711,750 | | | | 178,548,708 | | | | 98,485,656 | | | | 156,677,386 | | | | 433,711,750 | | | | 61,177,749 | | | | (4,053,074 | ) | | | 57,124,675 | | | | 30,572,821 | | | | 20,770,584 | | | | 9,867,867 | | | | 31,252,833 | | | | (9,792,620 | ) | | | 21,460,214 | | | | (34,071,251 | ) | | | (12,611,037 | ) |
The accompanying notes are an integral part of these interim consolidated financial statements
M-181
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 12-31-2015 | |
| | Financial Statements | | | Current Assets | | | Non- Current Assets | | | Total Assets | | | Current Liabilities | | | Non- Current Liabilities | | | Equity | | | Total Liabilities and Equity | | | Revenue | | | Raw Materials and Consumables Used | | | Con tribution Margin | | | Gross Operating Income | | | Operating Income | | | Financial Results | | | Income Before Taxes | | | Income Taxes | | | Profit (Loss) | | | Other Comp rehensive Income | | | Total Comp rehensive Income | |
| | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Continuing Operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inversiones Distrilima S.A. | | | Separado | | | | 18,246,316 | | | | 50,156,404 | | | | 68,402,720 | | | | 325,792 | | | | — | | | | 68,076,928 | | | | 68,402,720 | | | | — | | | | — | | | | — | | | | (5,028 | ) | | | (5,028 | ) | | | 959,095 | | | | 21,003,199 | | | | (266,930 | ) | | | 20,736,269 | | | | 1,311,144 | | | | 22,047,413 | |
Empresa de Distribución Eléctrica de Lima Norte S.A.A. | | | Separado | | | | 98,125,347 | | | | 675,858,105 | | | | 773,983,452 | | | | 192,215,161 | | | | 269,823,997 | | | | 311,944,294 | | | | 773,983,452 | | | | 562,046,426 | | | | (379,015,102 | ) | | | 183,031,324 | | | | 138,377,938 | | | | 107,705,092 | | | | (16,772,560 | ) | | | 91,535,126 | | | | (27,924,718 | ) | | | 63,610,408 | | | | 6,877,338 | | | | 70,487,746 | |
Endesa Argentina S.A. | | | Separado | | | | 1,814,204 | | | | 32,328,045 | | | | 34,142,249 | | | | 616,318 | | | | — | | | | 33,525,931 | | | | 34,142,249 | | | | — | | | | — | | | | — | | | | (64,074 | ) | | | (64,074 | ) | | | 1,023,419 | | | | 959,344 | | | | (336,372 | ) | | | 622,972 | | | | (10,352,540 | ) | | | (9,729,568 | ) |
Central Costanera S.A. | | | Separado | | | | 27,559,412 | | | | 142,918,106 | | | | 170,477,518 | | | | 102,001,988 | | | | 53,611,202 | | | | 14,864,328 | | | | 170,477,518 | | | | 100,856,664 | | | | (4,598,130 | ) | | | 96,258,534 | | | | 41,604,328 | | | | 20,372,179 | | | | (24,944,190 | ) | | | (4,012,455 | ) | | | 3,013,645 | | | | (998,809 | ) | | | (4,729,767 | ) | | | (5,728,576 | ) |
Hidroeléctrica El Chocón S.A. | | | Separado | | | | 44,240,854 | | | | 240,460,115 | | | | 284,700,969 | | | | 71,433,902 | | | | 63,908,193 | | | | 149,358,874 | | | | 284,700,969 | | | | 40,004,655 | | | | (4,574,336 | ) | | | 35,430,318 | | | | 28,820,101 | | | | 27,009,175 | | | | 141,308,348 | | | | 169,850,815 | | | | (59,047,935 | ) | | | 110,802,880 | | | | (44,667,506 | ) | | | 66,135,374 | |
Emgesa S.A. E.S.P. | | | Separado | | | | 172,918,511 | | | | 1,803,546,987 | | | | 1,976,465,498 | | | | 349,736,334 | | | | 831,187,906 | | | | 795,541,258 | | | | 1,976,465,498 | | | | 778,768,426 | | | | (321,664,855 | ) | | | 457,103,571 | | | | 412,046,148 | | | | 372,828,429 | | | | (39,872,136 | ) | | | 332,845,961 | | | | (120,949,697 | ) | | | 211,896,264 | | | | (91,252,276 | ) | | | 120,643,988 | |
Generandes Perú S.A. | | | Separado | | | | 1,945,582 | | | | 225,170,087 | | | | 227,115,669 | | | | 1,364,513 | | | | — | | | | 225,751,156 | | | | 227,115,669 | | | | — | | | | — | | | | — | | | | (32,396 | ) | | | (32,396 | ) | | | 172,406 | | | | 42,094,142 | | | | (50,002 | ) | | | 42,044,140 | | | | 4,890,902 | | | | 46,935,042 | |
Edegel S.A.A. | | | Separado | | | | 111,421,412 | | | | 723,995,979 | | | | 835,417,391 | | | | 117,775,269 | | | | 188,814,672 | | | | 528,827,450 | | | | 835,417,391 | | | | 343,761,564 | | | | (143,234,611 | ) | | | 200,526,954 | | | | 164,344,988 | | | | 116,593,374 | | | | (9,260,148 | ) | | | 122,550,483 | | | | (31,389,446 | ) | | | 91,161,037 | | | | 4,059,334 | | | | 95,220,371 | |
Chinango S.A.C. | | | Separado | | | | 7,647,526 | | | | 112,688,111 | | | | 120,335,637 | | | | 8,369,365 | | | | 40,621,719 | | | | 71,344,553 | | | | 120,335,637 | | | | 39,114,967 | | | | (8,235,270 | ) | | | 30,879,697 | | | | 26,280,972 | | | | 23,095,212 | | | | (1,057,861 | ) | | | 22,037,351 | | | | (6,827,262 | ) | | | 15,210,089 | | | | (708,295 | ) | | | 14,501,794 | |
Enel Brasil S.A. | | | Separado | | | | 110,127,302 | | | | 736,398,772 | | | | 846,526,074 | | | | 51,310,987 | | | | 15,859,063 | | | | 779,356,024 | | | | 846,526,074 | | | | — | | | | — | | | | — | | | | (21,299,668 | ) | | | (21,417,232 | ) | | | 26,840,323 | | | | 122,982,000 | | | | (8,959,080 | ) | | | 114,022,920 | | | | (194,845,796 | ) | | | (80,822,876 | ) |
Central Generadora Termoeléctrica Fortaleza S.A. | | | Separado | | | | 36,820,903 | | | | 114,401,115 | | | | 151,222,018 | | | | 35,746,585 | | | | 638,562 | | | | 114,836,871 | | | | 151,222,018 | | | | 159,051,928 | | | | (111,228,593 | ) | | | 47,823,335 | | | | 40,544,633 | | | | 34,866,986 | | | | 3,245,644 | | | | 38,112,630 | | | | (13,299,903 | ) | | | 24,812,727 | | | | (26,130,490 | ) | | | (1,317,763 | ) |
Centrais Elétricas Cachoeira Dourada S.A. | | | Separado | | | | 43,483,356 | | | | 77,906,552 | | | | 121,389,908 | | | | 33,306,336 | | | | 3,370,881 | | | | 84,712,691 | | | | 121,389,908 | | | | 91,563,206 | | | | (17,395,858 | ) | | | 74,167,348 | | | | 66,975,312 | | | | 61,972,753 | | | | 3,514,857 | | | | 65,487,610 | | | | (22,519,731 | ) | | | 42,967,879 | | | | (13,348,590 | ) | | | 29,619,289 | |
Compañía de Interconexión Energética S.A. | | | Separado | | | | 29,310,056 | | | | 185,030,817 | | | | 214,340,873 | | | | 57,239,098 | | | | 30,170,820 | | | | 126,930,955 | | | | 214,340,873 | | | | 55,533,872 | | | | (3,125,790 | ) | | | 52,408,082 | | | | 45,152,292 | | | | 34,319,511 | | | | 15,559,865 | | | | 49,879,376 | | | | (17,387,165 | ) | | | 32,492,212 | | | | (27,600,284 | ) | | | 4,891,928 | |
Compañía de Transmisión del Mercosur S.A. | | | Separado | | | | 13,944,906 | | | | 934,689 | | | | 14,879,595 | | | | 10,880,864 | | | | 17,896,009 | | | | (13,897,278 | ) | | | 14,879,595 | | | | 1,644,146 | | | | — | | | | 1,644,146 | | | | 922,095 | | | | 770,315 | | | | (17,579,292 | ) | | | (16,801,955 | ) | | | (998,283 | ) | | | (17,800,238 | ) | | | 4,199,017 | | | | (13,601,221 | ) |
Compañía Energética Do Ceará S.A. | | | Separado | | | | 267,538,669 | | | | 569,364,164 | | | | 836,902,833 | | | | 219,528,371 | | | | 223,842,286 | | | | 393,532,176 | | | | 836,902,833 | | | | 810,184,252 | | | | (581,689,470 | ) | | | 228,494,783 | | | | 136,443,771 | | | | 100,911,453 | | | | (12,650,857 | ) | | | 85,012,938 | | | | (12,997,078 | ) | | | 72,015,860 | | | | (97,029,555 | ) | | | (25,013,695 | ) |
EN-Brasil Comercio e Servicios S.A. | | | Separado | | | | 2,673,792 | | | | 1,448,487 | | | | 4,122,279 | | | | 3,234,058 | | | | — | | | | 888,221 | | | | 4,122,279 | | | | 5,603,633 | | | | (3,041,559 | ) | | | 2,562,075 | | | | (614,126 | ) | | | (782,696 | ) | | | 136,846 | | | | (645,850 | ) | | | (735,808 | ) | | | (1,381,657 | ) | | | (163,062 | ) | | | (1,544,719 | ) |
Ampla Energía E Servicios S.A. | | | Separado | | | | 385,803,702 | | | | 1,016,536,280 | | | | 1,402,339,982 | | | | 333,276,269 | | | | 608,907,379 | | | | 460,156,334 | | | | 1,402,339,982 | | | | 1,026,680,070 | | | | (804,701,402 | ) | | | 221,978,668 | | | | 93,688,470 | | | | 26,422,575 | | | | (35,938,130 | ) | | | (13,026,593 | ) | | | 2,147,615 | | | | (10,878,978 | ) | | | (139,016,506 | ) | | | (149,895,484 | ) |
Compañía Distribuidora y Comercializadora de Energía S.A. | | | Separado | | | | 207,553,184 | | | | 841,585,897 | | | | 1,049,139,081 | | | | 247,749,853 | | | | 281,940,697 | | | | 519,448,531 | | | | 1,049,139,081 | | | | 884,467,266 | | | | (500,570,712 | ) | | | 383,896,554 | | | | 295,143,439 | | | | 235,587,544 | | | | (27,459,741 | ) | | | 207,999,316 | | | | (84,883,205 | ) | | | 123,116,111 | | | | (61,679,252 | ) | | | 61,436,859 | |
Inversora Codensa S.A. | | | Separado | | | | 491 | | | | 63 | | | | 554 | | | | 3 | | | | — | | | | 551 | | | | 554 | | | | — | | | | — | | | | — | | | | (189 | ) | | | (189 | ) | | | — | | | | (189 | ) | | | (8 | ) | | | (198 | ) | | | (91 | ) | | | (289 | ) |
Empresa Distribuidora Sur S.A. | | | Separado | | | | 191,441,460 | | | | 443,412,232 | | | | 634,853,692 | | | | 431,630,045 | | | | 174,966,573 | | | | 28,257,074 | | | | 634,853,692 | | | | 607,344,916 | | | | (157,387,237 | ) | | | 449,957,679 | | | | 119,294,227 | | | | 103,775,386 | | | | (3,942,519 | ) | | | 99,980,518 | | | | (463,471 | ) | | | 99,517,047 | | | | (8,266,492 | ) | | | 91,250,555 | |
Generalima, S.A.C. | | | Separado | | | | 5,697,317 | | | | 50,472,490 | | | | 56,169,807 | | | | 20,328,170 | | | | 8,150,819 | | | | 27,690,818 | | | | 56,169,807 | | | | — | | | | — | | | | — | | | | (375,459 | ) | | | (376,682 | ) | | | (2,233,357 | ) | | | (412,473 | ) | | | (285,187 | ) | | | (697,659 | ) | | | 727,779 | | | | 30,120 | |
Endesa Cemsa, S.A. | | | Separado | | | | 22,954,619 | | | | 91,195 | | | | 23,045,814 | | | | 21,098,368 | | | | — | | | | 1,947,446 | | | | 23,045,814 | | | | 2,269,586 | | | | (1,017,940 | ) | | | 1,251,646 | | | | (1,206,493 | ) | | | (1,255,814 | ) | | | 897,816 | | | | (357,998 | ) | | | (1,466,245 | ) | | | (1,824,243 | ) | | | (626,380 | ) | | | (2,450,623 | ) |
Grupo Dock Sud, S.A. | | | Consolidado | | | | 46,722,732 | | | | 126,188,103 | | | | 172,910,835 | | | | 25,736,485 | | | | 67,304,445 | | | | 79,869,905 | | | | 172,910,835 | | | | 69,962,810 | | | | (43,265,695 | ) | | | 26,697,115 | | | | 14,806,741 | | | | 3,309,477 | | | | 53,770,197 | | | | 57,229,446 | | | | (18,102,752 | ) | | | 39,126,694 | | | | (24,156,874 | ) | | | 14,969,820 | |
Eléctrica Cabo Blanco, S.A.C. | | | Consolidado | | | | 54,357,844 | | | | 81,815,037 | | | | 136,172,881 | | | | 19,831,659 | | | | 47,845,465 | | | | 68,495,757 | | | | 136,172,881 | | | | 58,092,640 | | | | (26,124,119 | ) | | | 31,968,521 | | | | 23,168,206 | | | | 17,663,200 | | | | (5,755,667 | ) | | | 12,013,784 | | | | (4,166,389 | ) | | | 7,847,394 | | | | 720,031 | | | | 8,567,425 | |
Grupo Distrilima | | | Consolidado | | | | 116,371,663 | | | | 675,858,105 | | | | 792,229,768 | | | | 192,540,953 | | | | 269,823,997 | | | | 329,864,818 | | | | 792,229,768 | | | | 562,046,426 | | | | (379,015,102 | ) | | | 183,031,324 | | | | 138,372,910 | | | | 107,700,064 | | | | (15,813,466 | ) | | | 92,489,193 | | | | (28,191,648 | ) | | | 64,297,545 | | | | 7,349,620 | | | | 71,647,165 | |
Grupo Enel Brasil | | | Consolidado | | | | 796,102,019 | | | | 1,994,170,372 | | | | 2,790,272,391 | | | | 653,756,270 | | | | 725,006,817 | | | | 1,411,509,304 | | | | 2,790,272,391 | | | | 2,016,488,833 | | | | (1,385,921,254 | ) | | | 630,567,580 | | | | 363,360,618 | | | | 238,408,123 | | | | (36,592,248 | ) | | | 195,064,201 | | | | (76,715,148 | ) | | | 118,349,053 | | | | (370,529,946 | ) | | | (252,180,893 | ) |
Grupo Generandes Perú | | | Consolidado | | | | 120,047,319 | | | | 808,405,916 | | | | 928,453,235 | | | | 126,541,945 | | | | 229,436,392 | | | | 572,474,898 | | | | 928,453,235 | | | | 382,452,709 | | | | (151,046,058 | ) | | | 231,406,651 | | | | 190,593,564 | | | | 139,656,190 | | | | (10,145,603 | ) | | | 133,321,519 | | | | (38,266,710 | ) | | | 95,054,809 | | | | (9,131,696 | ) | | | 85,923,113 | |
Grupo Endesa Argentina | | | Consolidado | | | | 73,348,681 | | | | 385,562,798 | | | | 458,911,479 | | | | 173,663,474 | | | | 115,955,351 | | | | 169,292,654 | | | | 458,911,479 | | | | 140,398,933 | | | | (9,172,466 | ) | | | 131,226,467 | | | | 70,334,513 | | | | 47,291,438 | | | | 117,190,764 | | | | 165,754,140 | | | | (56,407,124 | ) | | | 109,347,016 | | | | (50,970,094 | ) | | | 58,376,922 | |
Discontinued Operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chilectra S.A. | | | Consolidado | | | | 764,264,413 | | | | 766,740,395 | | | | 1,531,004,808 | | | | 363,516,173 | | | | 54,831,044 | | | | 1,112,657,591 | | | | 1,531,004,808 | | | | 1,257,732,164 | | | | (983,732,902 | ) | | | 273,999,262 | | | | 185,114,892 | | | | 149,293,693 | | | | 12,669,568 | | | | 176,628,861 | | | | (36,956,051 | ) | | | 188,750,734 | | | | (111,222,756 | ) | | | 77,527,978 | |
Grupo Servicios Informaticos e Inmobiliarios Ltda. | | | Consolidado | | | | 54,816,036 | | | | 11,561,339 | | | | 66,377,375 | | | | 5,586,878 | | | | 1,305,133 | | | | 59,485,364 | | | | 66,377,375 | | | | 8,660,778 | | | | — | | | | 8,660,778 | | | | (397,888 | ) | | | (511,775 | ) | | | 2,260,216 | | | | 6,041,979 | | | | (765,180 | ) | | | 5,276,799 | | | | (76,578 | ) | | | 5,200,221 | |
Empresa Nacional de Electricidad S.A. | | | Separado | | | | 563,422,232 | | | | 3,601,559,005 | | | | 4,164,981,237 | | | | 807,918,132 | | | | 1,027,287,096 | | | | 2,329,776,009 | | | | 4,164,981,237 | | | | 1,407,824,978 | | | | (1,061,507,980 | ) | | | 346,316,998 | | | | 225,230,207 | | | | 143,639,730 | | | | (126,334,330 | ) | | | 246,255,963 | | | | (32,834,204 | ) | | | 213,421,760 | | | | (92,076,119 | ) | | | 121,345,641 | |
Empresa Eléctrica Pehuenche S.A. | | | Separado | | | | 63,745,589 | | | | 201,366,300 | | | | 265,111,889 | | | | 64,820,897 | | | | 51,972,920 | | | | 148,318,072 | | | | 265,111,889 | | | | 193,189,705 | | | | (28,569,912 | ) | | | 164,619,793 | | | | 159,244,283 | | | | 150,615,199 | | | | 2,049,116 | | | | 152,664,315 | | | | (34,647,895 | ) | | | 118,016,421 | | | | 33,526 | | | | 118,049,947 | |
Compañía Eléctrica Tarapacá S.A. | | | Separado | | | | 82,875,363 | | | | 509,275,829 | | | | 592,151,192 | | | | 115,138,485 | | | | 44,379,433 | | | | 432,633,274 | | | | 592,151,192 | | | | 230,852,534 | | | | (139,555,849 | ) | | | 91,296,685 | | | | 73,665,446 | | | | 64,306,244 | | | | 24,323,943 | | | | 88,341,669 | | | | (18,079,279 | ) | | | 70,262,390 | | | | (624 | ) | | | 70,261,766 | |
Grupo Endesa Chile | | | Consolidado | | | | 4,412,561,440 | | | | 2,866,208,895 | | | | 7,278,770,335 | | | | 2,527,875,495 | | | | 1,207,004,760 | | | | 3,543,890,080 | | | | 7,278,770,335 | | | | 1,543,810,316 | | | | (880,891,223 | ) | | | 662,919,093 | | | | 516,860,724 | | | | 401,818,817 | | | | (114,252,182 | ) | | | 300,487,081 | | | | (76,655,819 | ) | | | 635,020,813 | | | | (347,578,686 | ) | | | 287,442,127 | |
Grupo Inversiones GasAtacama Holding Ltda. | | | Consolidado | | | | 245,456,212 | | | | 207,236,190 | | | | 452,692,402 | | | | 24,048,629 | | | | 49,959,438 | | | | 378,684,335 | | | | 452,692,402 | | | | 183,015,183 | | | | (110,330,364 | ) | | | 72,684,819 | | | | 57,943,644 | | | | 46,360,426 | | | | 10,304,578 | | | | 56,660,371 | | | | (10,444,811 | ) | | | 46,215,560 | | | | (3,059,806 | ) | | | 43,155,754 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-182
There are no subsequent events that have occurred between July 1, 2016 and the issuance date of these financial statements, except for, the matter related to Edesur S.A. discussed in Note 32.5.
The accompanying notes are an integral part of these interim consolidated financial statements
M-183
APPENDIX 1 ENERSIS AMÉRICAS GROUP ENTITIES:
This appendix is part of Note 2.4, “Subsidiaries.”
It presents the Group’s percentage of control in each company.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company | | Functional currency | | % Ownership as of 06/30/2016 (Unaudited) | | | % Ownership as of 12/31/2015 | | | Type of Relationship | | Country | | Activity |
| ( In alphabetical order) | | | Direct | | | Indirect | | | Total | | | Direct | | | Indirect | | | Total | | | | |
Foreign | | Ampla Energía E Serviços S.A. | | Real | | | 13.68 | % | | | 85.95 | % | | | 99.63 | % | | | 13.68 | % | | | 85.95 | % | | | 99.63 | % | | Subsidiary | | Brazil | | Electric energy production, transportation and distribution |
Foreign | | Centrais Elétricas Cachoeira Dourada S.A. | | Real | | | 0.00 | % | | | 99.61 | % | | | 99.61 | % | | | 0.00 | % | | | 99.61 | % | | | 99.61 | % | | Subsidiary | | Brazil | | Generation and sale of electricity |
Foreign | | Central Dock Sud, S.A. | | Argentine peso | | | 0.00 | % | | | 69.99 | % | | | 69.99 | % | | | 0.00 | % | | | 69.99 | % | | | 69.99 | % | | Subsidiary | | Argentina | | Electric energy generation, transmission and distribution |
Foreign | | Central Generadora Termoeléctrica Fortaleza S.A. | | Real | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Brazil | | Development of a thermoelectric project |
Foreign | | Chinango S.A.C. | | Soles | | | 0.00 | % | | | 80.00 | % | | | 80.00 | % | | | 0.00 | % | | | 80.00 | % | | | 80.00 | % | | Subsidiary | | Peru | | Electric energy generation, sales and distribution |
Foreign | | Compañía de Interconexión Energética S.A. | | Real | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Brazil | | Electric energy production, transportation and distribution |
Foreign | | Compañía de Transmisión del Mercosur S.A. | | Argentine peso | | | 0.00 | % | | | 99.99 | % | | | 99.99 | % | | | 0.00 | % | | | 99.99 | % | | | 99.99 | % | | Subsidiary | | Argentina | | Electric energy production, transportation and distribution |
Foreign | | Compañía Distribuidora y Comercializadora de Energía S.A. (2) | | Colombian peso | | | 21.14 | % | | | 36.01 | % | | | 57.15 | % | | | 21.14 | % | | | 36.01 | % | | | 57.15 | % | | Subsidiary | | Colombia | | Electric energy distribution and sales |
Foreign | | Compañía Energética Do Ceará S.A. | | Real | | | 15.18 | % | | | 58.87 | % | | | 74.05 | % | | | 15.18 | % | | | 58.87 | % | | | 74.05 | % | | Subsidiary | | Brazil | | Complete electric energy cycle |
Foreign | | Distrilec Inversora S.A. | | Argentine peso | | | 27.19 | % | | | 24.31 | % | | | 51.50 | % | | | 27.19 | % | | | 24.31 | % | | | 51.50 | % | | Subsidiary | | Argentina | | Portfolio company |
Foreign | | Edegel S.A.A | | Soles | | | 0.00 | % | | | 83.60 | % | | | 83.60 | % | | | 0.00 | % | | | 83.60 | % | | | 83.60 | % | | Subsidiary | | Peru | | Electric energy generation, sales and distribution |
Foreign | | Electrica Cabo Blanco, S.A.C. | | Soles | | | 80.00 | % | | | 20.00 | % | | | 100.00 | % | | | 80.00 | % | | | 20.00 | % | | | 100.00 | % | | Subsidiary | | Peru | | Portfolio company |
Foreign | | Emgesa S.A. E.S.P. (2) | | Colombian peso | | | 21.60 | % | | | 34.83 | % | | | 56.43 | % | | | 21.60 | % | | | 34.83 | % | | | 56.43 | % | | Subsidiary | | Colombia | | Electric energy generation |
Foreign | | Emgesa Panama S.A. (2) | | U.S. dollar | | | 0.00 | % | | | 56.43 | % | | | 56.43 | % | | | 0.00 | % | | | 56.43 | % | | | 56.43 | % | | Subsidiary | | Panama | | Purchase/sale of electric energy |
Foreign | | Empresa de Distribución Eléctrica de Lima Norte S.A.A | | Soles | | | 24.00 | % | | | 51.68 | % | | | 75.68 | % | | | 24.00 | % | | | 51.68 | % | | | 75.68 | % | | Subsidiary | | Peru | | Electric energy distribution and sales |
Foreign | | Empresa Distribuidora Sur S.A. | | Argentine peso | | | 16.02 | % | | | 83.43 | % | | | 99.45 | % | | | 16.02 | % | | | 83.43 | % | | | 99.45 | % | | Subsidiary | | Argentina | | Electric energy distribution and sales |
Foreign | | Empresa Eléctrica de Piura, S.A. | | Soles | | | 0.00 | % | | | 96.50 | % | | | 96.50 | % | | | 0.00 | % | | | 96.50 | % | | | 96.50 | % | | Subsidiary | | Peru | | Electric energy production (thermal and natural gas) |
Foreign | | Endesa Argentina S.A. | | Argentine peso | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Argentina | | Portfolio company |
Foreign | | Enel Brasil S.A. | | Real | | | 50.09 | % | | | 49.91 | % | | | 100.00 | % | | | 50.09 | % | | | 49.91 | % | | | 100.00 | % | | Subsidiary | | Brazil | | Portfolio company |
Foreign | | Endesa Cemsa S.A. | | Argentine peso | | | 55.00 | % | | | 45.00 | % | | | 100.00 | % | | | 55.00 | % | | | 45.00 | % | | | 100.00 | % | | Subsidiary | | Argentina | | Wholesale purchase and sale of electric energy |
Foreign | | Central Costanera S.A. | | Argentine peso | | | 0.00 | % | | | 75.68 | % | | | 75.68 | % | | | 0.00 | % | | | 75.68 | % | | | 75.68 | % | | Subsidiary | | Argentina | | Electric energy generation and sales |
Foreign | | En-Brasil Comercio e Servicios S.A. | | Real | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Brazil | | Services in general for the electricity and other sectors |
Foreign | | Eólica Fazenda Nova-Geracao e Comercializacao de Energia S.A. | | Real | | | 0.00 | % | | | 99.95 | % | | | 99.95 | % | | | 0.00 | % | | | 99.95 | % | | | 99.95 | % | | Subsidiary | | Brazil | | Energy generation, transmission, distribution and sales |
Foreign | | Generalima, S.A.C. | | Soles | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | Subsidiary | | Peru | | Portfolio company |
Foreign | | Generandes Perú S.A. (1) | | Soles | | | 39.00 | % | | | 61.00 | % | | | 100.00 | % | | | 39.00 | % | | | 61.00 | % | | | 100.00 | % | | Subsidiary | | Peru | | Portfolio company |
Foreign | | Hidroeléctrica El Chocón S.A. | | Argentine peso | | | 0.00 | % | | | 67.67 | % | | | 67.67 | % | | | 0.00 | % | | | 67.67 | % | | | 67.67 | % | | Subsidiary | | Argentina | | Electric energy production and sales |
Foreign | | Hidroinvest S.A. | | Argentine peso | | | 0.00 | % | | | 96.09 | % | | | 96.09 | % | | | 0.00 | % | | | 96.09 | % | | | 96.09 | % | | Subsidiary | | Argentina | | Portfolio company |
Foreign | | Ingendesa do Brasil Ltda. | | Real | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Brazil | | Project engineering consulting |
Foreign | | Inversiones Distrilima S.A. | | Soles | | | 34.99 | % | | | 50.21 | % | | | 85.20 | % | | | 34.99 | % | | | 50.21 | % | | | 85.20 | % | | Subsidiary | | Peru | | Portfolio company |
Foreign | | Inversora Dock Sud, S.A. | | Argentine peso | | | 57.14 | % | | | 0.00 | % | | | 57.14 | % | | | 57.14 | % | | | 0.00 | % | | | 57.14 | % | | Subsidiary | | Argentina | | Portfolio company |
Foreign | | Inversora Codensa S.A.S. | | Colombian peso | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Colombia | | Investment in domestic public energy services |
Foreign | | Sociedad Portuaria Central Cartagena S.A. | | Colombian peso | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Colombia | | Investment, construction and maintenance of public or private wharves and ports |
Foreign | | Southern Cone Power Argentina S.A. (3) | | Argentine peso | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Argentina | | Portfolio company |
Foreign | | Transportadora de Energía S.A. | | Argentine peso | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Subsidiary | | Argentina | | Electric energy production, transportation and distribution |
(1) | On September 3, 2014, Enersis Américas acquired 100% ownership interest of Inkia Holdings (Acter) Limited, Southern Cone Power Ltd., Latin American Holding I Ltd., Latin American Holding II Ltd. and Southern Cone Power Peru S.A.A.. On December 31, 2014, Inkia Holdings was merged with Generandes Peru S.A., with the latter absorbing entities of Inkia Group. |
(3) | In May 2016, this company was merged by Endesa Argentina as the continuing entity (Unaudited). |
The accompanying notes are an integral part of these interim consolidated financial statements
M-184
APPENDIX 2 CHANGES IN THE SCOPE OF CONSOLIDATION:
This appendix is part of Note 2.4.1 “Changes in the scope of consolidation”.
Incorporation into the scope of consolidation:
There were no incorporations into the scope of consolidation as of June 30, 2016 and December 31, 2015.
Companies eliminated from the scope of consolidation:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | Ownership% | | Ownership% |
| as of June 30, 2016 (*) (Unaudited) | | as of December 31, 2015 |
| Direct | | | Indirect | | | Total | | | Consolidation Method | | Direct | | | Indirect | | | Total | | | Consolidation Method |
Central Eólica Canela S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 75.00 | % | | | 75.00 | % | | Full integration |
Centrales Hidroeléctricas De Aysén S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 51.00 | % | | | 51.00 | % | | Full integration |
Chilectra Inversud S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Chilectra S.A. | | | — | | | | — | | | | — | | | Full integration | | | 99.08 | % | | | 0.01 | % | | | 99.09 | % | | Full integration |
Compañía Eléctrica Tarapacá S.A. | | | — | | | | — | | | | — | | | Full integration | | | 3.78 | % | | | 96.21 | % | | | 99.99 | % | | Full integration |
Empresa Eléctrica de Colina Ltda. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Empresa Eléctrica Pehuenche S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 92.65 | % | | | 92.65 | % | | Full integration |
Empresa Nacional de Electricidad S.A | | | — | | | | — | | | | — | | | Full integration | | | 59.98 | % | | | 0.00 | % | | | 59.98 | % | | Full integration |
Inversiones GasAtacama Holding Ltda. (1) | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
GasAtacama S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
GasAtacama Chile S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Gasoducto TalTal S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Gasoducto Atacama Argentina S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
GNL Norte S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Servicios Informáticos e Inmobiliarios Ltda. (4) | | | — | | | | — | | | | — | | | Full integration | | | 99.00 | % | | | 1.00 | % | | | 100.00 | % | | Full integration |
Inmobiliaria Manso de Velasco Ltda. (4) | | | — | | | | — | | | | — | | | Full integration | | | 99.99 | % | | | 0.00 | % | | | 99.99 | % | | Full integration |
Luz Andes Ltda. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Progas S.A. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Sociedad Agrícola de Cameros Ltda. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 57.50 | % | | | 57.50 | % | | Full integration |
Sociedad Concesionaria Túnel El Melón S.A. (6) | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 100.00 | % | | | 100.00 | % | | Full integration |
Transmisora Eléctrica de Quillota Ltda. | | | — | | | | — | | | | — | | | Full integration | | | 0.00 | % | | | 50.00 | % | | | 50.00 | % | | Full integration |
Electrogas S.A. | | | — | | | | — | | | | — | | | Equity method | | | 0.00 | % | | | 42.50 | % | | | 42.50 | % | | Equity method |
GNL Chile S.A. | | | — | | | | — | | | | — | | | Equity method | | | 0.00 | % | | | 33.33 | % | | | 33.33 | % | | Equity method |
GNL Quintero S.A. | | | — | | | | — | | | | — | | | Equity method | | | 0.00 | % | | | 20.00 | % | | | 20.00 | % | | Equity method |
Aysén Transmisión S.A. | | | — | | | | — | | | | — | | | Equity method | | | 0.00 | % | | | 51.00 | % | | | 51.00 | % | | Equity method |
Aysén Energía S.A. | | | — | | | | — | | | | — | | | Equity method | | | 0.00 | % | | | 51.00 | % | | | 51.00 | % | | Equity method |
(*) | Beginning on March 1, 2016, all these companies are no longer within the scope of consolidation of Enersis Américas. |
The accompanying notes are an integral part of these interim consolidated financial statements
M-185
APPENDIX 3 ASSOCIATED COMPANIES AND JOINT VENTURES:
This appendix is part of Note 3.h, “Investments accounted for using the equity method”.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxpayer ID No. (RUT) | | Company (In alphabetical order) | | Functional Currency | | Ownership% as of 06/30/2016 (Unaudited) | | | Ownership% as of 12/31/2015 | | | Type of Relationship | | Country | | Activity |
| | | Direct | | | Indirect | | | Total | | | Direct | | | Indirect | | | Total | | | | |
Foreign | | Sacme S.A. | | U.S. dollar | | | 0.00 | % | | | 50.00 | % | | | 50.00 | % | | | 0.00 | % | | | 50.00 | % | | | 50.00 | % | | Associate | | Argentina | | Supervision and Control of the Electric System |
Foreign | | Yacylec S.A. | | Argentine peso | | | 22.22 | % | | | 0.00 | % | | | 22.22 | % | | | 22.22 | % | | | 0.00 | % | | | 22.22 | % | | Associate | | Argentina | | Electricity transportation |
Foreign | | Distribuidora Eléctrica de Cundinamarca S.A. | | Peso Colombiano | | | 0.00 | % | | | 49.00 | % | | | 49.00 | % | | | 0.00 | % | | | 49.00 | % | | | 49.00 | % | | Joint venture | | Colombia | | Distribution and sale of electric energy |
Foreign | | Empresa de Energía de Cundinamarca S.A. | | Peso Colombiano | | | 0.00 | % | | | 49.00 | % | | | 49.00 | % | | | 0.00 | % | | | 49.00 | % | | | 49.00 | % | | Joint venture | | Colombia | | Distribution and sale of electric energy |
Foreign | | Central Termica Manuel Belgrano | | Argentina | | | 0.00 | % | | | 25.60 | % | | | 25.60 | % | | | 0.00 | % | | | 25.60 | % | | | 25.60 | % | | Associate | | Argentina | | Generation and sale of electric energy |
Foreign | | Central Térmica San Martin | | Argentina | | | 0.00 | % | | | 25.60 | % | | | 25.60 | % | | | 0.00 | % | | | 25.60 | % | | | 25.60 | % | | Associate | | Argentina | | Generation and sale of electric energy |
Foreign | | Central Vuelta Obligada S.A. | | Argentina | | | 0.00 | % | | | 40.90 | % | | | 40.90 | % | | | 0.00 | % | | | 40.90 | % | | | 40.90 | % | | Associate | | Argentina | | Generation and sale of electric energy |
The accompanying notes are an integral part of these interim consolidated financial statements
M-186
APPENDIX 4 ADDITIONAL INFORMATION ON FINANCIAL DEBT:
This appendix is part of Note 17, “Other financial liabilities.” The following tables present the contractual undiscounted cash flows by type of financial debt:
a) Bank borrowings
a. Summary of bank borrowings by currency and maturity
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Currency | | | Nominal Interest Rate | | | Current | | | Non-Current | | | Current | | | Non-Current | |
| | | Maturity | | | Total Current as of 06/30/2016 (Unaudited) | | | Maturity | | | Total Non-Current as of 06/30/2016 (Unaudited) | | | Maturity | | | Total Current as of 12/31/2015 | | | Maturity | | | Total Non-Current as of 12/31/2015 | |
| | | One to three months | | | Three to twelve months | | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | | One to three months | | | Three to twelve months | | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | |
| | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Chile | | | Ch$ | | | | 6.67 | % | | | 1 | | | | — | | | | 1 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Peru | | | US$ | | | | 2.17 | % | | | 1,083,404 | | | | 17,748,026 | | | | 18,831,430 | | | | 19,457,873 | | | | 846,739 | | | | — | | | | — | | | | — | | | | 20,304,612 | | | | 26,707,131 | | | | 3,241,137 | | | | 29,948,268 | | | | 4,229,306 | | | | 19,295,795 | | | | 299,648 | | | | — | | | | — | | | | 23,824,749 | |
Peru | | | Soles | | | | 5.62 | % | | | 480,346 | | | | 3,396,265 | | | | 3,876,611 | | | | 33,667,984 | | | | — | | | | — | | | | — | | | | — | | | | 33,667,984 | | | | 12,864,568 | | | | 1,001,767 | | | | 13,866,335 | | | | 3,285,202 | | | | 23,309,058 | | | | — | | | | — | | | | — | | | | 26,594,260 | |
Argentina | | | US$ | | | | 40.18 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,901,216 | | | | — | | | | 3,901,216 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Argentina | | | Arg $ | | | | 41.52 | % | | | 1,671,432 | | | | 1,479,358 | | | | 3,150,790 | | | | 93,996 | | | | — | | | | — | | | | — | | | | — | | | | 93,996 | | | | 2,290,653 | | | | 6,194,569 | | | | 8,485,222 | | | | 1,162,844 | | | | — | | | | — | | | | — | | | | — | | | | 1,162,844 | |
Colombia | | | Soles | | | | 5.65 | % | | | 603,041 | | | | 42,947,052 | | | | 43,550,093 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Colombia | | | CP | | | | 8.19 | % | | | 4,280,932 | | | | 77,944,730 | | | | 82,225,662 | | | | 21,247,268 | | | | 83,355,372 | | | | 32,584,308 | | | | 11,733,805 | | | | 25,975,704 | | | | 174,896,457 | | | | 35,832,030 | | | | 84,128,905 | | | | 119,960,935 | | | | 43,831,876 | | | | 12,832,869 | | | | 12,194,900 | | | | 11,556,930 | | | | 30,842,974 | | | | 111,259,549 | |
Brazil | | | US$ | | | | 2.81 | % | | | 534,412 | | | | 1,603,236 | | | | 2,137,648 | | | | 2,137,649 | | | | 75,702,398 | | | | 81,390 | | | | 81,390 | | | | 2,070,043 | | | | 80,072,870 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Brazil | | | Real | | | | 11.94 | % | | | 20,203,420 | | | | 82,858,349 | | | | 103,061,769 | | | | 94,313,892 | | | | 76,815,036 | | | | 55,938,606 | | | | 20,252,013 | | | | 13,169,333 | | | | 260,488,880 | | | | 12,842,515 | | | | 24,480,763 | | | | 37,323,278 | | | | 42,171,314 | | | | 37,904,161 | | | | 33,637,009 | | | | — | | | | — | | | | 113,712,484 | |
| | | | | | | | | | | 28,856,988 | | | | 227,977,016 | | | | 256,834,004 | | | | 170,918,662 | | | | 236,719,545 | | | | 88,604,304 | | | | 32,067,208 | | | | 41,215,080 | | | | 569,524,799 | | | | 94,438,113 | | | | 119,047,141 | | | | 213,485,254 | | | | 94,680,542 | | | | 93,341,883 | | | | 46,131,557 | | | | 11,556,930 | | | | 30,842,974 | | | | 276,553,886 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-187
b. Identification of bank borrowings by company
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | | Nominal Interest Rate | | | As of June 30, 2016 (Unaudited) | |
| | | | | | | | | Current | | | Non-Current | |
| | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | Real | | | 13.58 | % | | | 13.71 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Citibank | | Brazil | | US$ | | | 14.68 | % | | | 3.35 | % | | | 205,748 | | | | 617,244 | | | | 822,992 | | | | 822,992 | | | | 25,009,033 | | | | — | | | | — | | | | — | | | | 25,832,025 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | US$ | | | 13.51 | % | | | 2.48 | % | | | 308,317 | | | | 924,950 | | | | 1,233,267 | | | | 1,233,267 | | | | 50,611,975 | | | | — | | | | — | | | | — | | | | 51,845,242 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 0.00 | % | | | 10.88 | % | | | 11,416,169 | | | | 32,960,119 | | | | 44,376,288 | | | | 40,940,584 | | | | 29,842,711 | | | | 27,262,984 | | | | 15,372,072 | | | | 9,680,903 | | | | 123,099,254 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Banco de Credito del Perú | | Peru | | US$ | | | 2.37 | % | | | 2.39 | % | | | 293,434 | | | | 873,615 | | | | 1,167,049 | | | | 17,457,791 | | | | — | | | | — | | | | — | | | | — | | | | 17,457,791 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.41 | % | | | 3.44 | % | | | 434,243 | | | | 1,281,358 | | | | 1,715,601 | | | | 836,429 | | | | — | | | | — | | | | — | | | | — | | | | 836,429 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.52 | % | | | 3.55 | % | | | 304,533 | | | | 898,740 | | | | 1,203,273 | | | | 1,163,653 | | | | 846,739 | | | | — | | | | — | | | | — | | | | 2,010,392 | |
Foreign | | Cien S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.10 | % | | | 9.71 | % | | | 376,432 | | | | 1,089,575 | | | | 1,466,007 | | | | 1,360,086 | | | | 1,254,165 | | | | 1,148,244 | | | | — | | | | — | | | | 3,762,495 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bank of Tokio-Mitsubishi UFJ | | Colombia | | CP | | | 8.49 | % | | | 8.77 | % | | | 1,802,570 | | | | 5,407,711 | | | | 7,210,281 | | | | 7,210,282 | | | | 70,086,113 | | | | 20,082,777 | | | | — | | | | — | | | | 97,379,172 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Itaú Brasil | | Brazil | | Real | | | 14.93 | % | | | 15.15 | % | | | 1,172,886 | | | | 13,447,554 | | | | 14,620,440 | | | | 13,056,592 | | | | 11,492,745 | | | | — | | | | — | | | | — | | | | 24,549,337 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 14.32 | % | | | 14.47 | % | | | 2,239,615 | | | | 20,892,192 | | | | 23,131,807 | | | | 20,892,192 | | | | 18,652,577 | | | | 16,412,961 | | | | — | | | | — | | | | 55,957,730 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.65 | % | | | 7.69 | % | | | 1,320,694 | | | | 3,835,601 | | | | 5,156,295 | | | | 4,819,011 | | | | 3,392,916 | | | | — | | | | — | | | | — | | | | 8,211,927 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | Real | | | 13.80 | % | | | 15.76 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 4.38 | % | | | 10.78 | % | | | 3,677,624 | | | | 10,633,308 | | | | 14,310,932 | | | | 13,245,427 | | | | 12,179,922 | | | | 11,114,417 | | | | 4,879,941 | | | | 3,488,430 | | | | 44,908,137 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 13.80 | % | | | 4.42 | % | | | 20,347 | | | | 61,042 | | | | 81,389 | | | | 81,390 | | | | 81,390 | | | | 81,390 | | | | 81,390 | | | | 2,070,043 | | | | 2,395,603 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Bank Nova Scotia | | Peru | | US$ | | | 1.40 | % | | | 1.40 | % | | | 51,194 | | | | 14,694,313 | | | | 14,745,507 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 6.90 | % | | | 6.82 | % | | | 34,325 | | | | 2,058,202 | | | | 2,092,527 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.83 | % | | | 5.83 | % | | | 61,579 | | | | 184,736 | | | | 246,315 | | | | 4,390,324 | | | | — | | | | — | | | | — | | | | — | | | | 4,390,324 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 38,297 | | | | 114,891 | | | | 153,188 | | | | 3,159,075 | | | | — | | | | — | | | | — | | | | — | | | | 3,159,075 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 63,828 | | | | 191,484 | | | | 255,312 | | | | 5,265,124 | | | | — | | | | — | | | | — | | | | — | | | | 5,265,124 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 61,274 | | | | 183,822 | | | | 245,096 | | | | 5,054,516 | | | | — | | | | — | | | | — | | | | — | | | | 5,054,516 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 63,827 | | | | 191,481 | | | | 255,308 | | | | 5,265,120 | | | | — | | | | — | | | | — | | | | — | | | | 5,265,120 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.17 | % | | | 5.07 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Santander | | Peru | | Soles | | | 6.35 | % | | | 6.25 | % | | | 157,216 | | | | 471,649 | | | | 628,865 | | | | 10,533,825 | | | | — | | | | — | | | | — | | | | — | | | | 10,533,825 | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Provincia de Buenos Aires | | Argentina | | Arg $ | | | 35.36 | % | | | 30.67 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 45.20 | % | | | 37.88 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 8.35 | % | | | 8.30 | % | | | 1,060,683 | | | | 9,856,054 | | | | 10,916,737 | | | | 10,351,039 | | | | 9,785,341 | | | | 9,219,643 | | | | 8,653,946 | | | | 19,159,936 | | | | 57,169,905 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 8.39 | % | | | 8.34 | % | | | 378,805 | | | | 3,509,171 | | | | 3,887,976 | | | | 3,685,947 | | | | 3,483,918 | | | | 3,281,888 | | | | 3,079,859 | | | | 6,815,768 | | | | 20,347,380 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | AV VILLAS | | Colombia | | CP | | | 6.06 | % | | | 5.93 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Citibank Colombia | | Colombia | | CP | | | 5.57 | % | | | 6.01 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 8.08 | % | | | 7.48 | % | | | 522,345 | | | | 28,088,687 | | | | 28,611,032 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 6.84 | % | | | 6.66 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del Perú | | Colombia | | CP | | | 5.87 | % | | | 5.66 | % | | | 276,723 | | | | 19,637,370 | | | | 19,914,093 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del Perú | | Colombia | | CP | | | 5.93 | % | | | 5.73 | % | | | 186,156 | | | | 13,065,949 | | | | 13,252,105 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del Perú | | Colombia | | CP | | | 5.65 | % | | | 5.52 | % | | | 140,162 | | | | 10,243,733 | | | | 10,383,895 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | The Bank Of Tokyo | | Colombia | | CP | | | 7.02 | % | | | 7.00 | % | | | 516,529 | | | | 31,083,107 | | | | 31,599,636 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco Davivienda | | Colombia | | CP | | | 6.30 | % | | | 6.15 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Argentina S.A. | | Argentina | | Foreign | | Citibank | | Argentina | | Arg $ | | | 36.74 | % | | | 34.00 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Galicia | | Argentina | | Arg $ | | | 46.11 | % | | | 40.56 | % | | | 219,535 | | | | 394,728 | | | | 614,263 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Itaú Argentina | | Argentina | | Arg $ | | | 49.81 | % | | | 45.97 | % | | | 88,145 | | | | 162,216 | | | | 250,361 | | | | 13,824 | | | | — | | | | — | | | | — | | | | — | | | | 13,824 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 45.12 | % | | | 44.60 | % | | | 53,852 | | | | 99,297 | | | | 153,149 | | | | 8,498 | | | | — | | | | — | | | | — | | | | — | | | | 8,498 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Supervielle | | Argentina | | Arg $ | | | 46.45 | % | | | 44.49 | % | | | 84,094 | | | | 155,084 | | | | 239,178 | | | | 13,276 | | | | — | | | | — | | | | — | | | | — | | | | 13,276 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Citibank | | Argentina | | Arg $ | | | 43.80 | % | | | 37.00 | % | | | 266,670 | | | | 497,224 | | | | 763,894 | | | | 43,580 | | | | — | | | | — | | | | — | | | | — | | | | 43,580 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Credit Suisse International | | Argentina | | US$ | | | 14.84 | % | | | 13.92 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | ICBC Argentina | | Argentina | | Arg $ | | | 46.11 | % | | | 40.22 | % | | | 92,051 | | | | 170,809 | | | | 262,860 | | | | 14,818 | | | | — | | | | — | | | | — | | | | — | | | | 14,818 | |
94.271.00-3 | | Enersis Américas S.A. | | Chile | | 97.004.000-5 | | Banco Santander Chile | | Chile | | Ch$ | | | 6.00 | % | | | 6.67 | % | | | 1 | | | | — | | | | 1 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Deutsche Bank | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Standard Bank | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Itau | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Macro | | Argentina | | Arg $ | | | 43.63 | % | | | 38.45 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Santander—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 203,726 | | | | — | | | | 203,726 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Itau- Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 181,743 | | | | — | | | | 181,743 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Galicia—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 174,415 | | | | — | | | | 174,415 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Hipotecario—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 58,042 | | | | — | | | | 58,042 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Ciudad -Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 23,449 | | | | — | | | | 23,449 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | ICBC—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 225,710 | | | | — | | | | 225,710 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | Total | | | 28,856,988 | | | 227,977,016 | | | 256,834,004 | | | 170,918,662 | | | 236,719,545 | | | 88,604,304 | | | 32,067,208 | | | 41,215,080 | | | 569,524,799 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-188
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | | Nominal Interest Rate | | | As of December 31, 2015 | |
| | | | | | | | | Current | | | Non-Current | |
�� | | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | |
| | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | Real | | | 13.58 | % | | | 13.71 | % | | | 816,511 | | | | 2,449,533 | | | | 3,266,044 | | | | 11,051,818 | | | | 9,963,136 | | | | 8,874,455 | | | | — | | | | — | | | | 29,889,409 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Citibank | | Brazil | | US$ | | | 14.68 | % | | | 3.35 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | US$ | | | 13.51 | % | | | 2.48 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 0.00 | % | | | 10.88 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Banco de Credito del Perú | | Peru | | US$ | | | 2.37 | % | | | 2.39 | % | | | 296,974 | | | | 884,973 | | | | 1,181,947 | | | | 1,166,085 | | | | 18,073,119 | | | | — | | | | — | | | | — | | | | 19,239,204 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.41 | % | | | 3.44 | % | | | 468,030 | | | | 1,384,969 | | | | 1,852,999 | | | | 1,802,011 | | | | — | | | | — | | | | — | | | | — | | | | 1,802,011 | |
Foreign | | Chinango S.A.C. | | Peru | | Foreign | | Bank Of Nova Scotia | | Peru | | US$ | | | 3.52 | % | | | 3.55 | % | | | 328,549 | | | | 971,195 | | | | 1,299,744 | | | | 1,261,210 | | | | 1,222,676 | | | | 299,648 | | | | — | | | | — | | | | 2,783,534 | |
Foreign | | Cien S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 10.10 | % | | | 9.71 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | Bank of Tokio-Mitsubishi UFJ | | Colombia | | CP | | | 8.49 | % | | | 8.77 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Itaú Brasil | | Brazil | | Real | | | 14.93 | % | | | 15.15 | % | | | 980,672 | | | | 2,942,017 | | | | 3,922,689 | | | | 12,030,283 | | | | 10,722,720 | | | | 9,415,157 | | | | — | | | | — | | | | 32,168,160 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 14.32 | % | | | 14.47 | % | | | 1,870,908 | | | | 19,089,213 | | | | 20,960,121 | | | | 19,089,213 | | | | 17,218,305 | | | | 15,347,397 | | | | — | | | | — | | | | 51,654,915 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.65 | % | | | 7.69 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco Santander | | Brazil | | Real | | | 13.80 | % | | | 15.76 | % | | | 9,174,424 | | | | — | | | | 9,174,424 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 4.38 | % | | | 10.78 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 13.80 | % | | | 4.42 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Bank Nova Scotia | | Peru | | US$ | | | 1.40 | % | | | 1.40 | % | | | 25,613,578 | | | | — | | | | 25,613,578 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 6.90 | % | | | 6.82 | % | | | 35,470 | | | | 106,410 | | | | 141,880 | | | | 2,091,393 | | | | — | | | | — | | | | — | | | | — | | | | 2,091,393 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.83 | % | | | 5.83 | % | | | 63,633 | | | | 190,899 | | | | 254,532 | | | | 254,532 | | | | 4,409,519 | | | | — | | | | — | | | | — | | | | 4,664,051 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 39,574 | | | | 118,722 | | | | 158,296 | | | | 158,296 | | | | 3,185,312 | | | | — | | | | — | | | | — | | | | 3,343,608 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 65,973 | | | | 197,919 | | | | 263,892 | | | | 263,892 | | | | 5,308,880 | | | | — | | | | — | | | | — | | | | 5,572,772 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 63,317 | | | | 189,952 | | | | 253,269 | | | | 253,269 | | | | 5,096,497 | | | | — | | | | — | | | | — | | | | 5,349,766 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 5.10 | % | | | 5.07 | % | | | 65,955 | | | | 197,865 | | | | 263,820 | | | | 263,820 | | | | 5,308,850 | | | | — | | | | — | | | | — | | | | 5,572,670 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.17 | % | | | 5.07 | % | | | 12,530,646 | | | | — | | | | 12,530,646 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Santander | | Peru | | Soles | | | 6.35 | % | | | 6.25 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Provincia de Buenos Aires | | Argentina | | Arg $ | | | 35.36 | % | | | 30.67 | % | | | 85,423 | | | | — | | | | 85,423 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edesur S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 45.20 | % | | | 37.88 | % | | | 184,364 | | | | 277,164 | | | | 461,528 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 8.35 | % | | | 8.30 | % | | | 894,845 | | | | 6,064,899 | | | | 6,959,744 | | | | 9,982,170 | | | | 9,504,920 | | | | 9,027,670 | | | | 8,550,419 | | | | 22,787,755 | | | | 59,852,934 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 8.39 | % | | | 8.34 | % | | | 301,348 | | | | 2,105,951 | | | | 2,407,299 | | | | 3,488,668 | | | | 3,327,949 | | | | 3,167,230 | | | | 3,006,511 | | | | 8,055,219 | | | | 21,045,577 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | AV VILLAS | | Colombia | | CP | | | 6.06 | % | | | 5.93 | % | | | 11,145,579 | | | | — | | | | 11,145,579 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Citibank Colombia | | Colombia | | CP | | | 5.57 | % | | | 6.01 | % | | | 5,233,163 | | | | — | | | | 5,233,163 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | BBVA Colombia | | Colombia | | CP | | | 8.08 | % | | | 7.48 | % | | | 438,046 | | | | 28,712,649 | | | | 29,150,695 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Bogota | | Colombia | | CP | | | 6.84 | % | | | 6.66 | % | | | 13,683,505 | | | | — | | | | 13,683,505 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del Perú | | Colombia | | CP | | | 5.87 | % | | | 5.66 | % | | | 295,055 | | | | 20,873,617 | | | | 21,168,672 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del Perú | | Colombia | | CP | | | 5.93 | % | | | 5.73 | % | | | 198,385 | | | | 13,892,621 | | | | 14,091,006 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco de Crédito del Perú | | Colombia | | CP | | | 5.65 | % | | | 5.52 | % | | | 149,881 | | | | 10,882,356 | | | | 11,032,237 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | The Bank Of Tokyo | | Colombia | | CP | | | 7.02 | % | | | 7.00 | % | | | 532,271 | | | | 1,596,812 | | | | 2,129,083 | | | | 30,361,038 | | | | — | | | | — | | | | — | | | | — | | | | 30,361,038 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco Davivienda | | Colombia | | CP | | | 6.30 | % | | | 6.15 | % | | | 2,959,952 | | | | — | | | | 2,959,952 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Argentina S.A. | | Argentina | | Foreign | | Citibank | | Argentina | | Arg $ | | | 36.74 | % | | | 34.00 | % | | | 29,771 | | | | 445,358 | | | | 475,129 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Galicia | | Argentina | | Arg $ | | | 46.11 | % | | | 40.56 | % | | | 214,270 | | | | 583,114 | | | | 797,384 | | | | 276,664 | | | | — | | | | — | | | | — | | | | — | | | | 276,664 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Itaú Argentina | | Argentina | | Arg $ | | | 49.81 | % | | | 45.97 | % | | | 80,256 | | | | 225,731 | | | | 305,987 | | | | 128,627 | | | | — | | | | — | | | | — | | | | — | | | | 128,627 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Santander Río | | Argentina | | Arg $ | | | 45.12 | % | | | 44.60 | % | | | 50,253 | | | | 140,581 | | | | 190,834 | | | | 79,542 | | | | — | | | | — | | | | — | | | | — | | | | 79,542 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Banco Supervielle | | Argentina | | Arg $ | | | 46.45 | % | | | 44.49 | % | | | 81,254 | | | | 224,941 | | | | 306,195 | | | | 125,511 | | | | — | | | | — | | | | — | | | | — | | | | 125,511 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Citibank | | Argentina | | Arg $ | | | 43.80 | % | | | 37.00 | % | | | 263,796 | | | | 734,081 | | | | 997,877 | | | | 412,453 | | | | — | | | | — | | | | — | | | | — | | | | 412,453 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Credit Suisse International | | Argentina | | US$ | | | 14.84 | % | | | 13.92 | % | | | 1,214,284 | | | | — | | | | 1,214,284 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | ICBC Argentina | | Argentina | | Arg $ | | | 46.11 | % | | | 40.22 | % | | | 89,832 | | | | 249,669 | | | | 339,501 | | | | 140,047 | | | | — | | | | — | | | | — | | | | — | | | | 140,047 | |
94.271.00-3 | | Enersis Américas S.A. | | Chile | | 97.004.000-5 | | Banco Santander Chile | | Chile | | Ch$ | | | 6.00 | % | | | 6.67 | % | | | 64 | | | | — | | | | 64 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Deutsche Bank | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | | 1,339,210 | | | | — | | | | 1,339,210 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Standard Bank | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | | 673,817 | | | | — | | | | 673,817 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Itau | | Argentina | | US$ | | | 13.50 | % | | | 12.86 | % | | | 673,905 | | | | — | | | | 673,905 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Macro | | Argentina | | Arg $ | | | 43.63 | % | | | 38.45 | % | | | 75,083 | | | | 1,113,612 | | | | 1,188,695 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Santander—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 266,203 | | | | 516,165 | | | | 782,368 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Itau- Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 241,619 | | | | 464,727 | | | | 706,346 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Galicia—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 228,411 | | | | 442,424 | | | | 670,835 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Hipotecario—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 73,221 | | | | 144,361 | | | | 217,582 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Banco Ciudad -Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 30,708 | | | | 59,481 | | | | 90,189 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | ICBC—Sindicado IV | | Argentina | | Arg $ | | | 52.49 | % | | | 39.22 | % | | | 296,189 | | | | 573,160 | | | | 869,349 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | Total | | | 94,438,177 | | | 119,047,141 | | | 213,485,318 | | | 94,680,542 | | | 93,341,883 | | | 46,131,557 | | | 11,556,930 | | | 30,842,974 | | | 276,553,886 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-189
b) Secured and unsecured liabilities
a. Summary of secured and unsecured liabilities by currency and maturity
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Country | | Currency | | | Nominal Interest Rate | | | Current | | | Non-Current | | | Current | | | Non-Current | |
| | | Maturity | | | Total Current as of 06/30/2016 (Unaudited) | | | Maturity | | | Total Non- Current as of 06/30/2016 (Unaudited) | | | Maturity | | | Total Current as of 12/31/2015 | | | Maturity | | | Total Non- Current as of 12/31/2015 | |
| | | One to three months | | | Three to twelve months | | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | | One to three months | | | Three to twelve months | | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | |
| | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Chile | | | US$ | | | | 8.10 | % | | | 3,363,187 | | | | 168,830,927 | | | | 172,194,114 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 794,450 | | | | 958,834 | | | | 3,015,734 | | | | 186,297,709 | | | | 189,313,443 | | | | 39,170 | | | | 39,170 | | | | 39,170 | | | | 39,170 | | | | 843,993 | | | | 1,000,673 | |
Chile | | | U.F. | | | | 10.11 | % | | | 614,974 | | | | 5,269,111 | | | | 5,884,085 | | | | 5,726,091 | | | | 5,559,012 | | | | 5,382,327 | | | | 5,195,483 | | | | 4,997,874 | | | | 26,860,787 | | | | 654,291 | | | | 5,230,040 | | | | 5,884,331 | | | | 5,728,780 | | | | 5,564,286 | | | | 5,390,333 | | | | 5,206,378 | | | | 7,441,327 | | | | 29,331,104 | |
Peru | | | US$ | | | | 6.68 | % | | | 13,817,723 | | | | 1,281,317 | | | | 15,099,040 | | | | 8,148,786 | | | | 6,494,065 | | | | 830,315 | | | | 7,158,328 | | | | 9,484,852 | | | | 32,116,346 | | | | 624,775 | | | | 15,786,095 | | | | 16,410,870 | | | | 1,659,369 | | | | 8,362,538 | | | | 6,637,571 | | | | 7,807,914 | | | | 10,086,341 | | | | 34,553,733 | |
Peru | | | Soles | | | | 6.42 | % | | | 6,730,937 | | | | 24,171,538 | | | | 30,902,475 | | | | 27,210,421 | | | | 37,125,687 | | | | 29,669,931 | | | | 55,184,687 | | | | 161,327,415 | | | | 310,518,141 | | | | 13,029,793 | | | | 18,645,206 | | | | 31,674,999 | | | | 33,667,892 | | | | 12,316,415 | | | | 55,639,169 | | | | 36,169,256 | | | | 166,145,520 | | | | 303,938,252 | |
Colombia | | | CP | | | | 12.05 | % | | | 31,766,024 | | | | 217,941,649 | | | | 249,707,673 | | | | 109,383,707 | | | | 294,304,115 | | | | 180,469,008 | | | | 233,087,187 | | | | 648,650,386 | | | | 1,465,894,403 | | | | 55,700,572 | | | | 67,624,004 | | | | 123,324,576 | | | | 206,126,573 | | | | 182,198,785 | | | | 143,062,230 | | | | 109,340,794 | | | | 709,356,051 | | | | 1,350,084,433 | |
Brazil | | | Real | | | | 15.76 | % | | | 11,311,462 | | | | 124,929,172 | | | | 136,240,634 | | | | 118,967,988 | | | | 86,086,445 | | | | 20,897,738 | | | | — | | | | — | | | | 225,952,171 | | | | 10,784,409 | | | | 97,033,475 | | | | 107,817,884 | | | | 116,967,735 | | | | 94,643,824 | | | | 44,934,561 | | | | — | | | | — | | | | 256,546,120 | |
| | | | | | | | | | | 67,604,307 | | | | 542,423,714 | | | | 610,028,021 | | | | 269,478,089 | | | | 429,610,420 | | | | 237,290,415 | | | | 300,666,781 | | | | 825,254,977 | | | | 2,062,300,682 | | | | 83,809,574 | | | | 390,616,529 | | | | 474,426,103 | | | | 364,189,519 | | | | 303,125,018 | | | | 255,703,034 | | | | 158,563,512 | | | | 893,873,232 | | | | 1,975,454,315 | |
b. Secured and unsecured liabilities by company
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | | Nominal Interest Rate | | | As of June 30, 2016 (Unaudited) | | | As of December 31, 2015 | |
| | | | | | | | | Current | | | Non-Current | | | Current | | | Non-Current | |
| | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non-Current | |
| | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 16 | | Brazil | | Real | | | 14.39 | % | | | 14.84 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 369,157 | | | | 11,002,428 | | | | 11,371,585 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 17 | | Brazil | | Real | | | 14.21 | % | | | 14.56 | % | | | 375,651 | | | | 11,446,811 | | | | 11,822,462 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 635,501 | | | | 10,359,267 | | | | 10,994,768 | | | | 9,723,766 | | | | — | | | | — | | | | — | | | | — | | | | 9,723,766 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 1st Serie 18 | | Brazil | | Real | | | 14.61 | % | | | 15.00 | % | | | 1,161,089 | | | | 3,483,267 | | | | 4,644,356 | | | | 13,545,106 | | | | 11,996,987 | | | | 10,448,869 | | | | — | | | | — | | | | 35,990,962 | | | | 1,011,209 | | | | 3,033,627 | | | | 4,044,836 | | | | 12,571,319 | | | | 11,223,040 | | | | 9,874,762 | | | | — | | | | — | | | | 33,669,121 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 26 | | Brazil | | Real | | | 18.22 | % | | | 17.45 | % | | | 1,551,797 | | | | 22,445,899 | | | | 23,997,696 | | | | 20,894,102 | | | | — | | | | — | | | | — | | | | — | | | | 20,894,102 | | | | 1,632,773 | | | | 18,770,248 | | | | 20,403,021 | | | | 18,225,996 | | | | 16,048,964 | | | | — | | | | — | | | | — | | | | 34,274,960 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 27 | | Brazil | | Real | | | 16.20 | % | | | 15.73 | % | | | 3,277,245 | | | | 37,610,639 | | | | 40,887,884 | | | | 36,518,236 | | | | 32,148,575 | | | | — | | | | — | | | | — | | | | 68,666,811 | | | | 2,737,659 | | | | 8,212,977 | | | | 10,950,636 | | | | 32,485,454 | | | | 28,835,249 | | | | 25,185,037 | | | | — | | | | — | | | | 86,505,740 | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | Bonos 2nd Serie 28 | | Brazil | | Real | | | 14.61 | % | | | 15.00 | % | | | 1,161,089 | | | | 3,483,267 | | | | 4,644,356 | | | | 13,545,106 | | | | 11,996,987 | | | | 10,448,869 | | | | — | | | | — | | | | 35,990,962 | | | | 1,011,209 | | | | 3,033,627 | | | | 4,044,836 | | | | 12,571,319 | | | | 11,223,040 | | | | 9,874,762 | | | | — | | | | — | | | | 33,669,121 | |
Foreign | | Codensa | | Colombia | | Foreign | | B102 | | Colombia | | CP | | | 13.65 | % | | | 13.15 | % | | | 2,924,843 | | | | 94,791,019 | | | | 97,715,862 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 2,285,586 | | | | 6,856,759 | | | | 9,142,345 | | | | 90,513,112 | | | | — | | | | — | | | | — | | | | — | | | | 90,513,112 | |
Foreign | | Codensa | | Colombia | | Foreign | | B103 | | Colombia | | CP | | | 13.92 | % | | | 13.35 | % | | | 606,398 | | | | 1,819,194 | | | | 2,425,592 | | | | 2,425,592 | | | | 19,387,270 | | | | — | | | | — | | | | — | | | | 21,812,862 | | | | 475,081 | | | | 1,425,243 | | | | 1,900,324 | | | | 1,900,324 | | | | 19,928,937 | | | | — | | | | — | | | | — | | | | 21,829,261 | |
Foreign | | Codensa | | Colombia | | Foreign | | B604 | | Colombia | | CP | | | 10.56 | % | | | 10.17 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 33,159,237 | | | | — | | | | 33,159,237 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B12-13 | | Colombia | | CP | | | 13.11 | % | | | 12.66 | % | | | 1,389,961 | | | | 4,169,882 | | | | 5,559,843 | | | | 5,559,843 | | | | 5,559,843 | | | | 5,559,843 | | | | 5,559,843 | | | | 68,479,134 | | | | 90,718,506 | | | | 1,060,598 | | | | 3,181,795 | | | | 4,242,393 | | | | 4,242,394 | | | | 4,242,394 | | | | 4,242,394 | | | | 4,242,394 | | | | 64,429,087 | | | | 81,398,663 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B5-13 | | Colombia | | CP | | | 12.16 | % | | | 11.80 | % | | | 1,216,970 | | | | 3,650,911 | | | | 4,867,881 | | | | 4,867,882 | | | | 43,297,971 | | | | — | | | | — | | | | — | | | | 48,165,853 | | | | 907,996 | | | | 2,723,989 | | | | 3,631,985 | | | | 3,631,986 | | | | 44,267,794 | | | | — | | | | — | | | | — | | | | 47,899,780 | |
Foreign | | Codensa | | Colombia | | Foreign | | Bonos B7-14 | | Colombia | | CP | | | 11.74 | % | | | 11.23 | % | | | 1,179,598 | | | | 3,538,793 | | | | 4,718,391 | | | | 4,718,390 | | | | 4,718,390 | | | | 4,718,390 | | | | 4,718,390 | | | | 43,208,069 | | | | 62,081,629 | | | | 881,572 | | | | 2,644,715 | | | | 3,526,287 | | | | 3,526,287 | | | | 3,526,287 | | | | 3,526,287 | | | | 3,526,287 | | | | 44,335,883 | | | | 58,441,031 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Itaú 1 | | Brazil | | Real | | | 14.32 | % | | | 14.50 | % | | | 389,090 | | | | 10,862,350 | | | | 11,251,440 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 325,485 | | | | 10,211,261 | | | | 10,536,746 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Itaú 2 | | Brazil | | Real | | | 14.94 | % | | | 15.92 | % | | | 3,395,501 | | | | 35,596,939 | | | | 38,992,440 | | | | 34,465,438 | | | | 29,943,896 | | | | — | | | | — | | | | — | | | | 64,409,334 | | | | 3,061,416 | | | | 32,410,040 | | | | 35,471,456 | | | | 31,389,881 | | | | 27,313,531 | | | | — | | | | — | | | | — | | | | 58,703,412 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.41 | % | | | 6.33 | % | | | 79,615 | | | | 238,845 | | | | 318,460 | | | | 318,460 | | | | 318,460 | | | | 318,460 | | | | 318,460 | | | | 5,349,548 | | | | 6,623,388 | | | | 82,046 | | | | 246,137 | | | | 328,183 | | | | 328,182 | | | | 328,182 | | | | 328,182 | | | | 328,182 | | | | 5,691,198 | | | | 7,003,926 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.38 | % | | | 6.19 | % | | | 77,900 | | | | 233,701 | | | | 311,601 | | | | 311,602 | | | | 311,602 | | | | 5,057,055 | | | | — | | | | — | | | | 5,680,259 | | | | 82,320 | | | | 246,959 | | | | 329,279 | | | | 329,279 | | | | 329,279 | | | | 5,391,004 | | | | — | | | | — | | | | 6,049,562 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | US$ | | | 6.44 | % | | | 6.56 | % | | | 108,604 | | | | 325,813 | | | | 434,417 | | | | 434,417 | | | | 434,417 | | | | 434,417 | | | | 434,417 | | | | 9,484,852 | | | | 11,222,520 | | | | 105,486 | | | | 316,458 | | | | 421,944 | | | | 421,944 | | | | 421,944 | | | | 421,944 | | | | 421,944 | | | | 10,086,341 | | | | 11,774,117 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Continental | | Peru | | US$ | | | 7.93 | % | | | 8.04 | % | | | 108,783 | | | | 326,348 | | | | 435,131 | | | | 435,131 | | | | 5,663,750 | | | | — | | | | — | | | | — | | | | 6,098,881 | | | | 105,659 | | | | 316,978 | | | | 422,637 | | | | 422,637 | | | | 422,637 | | | | 5,831,097 | | | | — | | | | — | | | | 6,676,371 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 6.73 | % | | | 6.89 | % | | | 6,662,962 | | | | — | | | | 6,662,962 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 110,163 | | | | 7,244,456 | | | | 7,354,619 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 6.09 | % | | | 6.20 | % | | | 6,727,656 | | | | — | | | | 6,727,656 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 99,770 | | | | 7,297,112 | | | | 7,396,882 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 5.86 | % | | | 5.98 | % | | | 98,974 | | | | 296,923 | | | | 395,897 | | | | 395,898 | | | | 395,898 | | | | 395,898 | | | | 6,723,911 | | | | — | | | | 7,911,605 | | | | 96,133 | | | | 288,398 | | | | 384,531 | | | | 384,530 | | | | 384,530 | | | | 384,530 | | | | 7,385,970 | | | | — | | | | 8,539,560 | |
Foreign | | Edegel S.A.A | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 6.57 | % | | | 6.69 | % | | | 110,744 | | | | 332,233 | | | | 442,977 | | | | 6,883,340 | | | | — | | | | — | | | | — | | | | — | | | | 6,883,340 | | | | 107,564 | | | | 322,693 | | | | 430,257 | | | | 430,258 | | | | 7,133,427 | | | | — | | | | — | | | | — | | | | 7,563,685 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Horizonte | | Peru | | Soles | | | 7.22 | % | | | 7.33 | % | | | 3,055,541 | | | | — | | | | 3,055,541 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 56,529 | | | | 3,213,571 | | | | 3,270,100 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Integra | | Peru | | Soles | | | 8.16 | % | | | 8.00 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,768,393 | | | | — | | | | 3,768,393 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Integra | | Peru | | Soles | | | 8.00 | % | | | 7.85 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 5,732,006 | | | | — | | | | 5,732,006 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Prima | | Peru | | Soles | | | 7.13 | % | | | 7.00 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 92,940 | | | | 5,291,865 | | | | 5,384,805 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | AFP Prima | | Peru | | Soles | | | 7.44 | % | | | 7.49 | % | | | 113,056 | | | | 339,169 | | | | 452,225 | | | | 452,226 | | | | 452,226 | | | | 452,226 | | | | 6,112,676 | | | | — | | | | 7,469,354 | | | | 116,196 | | | | 348,588 | | | | 464,784 | | | | 464,783 | | | | 464,783 | | | | 464,783 | | | | 6,548,565 | | | | — | | | | 7,942,914 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | FCR—Macrofondo | | Peru | | Soles | | | 5.56 | % | | | 5.58 | % | | | 140,312 | | | | 420,935 | | | | 561,247 | | | | 561,246 | | | | 561,246 | | | | 561,246 | | | | 561,246 | | | | 10,716,963 | | | | 12,961,947 | | | | 145,245 | | | | 435,735 | | | | 580,980 | | | | 580,980 | | | | 580,980 | | | | 580,980 | | | | 580,980 | | | | 11,366,149 | | | | 13,690,069 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | FCR—Macrofondo | | Peru | | Soles | | | 7.03 | % | | | 7.10 | % | | | 71,436 | | | | 214,308 | | | | 285,744 | | | | 285,744 | | | | 4,191,554 | | | | — | | | | — | | | | — | | | | 4,477,298 | | | | 73,305 | | | | 219,914 | | | | 293,219 | | | | 293,219 | | | | 293,219 | | | | 4,183,575 | | | | — | | | | — | | | | 4,770,013 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Interseguro Cia de Seguros | | Peru | | Soles | | | 6.28 | % | | | 6.35 | % | | | 127,762 | | | | 383,287 | | | | 511,049 | | | | 511,049 | | | | 511,049 | | | | 511,049 | | | | 511,049 | | | | 8,475,615 | | | | 10,519,811 | | | | 131,143 | | | | 393,429 | | | | 524,572 | | | | 524,572 | | | | 524,572 | | | | 524,572 | | | | 524,572 | | | | 9,017,708 | | | | 11,115,996 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.06 | % | | | 6.13 | % | | | 154,185 | | | | 462,555 | | | | 616,740 | | | | 616,740 | | | | 616,740 | | | | 616,740 | | | | 616,740 | | | | 16,794,923 | | | | 19,261,883 | | | | 158,242 | | | | 474,727 | | | | 632,969 | | | | 632,969 | | | | 632,969 | | | | 632,969 | | | | 632,969 | | | | 17,624,247 | | | | 20,156,123 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.50 | % | | | 5.19 | % | | | 130,537 | | | | 391,611 | | | | 522,148 | | | | 522,148 | | | | 522,148 | | | | 522,148 | | | | 522,148 | | | | 16,110,392 | | | | 18,198,984 | | | | 133,872 | | | | 401,617 | | | | 535,489 | | | | 535,489 | | | | 535,489 | | | | 535,489 | | | | 535,489 | | | | 16,868,345 | | | | 19,010,301 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 7.06 | % | | | 5.01 | % | | | 100,898 | | | | 302,695 | | | | 403,593 | | | | 403,593 | | | | 403,593 | | | | 403,593 | | | | 403,593 | | | | 9,832,275 | | | | 11,446,647 | | | | 104,498 | | | | 313,495 | | | | 417,993 | | | | 417,994 | | | | 417,994 | | | | 417,994 | | | | 417,994 | | | | 10,373,415 | | | | 12,045,391 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 5.00 | % | | | 7.11 | % | | | 107,381 | | | | 6,287,861 | | | | 6,395,242 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 110,347 | | | | 331,041 | | | | 441,388 | | | | 6,385,839 | | | | — | | | | — | | | | — | | | | — | | | | 6,385,839 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 5.13 | % | | | 6.57 | % | | | 66,076 | | | | 198,227 | | | | 264,303 | | | | 4,134,997 | | | | — | | | | — | | | | — | | | | — | | | | 4,134,997 | | | | 67,781 | | | | 203,343 | | | | 271,124 | | | | 4,407,670 | | | | — | | | | — | | | | — | | | | — | | | | 4,407,670 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.75 | % | | | 6.77 | % | | | 170,266 | | | | 510,797 | | | | 681,063 | | | | 681,063 | | | | 681,063 | | | | 681,063 | | | | 10,175,686 | | | | — | | | | 12,218,875 | | | | 175,558 | | | | 526,675 | | | | 702,233 | | | | 702,233 | | | | 702,233 | | | | 702,233 | | | | 10,866,005 | | | | — | | | | 12,972,704 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 7.28 | % | | | 7.30 | % | | | 130,403 | | | | 391,209 | | | | 521,612 | | | | 521,612 | | | | 521,612 | | | | 521,612 | | | | 521,612 | | | | 14,055,506 | | | | 16,141,954 | | | | 134,479 | | | | 403,436 | | | | 537,915 | | | | 537,915 | | | | 537,915 | | | | 537,915 | | | | 537,915 | | | | 14,287,204 | | | | 16,438,864 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-190
b. Secured and unsecured liabilities by company (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Effective Interest Rate | | | Nominal Interest Rate | | | As of June 30, 2016 (Unaudited) | | | As of December 31, 2015 | |
| | | | | | | | | Current | | | Non-Current | | | Current | | | Non-Current | |
| | | | | | | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non- Current | | | Less than 90 days | | | More than 90 days | | | Total Current | | | One to two years | | | Two to three years | | | Three to four years | | | Four to five years | | | More than five years | | | Total Non-Current | |
| | | | | | | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.50 | % | | | 6.52 | % | | | 163,960 | | | | 491,879 | | | | 655,839 | | | | 655,838 | | | | 655,838 | | | | 655,838 | | | | 10,335,442 | | | | — | | | | 12,302,956 | | | | 169,060 | | | | 507,179 | | | | 676,239 | | | | 676,238 | | | | 676,238 | | | | 676,238 | | | | 11,017,735 | | | | — | | | | 13,046,449 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 7.38 | % | | | 7.40 | % | | | 223,237 | | | | 669,712 | | | | 892,949 | | | | 892,949 | | | | 892,949 | | | | 892,949 | | | | 892,949 | | | | 23,906,185 | | | | 27,477,981 | | | | 230,147 | | | | 690,441 | | | | 920,588 | | | | 920,588 | | | | 920,588 | | | | 920,588 | | | | 920,588 | | | | 24,598,494 | | | | 28,280,846 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.78 | % | | | 6.80 | % | | | 342,108 | | | | 1,026,324 | | | | 1,368,432 | | | | 1,368,432 | | | | 1,368,432 | | | | 1,368,432 | | | | 21,264,712 | | | | — | | | | 25,370,008 | | | | 352,647 | | | | 1,057,940 | | | | 1,410,587 | | | | 1,410,587 | | | | 1,410,587 | | | | 1,410,587 | | | | 1,410,587 | | | | 21,265,895 | | | | 26,908,243 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.34 | % | | | 6.36 | % | | | 192,022 | | | | 576,066 | | | | 768,088 | | | | 768,087 | | | | 768,087 | | | | 768,087 | | | | 768,087 | | | | 13,610,786 | | | | 16,683,134 | | | | 197,979 | | | | 593,936 | | | | 791,915 | | | | 791,915 | | | | 791,915 | | | | 791,915 | | | | 791,915 | | | | 14,457,206 | | | | 17,624,866 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 5.84 | % | | | 5.86 | % | | | 294,812 | | | | 884,436 | | | | 1,179,248 | | | | 1,179,248 | | | | 21,303,599 | | | | — | �� | | | — | | | | — | | | | 22,482,847 | | | | 303,907 | | | | 911,720 | | | | 1,215,627 | | | | 1,215,627 | | | | 1,215,627 | | | | 21,403,513 | | | | — | | | | — | | | | 23,834,767 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.34 | % | | | 6.36 | % | | | 256,029 | | | | 768,087 | | | | 1,024,116 | | | | 1,024,117 | | | | 1,024,117 | | | | 1,024,117 | | | | 1,024,117 | | | | 19,427,861 | | | | 23,524,329 | | | | 263,940 | | | | 791,820 | | | | 1,055,760 | | | | 1,055,760 | | | | 1,055,760 | | | | 1,055,760 | | | | 1,055,760 | | | | 20,595,659 | | | | 24,818,699 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 4.81 | % | | | 4.83 | % | | | 118,965 | | | | 356,896 | | | | 475,861 | | | | 9,979,898 | | | | — | | | | — | | | | — | | | | — | | | | 9,979,898 | | | | 122,692 | | | | 368,075 | | | | 490,767 | | | | 10,557,968 | | | | — | | | | — | | | | — | | | | — | | | | 10,557,968 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 6.13 | % | | | 6.14 | % | | | 216,301 | | | | 648,902 | | | | 865,203 | | | | 865,202 | | | | 865,202 | | | | 14,159,146 | | | | — | | | | — | | | | 15,889,550 | | | | 224,521 | | | | 673,563 | | | | 898,084 | | | | 898,085 | | | | 898,085 | | | | 15,080,872 | | | | — | | | | — | | | | 16,877,042 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 5.96 | % | | | 5.99 | % | | | 109,093 | | | | 7,506,909 | | | | 7,616,002 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Rimac Internacional | | Peru | | Soles | | | 8.13 | % | | | 8.21 | % | | | 289,042 | | | | 867,127 | | | | 1,156,169 | | | | 1,156,170 | | | | 1,156,170 | | | | 1,156,170 | | | | 1,156,170 | | | | 23,047,361 | | | | 27,672,041 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B09-09 | | Colombia | | CP | | | 14.30 | % | | | 13.47 | % | | | 1,669,470 | | | | 5,008,410 | | | | 6,677,880 | | | | 6,677,880 | | | | 50,127,368 | | | | — | | | | — | | | | — | | | | 56,805,248 | | | | 1,318,361 | | | | 3,955,083 | | | | 5,273,444 | | | | 5,273,444 | | | | 52,249,218 | | | | — | | | | — | | | | — | | | | 57,522,662 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B10 | | Colombia | | CP | | | 14.17 | % | | | 13.65 | % | | | 1,241,029 | | | | 3,723,088 | | | | 4,964,117 | | | | 4,964,117 | | | | 39,671,991 | | | | — | | | | — | | | | — | | | | 44,636,108 | | | | 966,592 | | | | 2,899,777 | | | | 3,866,369 | | | | 3,866,370 | | | | 3,866,370 | | | | 36,715,143 | | | | — | | | | — | | | | 44,447,883 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B-103 | | Colombia | | CP | | | 13.49 | % | | | 15.49 | % | | | 1,495,256 | | | | 41,112,851 | | | | 42,608,107 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,116,102 | | | | 3,348,305 | | | | 4,464,407 | | | | 39,054,871 | | | | — | | | | — | | | | — | | | | — | | | | 39,054,871 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B12 | | Colombia | | CP | | | 14.51 | % | | | 13.67 | % | | | 695,252 | | | | 2,085,756 | | | | 2,781,008 | | | | 2,781,008 | | | | 2,781,008 | | | | 2,781,008 | | | | 2,781,008 | | | | 20,582,618 | | | | 31,706,650 | | | | 551,017 | | | | 1,653,050 | | | | 2,204,067 | | | | 2,204,066 | | | | 2,204,066 | | | | 2,204,066 | | | | 2,204,066 | | | | 21,473,245 | | | | 30,289,509 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B15 | | Colombia | | CP | | | 14.50 | % | | | 13.95 | % | | | 439,807 | | | | 1,319,422 | | | | 1,759,229 | | | | 1,759,229 | | | | 1,759,229 | | | | 1,759,229 | | | | 1,759,229 | | | | 17,299,819 | | | | 24,336,735 | | | | 344,557 | | | | 1,033,670 | | | | 1,378,227 | | | | 1,378,226 | | | | 1,378,226 | | | | 1,378,226 | | | | 1,378,226 | | | | 16,871,733 | | | | 22,384,637 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B6-13 | | Colombia | | CP | | | 12.52 | % | | | 12.07 | % | | | 1,045,735 | | | | 3,137,206 | | | | 4,182,941 | | | | 4,182,941 | | | | 4,182,941 | | | | 35,697,642 | | | | — | | | | — | | | | 44,063,524 | | | | 258,219 | | | | 774,658 | | | | 1,032,877 | | | | 1,032,878 | | | | 1,032,878 | | | | 11,916,341 | | | | — | | | | — | | | | 13,982,097 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos B6-14 | | Colombia | | CP | | | 11.62 | % | | | 11.29 | % | | | 840,462 | | | | 2,521,386 | | | | 3,361,848 | | | | 3,361,848 | | | | 3,361,848 | | | | 32,858,298 | | | | — | | | | — | | | | 39,581,994 | | | | 518,847 | | | | 1,556,541 | | | | 2,075,388 | | | | 2,075,389 | | | | 2,075,389 | | | | 2,075,389 | | | | 25,654,089 | | | | — | | | | 31,880,256 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos exterior | | Colombia | | CP | | | 10.17 | % | | | 10.12 | % | | | 517,214 | | | | 1,551,642 | | | | 2,068,856 | | | | 2,068,857 | | | | 2,068,857 | | | | 2,068,857 | | | | 21,653,116 | | | | — | | | | 27,859,687 | | | | 515,898 | | | | 1,547,693 | | | | 2,063,591 | | | | 2,063,591 | | | | 2,063,591 | | | | 2,063,591 | | | | 2,063,591 | | | | 20,454,156 | | | | 28,708,520 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos quimbo | | Colombia | | CP | | | 10.17 | % | | | 10.12 | % | | | 3,716,816 | | | | 11,150,447 | | | | 14,867,263 | | | | 14,867,263 | | | | 14,867,263 | | | | 14,867,263 | | | | 155,604,107 | | | | — | | | | 200,205,896 | | | | 3,707,356 | | | | 11,122,068 | | | | 14,829,424 | | | | 14,829,424 | | | | 14,829,424 | | | | 14,829,424 | | | | 14,829,424 | | | | 146,988,109 | | | | 206,305,805 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B10 | | Colombia | | CP | | | 11.73 | % | | | 11.33 | % | | | 1,930,961 | | | | 5,792,884 | | | | 7,723,845 | | | | 7,723,845 | | | | 7,723,845 | | | | 7,723,845 | | | | 7,723,845 | | | | 79,740,046 | | | | 110,635,426 | | | | 1,443,011 | | | | 4,329,034 | | | | 5,772,045 | | | | 5,772,045 | | | | 5,772,045 | | | | 5,772,045 | | | | 5,772,045 | | | | 79,151,390 | | | | 102,239,570 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B10-14 | | Colombia | | CP | | | 12.06 | % | | | 11.70 | % | | | 1,238,331 | | | | 3,714,994 | | | | 4,953,325 | | | | 4,953,326 | | | | 4,953,326 | | | | 4,953,326 | | | | 4,953,326 | | | | 56,800,540 | | | | 76,613,844 | | | | 921,801 | | | | 2,765,403 | | | | 3,687,204 | | | | 3,687,204 | | | | 3,687,204 | | | | 3,687,204 | | | | 3,687,204 | | | | 54,611,375 | | | | 69,360,191 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B12-13 | | Colombia | | CP | | | 13.33 | % | | | 12.81 | % | | | 2,640,478 | | | | 7,921,435 | | | | 10,561,913 | | | | 10,561,914 | | | | 10,561,914 | | | | 10,561,914 | | | | 10,561,914 | | | | 127,361,626 | | | | 169,609,282 | | | | 2,046,250 | | | | 6,138,749 | | | | 8,184,999 | | | | 8,184,998 | | | | 8,184,998 | | | | 8,184,998 | | | | 8,184,998 | | | | 120,690,336 | | | | 153,430,328 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B15 | | Colombia | | CP | | | 11.86 | % | | | 11.45 | % | | | 1,300,746 | | | | 3,902,237 | | | | 5,202,983 | | | | 5,202,982 | | | | 5,202,982 | | | | 5,202,982 | | | | 5,202,982 | | | | 79,255,570 | | | | 100,067,498 | | | | 975,333 | | | | 2,925,998 | | | | 3,901,331 | | | | 3,901,331 | | | | 3,901,331 | | | | 3,901,331 | | | | 3,901,331 | | | | 72,380,849 | | | | 87,986,173 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B16-14 | | Colombia | | CP | | | 12.41 | % | | | 12.01 | % | | | 1,108,449 | | | | 3,325,346 | | | | 4,433,795 | | | | 4,433,795 | | | | 4,433,795 | | | | 4,433,795 | | | | 4,433,795 | | | | 76,451,576 | | | | 94,186,756 | | | | 832,281 | | | | 2,496,844 | | | | 3,329,125 | | | | 3,329,126 | | | | 3,329,126 | | | | 3,329,126 | | | | 3,329,126 | | | | 67,969,888 | | | | 81,286,392 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B6-13 | | Colombia | | CP | | | 12.52 | % | | | 12.07 | % | | | 338,957 | | | | 1,016,872 | | | | 1,355,829 | | | | 1,355,829 | | | | 1,355,829 | | | | 11,570,782 | | | | — | | | | — | | | | 14,282,440 | | | | 796,647 | | | | 2,389,940 | | | | 3,186,587 | | | | 3,186,587 | | | | 3,186,587 | | | | 36,763,745 | | | | — | | | | — | | | | 43,136,919 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B6-14 | | Colombia | | CP | | | 11.62 | % | | | 11.29 | % | | | 705,354 | | | | 2,116,063 | | | | 2,821,417 | | | | 2,821,418 | | | | 2,821,418 | | | | 27,576,202 | | | | — | | | | — | | | | 33,219,038 | | | | 618,230 | | | | 1,854,690 | | | | 2,472,920 | | | | 2,472,920 | | | | 2,472,920 | | | | 2,472,920 | | | | 30,568,013 | | | | — | | | | 37,986,773 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B3-16 | | Colombia | | CP | | | 11.70 | % | | | 11.17 | % | | | 1,490,029 | | | | 4,470,087 | | | | 5,960,116 | | | | 5,960,116 | | | | 57,331,395 | | | | — | | | | — | | | | — | | | | 63,291,511 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Bonos Quimbo B7-16 | | Colombia | | CP | | | 12.99 | % | | | 12.34 | % | | | 2,033,908 | | | | 6,101,724 | | | | 8,135,632 | | | | 8,135,632 | | | | 8,135,632 | | | | 8,135,632 | | | | 8,135,632 | | | | 79,471,388 | | | | 112,013,916 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
94.271.000-3 | | Enersis S.A. | | Chile | | 97.004.000-5 | | Bonos UF 269 | | Chile | | U.F. | | | 7.02 | % | | | 10.11 | % | | | 614,974 | | | | 5,269,111 | | | | 5,884,085 | | | | 5,726,091 | | | | 5,559,012 | | | | 5,382,327 | | | | 5,195,483 | | | | 4,997,874 | | | | 26,860,787 | | | | 654,291 | | | | 5,230,040 | | | | 5,884,331 | | | | 5,728,780 | | | | 5,564,286 | | | | 5,390,333 | | | | 5,206,378 | | | | 7,441,327 | | | | 29,331,104 | |
94.271.000-3 | | Enersis S.A. | | Chile | | 97.036.000-K | | Yankee bonos 2016 | | U.S.A. | | US$ | | | 7.76 | % | | | 8.11 | % | | | 3,352,913 | | | | 168,800,105 | | | | 172,153,018 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,005,941 | | | | 186,268,331 | | | | 189,274,272 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
94.271.000-3 | | Enersis S.A. | | Chile | | 97.036.000-K | | Yankee bonos 2026 | | U.S.A. | | US$ | | | 7.76 | % | | | 7.23 | % | | | 10,274 | | | | 30,822 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 794,450 | | | | 958,834 | | | | 9,793 | | | | 29,378 | | | | 39,171 | | | | 39,170 | | | | 39,170 | | | | 39,170 | | | | 39,170 | | | | 843,993 | | | | 1,000,673 | |
| | | | | | | | Totales | | | | 67,604,307 | | | | 542,423,714 | | | | 610,028,021 | | | | 269,478,089 | | | | 429,610,420 | | | | 237,290,415 | | | | 300,666,781 | | | | 825,254,977 | | | | 2,062,300,682 | | | | 83,809,574 | | | | 390,616,529 | | | | 474,426,103 | | | | 364,189,519 | | | | 303,125,018 | | | | 255,703,034 | | | | 158,563,512 | | | | 893,873,232 | | | | 1,975,454,315 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-191
c) Financial lease obligations
Financial lease obligations by company
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | | Country | | | Tax ID Number | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | As of June 30, 2016 (Unaudited) | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | | Codensa | | | | Colombia | | | Foreign | | Union Temporal Rentacol | | Colombia | | CP | | | 11.11 | % | | | 77,242 | | | | 220,550 | | | | 297,792 | | | | 123,988 | | | | — | | | | — | | | | — | | | | — | | | | 123,988 | |
Foreign | | | Codensa | | | | Colombia | | | Foreign | | Mareauto Colombia SAS | | Colombia | | CP | | | 11.43 | % | | | 3,550 | | | | 10,155 | | | | 13,705 | | | | 13,532 | | | | — | | | | — | | | | — | | | | — | | | | 13,532 | |
Foreign | | | Codensa | | | | Colombia | | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 6.82 | % | | | 6,421 | | | | 18,686 | | | | 25,107 | | | | 24,953 | | | | 1,549 | | | | — | | | | — | | | | — | | | | 26,502 | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.29 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.09 | % | | | 45,261 | | | | 45,264 | | | | 90,525 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.09 | % | | | 79,118 | | | | 79,122 | | | | 158,240 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.10 | % | | | 74,746 | | | | 86,484 | | | | 161,230 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.09 | % | | | 66,136 | | | | 88,201 | | | | 154,337 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.88 | % | | | 292,488 | | | | 873,597 | | | | 1,166,085 | | | | 1,153,152 | | | | — | | | | — | | | | — | | | | — | | | | 1,153,152 | |
Foreign | | | Edelnor S.A.A. | | | | Peru | | | Foreign | | Banco Santander Perú | | Peru | | Soles | | | 6.02 | % | | | 165,559 | | | | 495,501 | | | | 661,060 | | | | 493,681 | | | | — | | | | — | | | | — | | | | — | | | | 493,681 | |
Foreign | | | EE Piura | | | | Peru | | | Foreign | | Banco de Crédito | | Peru | | US$ | | | 5.82 | % | | | 1,775,037 | | | | 5,210,543 | | | | 6,985,580 | | | | 6,680,068 | | | | 6,374,556 | | | | 16,889,046 | | | | — | | | | — | | | | 29,943,670 | |
Foreign | | | EE Piura | | | | Peru | | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 3.81 | % | | | 135,387 | | | | 1,116,898 | | | | 1,252,285 | | | | 3,316,801 | | | | 3,208,491 | | | | 3,100,181 | | | | 2,991,871 | | | | 2,172,825 | | | | 14,790,169 | |
Foreign | | | EE Piura | | | | Peru | | | Foreign | | Banco de Crédito | | Peru | | Soles | | | 5.77 | % | | | 619,083 | | | | 1,817,540 | | | | 2,436,623 | | | | 2,330,734 | | | | 2,224,846 | | | | 5,900,991 | | | | — | | | | — | | | | 10,456,571 | |
Foreign | | | Edegel S.A.A. | | | | Peru | | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 2.46 | % | | | 2,415,398 | | | | 17,022,550 | | | | 19,437,948 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | | Emgesa S.A. E.S.P. | | | | Colombia | | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 8.67 | % | | | 7,073 | | | | 20,460 | | | | 27,533 | | | | 27,244 | | | | 10,708 | | | | — | | | | — | | | | — | | | | 37,952 | |
Foreign | | | Emgesa S.A. E.S.P. | | | | Colombia | | | Foreign | | Equirent S.A. | | Colombia | | CP | | | 7.99 | % | | | 6,938 | | | | 20,110 | | | | 27,048 | | | | 25,442 | | | | 8,851 | | | | — | | | | — | | | | — | | | | 34,293 | |
| | | | | | | | | | Total | | | | 5,769,437 | | | | 27,125,661 | | | | 32,895,098 | | | | 14,189,595 | | | | 11,829,001 | | | | 25,890,218 | | | | 2,991,871 | | | | 2,172,825 | | | | 57,073,510 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | As of December 31, 2015 | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | Codensa | | Colombia | | Foreign | | Union Temporal Rentacol | | Colombia | | CP | | | 11.11 | % | | | 104,950 | | | | 284,704 | | | | 389,654 | | | | 309,519 | | | | — | | | | — | | | | — | | | | — | | | | 309,519 | |
Foreign | | Codensa | | Colombia | | Foreign | | Mareauto Colombia SAS | | Colombia | | CP | | | 11.43 | % | | | 3,894 | | | | 11,011 | | | | 14,905 | | | | 14,462 | | | | 6,468 | | | | — | | | | — | | | | — | | | | 20,930 | |
Foreign | | Codensa | | Colombia | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 6.82 | % | | | 24,433 | | | | 35,543 | | | | 59,976 | | | | 25,939 | | | | 13,636 | | | | — | | | | — | | | | — | | | | 39,575 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco de Interbank | | Peru | | Soles | | | 5.29 | % | | | 111,240 | | | | — | | | | 111,240 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.09 | % | | | 88,396 | | | | 181,920 | | | | 270,316 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.09 | % | | | 81,772 | | | | 245,252 | | | | 327,024 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.10 | % | | | 77,478 | | | | 232,058 | | | | 309,536 | | | | 12,127 | | | | — | | | | — | | | | — | | | | — | | | | 12,127 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.09 | % | | | 68,777 | | | | 205,694 | | | | 274,471 | | | | 22,795 | | | | — | | | | — | | | | — | | | | — | | | | 22,795 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Continental | | Peru | | Soles | | | 6.88 | % | | | 948 | | | | 2,845 | | | | 3,793 | | | | 70,687 | | | | — | | | | — | | | | — | | | | — | | | | 70,687 | |
Foreign | | Edelnor S.A.A. | | Peru | | Foreign | | Banco Santander Perú | | Peru | | Soles | | | 6.02 | % | | | 174,389 | | | | 519,118 | | | | 693,507 | | | | 682,380 | | | | — | | | | — | | | | — | | | | — | | | | 682,380 | |
Foreign | | EE Piura | | Peru | | Foreign | | Banco de Crédito | | Peru | | US$ | | | 5.82 | % | | | 1,905,026 | | | | 5,600,924 | | | | 7,505,950 | | | | 7,201,538 | | | | 6,897,126 | | | | 6,592,714 | | | | 14,774,124 | | | | — | | | | 35,465,502 | |
Foreign | | EE Piura | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 3.81 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | EE Piura | | Peru | | Foreign | | Banco de Crédito | | Peru | | Soles | | | 5.77 | % | | | 649,814 | | | | 1,909,231 | | | | 2,559,045 | | | | 2,451,818 | | | | 2,344,592 | | | | 2,237,365 | | | | 4,986,674 | | | | — | | | | 12,020,449 | |
Foreign | | Edegel S.A.A. | | Peru | | Foreign | | Banco Scotiabank | | Peru | | US$ | | | 2.46 | % | | | 2,584,782 | | | | 7,682,823 | | | | 10,267,605 | | | | 15,644,049 | | | | — | | | | — | | | | — | | | | — | | | | 15,644,049 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Banco Corpbanca | | Colombia | | CP | | | 8.67 | % | | | 7,331 | | | | 21,099 | | | | 28,430 | | | | 27,912 | | | | 23,306 | | | | — | | | | — | | | | — | | | | 51,218 | |
Foreign | | Emgesa S.A. E.S.P. | | Colombia | | Foreign | | Equirent S.A. | | Colombia | | CP | | | 7.99 | % | | | 6,977 | | | | 20,183 | | | | 27,160 | | | | 27,731 | | | | 20,095 | | | | — | | | | — | | | | — | | | | 47,826 | |
| | | | | | Total | | | | 5,890,207 | | | | 16,952,405 | | | | 22,842,612 | | | | 26,490,957 | | | | 9,305,223 | | | | 8,830,079 | | | | 19,760,798 | | | | — | | | | 64,387,057 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-192
d) Other liabilities
Other liabilities by company
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | As of June 30, 2016 (Unaudited) | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | BNDES | | Brazil | | Real | | | 9.17 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Cien S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 8.33 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.85 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Eletrobras | | Brazil | | Real | | | 6.08 | % | | | 615,063 | | | | 1,634,530 | | | | 2,249,593 | | | | 2,072,316 | | | | 1,782,779 | | | | 1,520,927 | | | | 1,245,826 | | | | 1,251,815 | | | | 7,873,663 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | BNDES | | Brazil | | Real | | | 10.43 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 52.56 | % | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Mitsubishi (deuda garantizada) | | Argentina | | US$ | | | 0.66 | % | | | 551,654 | | | | 1,652,838 | | | | 2,204,492 | | | | 6,416,784 | | | | 1,637,664 | | | | 1,725,870 | | | | 1,778,926 | | | | 21,397,688 | | | | 32,956,932 | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Otros | | Argentina | | Arg$ | | | 28.49 | % | | | 4,951,119 | | | | 13,175,823 | | | | 18,126,942 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Foreign | | Hidroinvest S.A. | | Argentina | | Foreign | | Otros | | Argentina | | US$ | | | 2.49 | % | | | 1,132 | | | | 183,442 | | | | 184,574 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | Total | | | | 6,118,968 | | | | 16,646,633 | | | | 22,765,601 | | | | 8,489,100 | | | | 3,420,443 | | | | 3,246,797 | | | | 3,024,752 | | | | 22,649,503 | | | | 40,830,595 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax ID Number | | Company | | Country | | Tax ID Number | | Financial Institution | | Country | | Currency | | Nominal Interest Rate | | | As of December 31, 2015 | |
| | | | | | | | Current | | | Non-Current | |
| | | | | | | | Less than 90 days ThCh$ | | | More than 90 days ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
Foreign | | Ampla Energía S.A. | | Brazil | | Foreign | | BNDES | | Brazil | | Real | | | 9.17 | % | | | 7,170,765 | | | | 22,702,647 | | | | 29,873,412 | | | | 29,555,949 | | | | 23,816,520 | | | | 18,573,479 | | | | 12,754,861 | | | | 8,800,388 | | | | 93,501,197 | |
Foreign | | Cien S.A. | | Brazil | | Foreign | | Bndes | | Brazil | | Real | | | 8.33 | % | | | 298,586 | | | | 868,484 | | | | 1,167,070 | | | | 1,094,340 | | | | 1,021,609 | | | | 948,878 | | | | 447,165 | | | | — | | | | 3,511,992 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Nordeste | | Brazil | | Real | | | 7.85 | % | | | 1,200,204 | | | | 3,489,229 | | | | 4,689,433 | | | | 4,392,407 | | | | 4,095,381 | | | | 977,435 | | | | — | | | | — | | | | 9,465,223 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Eletrobras | | Brazil | | Real | | | 6.08 | % | | | 693,523 | | | | 1,569,329 | | | | 2,262,852 | | | | 1,878,520 | | | | 1,681,608 | | | | 1,485,719 | | | | 1,223,656 | | | | 1,609,492 | | | | 7,878,995 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | BNDES | | Brazil | | Real | | | 10.43 | % | | | 2,314,061 | | | | 7,646,652 | | | | 9,960,713 | | | | 10,148,604 | | | | 9,382,994 | | | | 8,617,385 | | | | 5,533,315 | | | | 3,928,496 | | | | 37,610,794 | |
Foreign | | Coelce S.A. | | Brazil | | Foreign | | Banco do Brasil | | Brazil | | US$ | | | 52.56 | % | | | 20,770 | | | | 62,310 | | | | 83,080 | | | | 83,080 | | | | 83,079 | | | | 83,080 | | | | 83,080 | | | | 2,247,602 | | | | 2,579,921 | |
Foreign | | Endesa Costanera S.A. | | Argentina | | Foreign | | Mitsubishi (deuda garantizada) | | Argentina | | US$ | | | 0.66 | % | | | 590,129 | | | | 1,768,176 | | | | 2,358,305 | | | | 5,810,613 | | | | 1,792,235 | | | | 1,883,493 | | | | 1,937,302 | | | | 23,273,695 | | | | 34,697,338 | |
Foreign | | H. El Chocón S.A. | | Argentina | | Foreign | | Otros | | Argentina | | Arg$ | | | 28.49 | % | | | 2,347,678 | | | | 14,015,924 | | | | 16,363,602 | | | | 4,358,417 | | | | 681,224 | | | | — | | | | — | | | | — | | | | 5,039,641 | |
Foreign | | Hidroinvest S.A. | | Argentina | | Foreign | | Otros | | Argentina | | US$ | | | 2.49 | % | | | 898 | | | | 196,109 | | | | 197,007 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | Total | | | | 14,636,614 | | | | 52,318,860 | | | | 66,955,474 | | | | 57,321,930 | | | | 42,554,650 | | | | 32,569,469 | | | | 21,979,379 | | | | 39,859,673 | | | | 194,285,101 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-193
APPENDIX 5 DETAILS OF ASSETS AND LIABILITIES IN FOREIGN CURRENCY:
This appendix forms an integral part of the Enersis Américas financial statements.
The detail of assets and liabilities denominated in foreign currencies is the following:
| | | | | | | | | | | | | | | | |
ASSETS | | Foreign currency | | | Functional currency | | | 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
CURRENT ASSETS | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | 61,087,003 | | | | 22,124,481 | |
| | | U.S. dollar | | | | Chilean peso | | | | 44,860,711 | | | | 6,606,837 | |
| | | U.S. dollar | | | | Colombian peso | | | | 434,506 | | | | 195,597 | |
| | | U.S. dollar | | | | Peruvian sol | | | | 13,600,265 | | | | 14,024,599 | |
| | | U.S. dollar | | | | Argentine peso | | | | 2,191,521 | | | | 1,297,448 | |
Total current assets other than assets or groups of assets for disposal classified as held for sale or as held for distribution to owners | | | | | | | | 61,087,003 | | | | 22,124,481 | |
TOTAL CURRENT ASSETS | | | | | | | | | | | 61,087,003 | | | | 22,124,481 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | 06-30-2016 (Unaudited) | |
| | | | | | | | Current liabilities | | | Non-current liabilities | |
| | Foreign currency | | | Functional currency | | | Up to 90 days ThCh$ | | | 91 days to 1 year ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current financial liabilities | | | U.S. dollar | | | | Chilean peso | | | | 3,363,187 | | | | 168,830,927 | | | | 172,194,114 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 41,096 | | | | 794,450 | | | | 958,834 | |
| | | U.S. dollar | | | | Reales | | | | 226,095 | | | | 678,286 | | | | 904,381 | | | | 904,382 | | | | 25,090,423 | | | | 81,390 | | | | 81,390 | | | | 2,070,043 | | | | 28,227,628 | |
| | | U.S. dollar | | | | Peruvian sol | | | | 19,226,949 | | | | 42,379,334 | | | | 61,606,283 | | | | 37,603,528 | | | | 16,923,851 | | | | 20,819,542 | | | | 10,150,199 | | | | 11,657,677 | | | | 97,154,797 | |
| | | U.S. dollar | | | | Argentine peso | | | | 552,786 | | | | 1,836,280 | | | | 2,389,066 | | | | 6,416,784 | | | | 1,637,664 | | | | 1,725,870 | | | | 1,778,926 | | | | 21,397,688 | | | | 32,956,932 | |
TOTAL PASIVOS | | | | 23,369,017 | | | | 213,724,827 | | | | 237,093,844 | | | | 44,965,790 | | | | 43,693,034 | | | | 22,667,898 | | | | 12,051,611 | | | | 35,919,858 | | | | 159,298,191 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-194
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | 12-31-2015 | |
| | | | | | | | Current liabilities | | | Non-current liabilities | |
| | Foreign currency | | | Functional currency | | | Up to 90 days ThCh$ | | | 91 days to 1 year ThCh$ | | | Total Current ThCh$ | | | One to two years ThCh$ | | | Two to three years ThCh$ | | | Three to four years ThCh$ | | | Four to five years ThCh$ | | | More than five years ThCh$ | | | Total Non- Current ThCh$ | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current financial liabilities | | | U.S. dollar | | | | Chilean peso | | | | 3,015,734 | | | | 186,297,709 | | | | 189,313,443 | | | | 39,170 | | | | 39,170 | | | | 39,170 | | | | 39,170 | | | | 843,993 | | | | 1,000,673 | |
| | | U.S. dollar | | | | Reales | | | | 20,770 | | | | 62,310 | | | | 83,080 | | | | 83,080 | | | | 83,079 | | | | 83,080 | | | | 83,080 | | | | 2,247,602 | | | | 2,579,921 | |
| | | U.S. dollar | | | | Peruvian sol | | | | 31,821,714 | | | | 32,310,979 | | | | 64,132,693 | | | | 28,734,262 | | | | 34,555,459 | | | | 13,529,933 | | | | 22,582,038 | | | | 10,086,341 | | | | 109,488,033 | |
| | | U.S. dollar | | | | Argentine peso | | | | 4,492,243 | | | | 1,964,285 | | | | 6,456,528 | | | | 5,810,613 | | | | 1,792,235 | | | | 1,883,493 | | | | 1,937,302 | | | | 23,273,695 | | | | 34,697,338 | |
TOTAL PASIVOS | | | | 39,350,461 | | | | 220,635,283 | | | | 259,985,744 | | | | 34,667,125 | | | | 36,469,943 | | | | 15,535,676 | | | | 24,641,590 | | | | 36,451,631 | | | | 147,765,965 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-195
APPENDIX 6 ADDITIONAL INFORMATIONOFICIO CIRCULAR (OFFICIAL BULLETIN) No. 715 OF FEBRUARY 3, 2012:
This appendix forms an integral part of the Enersis Américas financial statements.
a) Portfolio stratification
| • | | Trade and other receivables by time in arrears: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and Other Current Receivables | | June 30, 2016 (Unaudited) | | | | |
| Up-to-date portfolio ThCh$ | | | 1-30 days in arrears ThCh$ | | | 31-60 days in arrears ThCh$ | | | 61-90 days in arrears ThCh$ | | | 91-120 days in arrears ThCh$ | | | 121-150 days in arrears ThCh$ | | | 151-180 days in arrears ThCh$ | | | 181-210 days in arrears ThCh$ | | | 211-250 days in arrears ThCh$ | | | More than 251 days in arrears ThCh$ | | | Total Current ThCh$ | | | Total Non- Current ThCh$ | |
Trade receivables, gross | | | 640,230,618 | | | | 128,600,416 | | | | 49,445,089 | | | | 17,888,441 | | | | 31,872,975 | | | | 15,782,544 | | | | 14,914,486 | | | | 8,741,381 | | | | 11,831,410 | | | | 137,549,353 | | | | 1,056,856,713 | | | | 233,917,786 | |
Impairment provision | | | (1,942,857 | ) | | | (1,214,937 | ) | | | (590,458 | ) | | | (835,309 | ) | | | (5,851,555 | ) | | | (6,630,261 | ) | | | (5,760,222 | ) | | | (1,812,649 | ) | | | (1,926,453 | ) | | | (94,093,625 | ) | | | (120,658,326 | ) | | | (15,433,828 | ) |
Other accounts receivable, gross | | | 254,334,298 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 254,334,298 | | | | 131,644,603 | |
Impairment provision | | | (1,411,007 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,411,007 | ) | | | — | |
Total | | | 891,211,052 | | | | 127,385,479 | | | | 48,854,631 | | | | 17,053,132 | | | | 26,021,420 | | | | 9,152,283 | | | | 9,154,264 | | | | 6,928,732 | | | | 9,904,957 | | | | 43,455,728 | | | | 1,189,121,678 | | | | 350,128,561 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and Other Current Receivables | | December 31, 2015 | | | | |
| Up-to-date portfolio ThCh$ | | | 1-30 days in arrears ThCh$ | | | 31-60 days in arrears ThCh$ | | | 61-90 days in arrears ThCh$ | | | 91-120 days in arrears ThCh$ | | | 121-150 days in arrears ThCh$ | | | 151-180 days in arrears ThCh$ | | | 181-210 days in arrears ThCh$ | | | 211-250 days in arrears ThCh$ | | | More than 251 days in arrears ThCh$ | | | Total Current ThCh$ | | | Total Non- Current ThCh$ | |
Trade receivables, gross | | | 577,040,344 | | | | 69,749,887 | | | | 36,722,157 | | | | 15,687,116 | | | | 20,749,032 | | | | 12,624,597 | | | | 25,381,047 | | | | 10,410,324 | | | | 9,076,689 | | | | 82,254,409 | | | | 859,695,602 | | | | 257,022,423 | |
Impairment provision | | | (1,402,962 | ) | | | (682,398 | ) | | | (1,571,631 | ) | | | (2,009,596 | ) | | | (5,939,987 | ) | | | (7,094,068 | ) | | | (19,937,434 | ) | | | (6,841,473 | ) | | | (7,231,279 | ) | | | (52,413,506 | ) | | | (105,124,334 | ) | | | — | |
Other accounts receivable, gross | | | 334,685,900 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 334,685,900 | | | | 141,673,441 | |
Impairment provision | | | (1,125,601 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,125,601 | ) | | | — | |
Total | | | 909,197,681 | | | | 69,067,489 | | | | 35,150,526 | | | | 13,677,520 | | | | 14,809,045 | | | | 5,530,529 | | | | 5,443,613 | | | | 3,568,851 | | | | 1,845,410 | | | | 29,840,903 | | | | 1,088,131,567 | | | | 398,695,864 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time in Arrears | | Balance as of June 30, 2016 (Unaudited) | | | Balance as of December 31, 2015 | |
| Non-renegotiated portfolio | | | Renegotiated portfolio | | | Total Gross Portfolio | | | Non-renegotiated portfolio | | | Renegotiated portfolio | | | Total Gross Portfolio | |
| Number of customers | | | Gross Amount ThCh$ | | | Number of customers | | | Gross Amount ThCh$ | | | Number of customers | | | Gross Amount ThCh$ | | | Number of customers | | | Gross Amount ThCh$ | | | Number of customers | | | Gross Amount ThCh$ | | | Number of customers | | | Gross Amount ThCh$ | |
Up-to-date | | | 9,678,498 | | | | 844,038,094 | | | | 148,791 | | | | 30,110,310 | | | | 9,827,289 | | | | 874,148,404 | | | | 9,496,241 | | | | 804,676,526 | | | | 195,019 | | | | 29,386,241 | | | | 9,691,260 | | | | 834,062,767 | |
1 to 30 days | | | 2,614,129 | | | | 123,606,025 | | | | 83,283 | | | | 4,994,391 | | | | 2,697,412 | | | | 128,600,416 | | | | 2,104,270 | | | | 65,980,622 | | | | 80,275 | | | | 3,769,265 | | | | 2,184,545 | | | | 69,749,887 | |
31 to 60 days | | | 445,162 | | | | 46,414,510 | | | | 11,163 | | | | 3,030,579 | | | | 456,325 | | | | 49,445,089 | | | | 285,256 | | | | 34,798,871 | | | | 6,727 | | | | 1,923,286 | | | | 291,983 | | | | 36,722,157 | |
61 to 90 days | | | 163,970 | | | | 15,322,144 | | | | 9,207 | | | | 2,566,297 | | | | 173,177 | | | | 17,888,441 | | | | 77,855 | | | | 14,036,045 | | | | 7,552 | | | | 1,651,071 | | | | 85,407 | | | | 15,687,116 | |
91 to 120 days | | | 125,581 | | | | 29,524,117 | | | | 8,377 | | | | 2,348,858 | | | | 133,958 | | | | 31,872,975 | | | | 177,160 | | | | 19,282,854 | | | | 5,840 | | | | 1,466,178 | | | | 183,000 | | | | 20,749,032 | |
121 to 150 days | | | 105,584 | | | | 13,789,576 | | | | 8,259 | | | | 1,992,968 | | | | 113,843 | | | | 15,782,544 | | | | 172,778 | | | | 11,272,010 | | | | 6,289 | | | | 1,352,587 | | | | 179,067 | | | | 12,624,597 | |
151 to 180 days | | | 90,630 | | | | 13,238,456 | | | | 7,441 | | | | 1,676,030 | | | | 98,071 | | | | 14,914,486 | | | | 111,678 | | | | 24,222,662 | | | | 6,415 | | | | 1,158,385 | | | | 118,093 | | | | 25,381,047 | |
181 to 210 days | | | 55,694 | | | | 7,234,323 | | | | 5,263 | | | | 1,507,058 | | | | 60,957 | | | | 8,741,381 | | | | 94,221 | | | | 9,312,808 | | | | 4,390 | | | | 1,097,516 | | | | 98,611 | | | | 10,410,324 | |
211 to 250 days | | | 50,493 | | | | 10,387,578 | | | | 4,110 | | | | 1,443,832 | | | | 54,603 | | | | 11,831,410 | | | | 55,382 | | | | 8,049,056 | | | | 4,688 | | | | 1,027,633 | | | | 60,070 | | | | 9,076,689 | |
More than 251 days | | | 357,224 | | | | 131,137,550 | | | | 5,818 | | | | 6,411,803 | | | | 363,042 | | | | 137,549,353 | | | | 618,700 | | | | 78,781,681 | | | | 8,092 | | | | 3,472,728 | | | | 626,792 | | | | 82,254,409 | |
Total | | | 13,686,965 | | | | 1,234,692,373 | | | | 291,712 | | | | 56,082,126 | | | | 13,978,677 | | | | 1,290,774,499 | | | | 13,193,541 | | | | 1,070,413,135 | | | | 325,287 | | | | 46,304,890 | | | | 13,518,828 | | | | 1,116,718,025 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-196
b) Portfolio in default and in legal collection process
| | | | | | | | | | | | | | | | |
| | Balance as of | | | Balance as of | |
Portfolio in Default and in Legal Collection Process | | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Number of Clients | | | Amount ThCh$ | | | Number of Clients | | | Amount ThCh$ | |
Notes receivable in default | | | 1,874,008 | | | | 23,549,700 | | | | 1,872,073 | | | | 23,354,556 | |
Notes receivable in legal collection process (*) | | | 4,662 | | | | 17,284,353 | | | | 4,219 | | | | 16,044,580 | |
Total | | | 1,878,670 | | | | 40,834,053 | | | | 1,876,292 | | | | 39,399,136 | |
| (*) | Legal collections are included in the portfolio in arrears. |
c) Provisions and write-offs
| | | | | | | | |
Provisions and Write-offs | | Balance as of | |
| 06-30-2016 (Unaudited) ThCh$ | | | 12-31-2015 ThCh$ | |
Provision for non-renegotiated portfolio | | | 16,140,054 | | | | 25,846,624 | |
Provision for renegotiated portfolio | | | 9,217,751 | | | | 6,081,295 | |
Write-offs during the period | | | — | | | | (23,480,578 | ) |
Recoveries during the period | | | — | | | | 14,962,098 | |
Total | | | 25,357,805 | | | | 23,409,439 | |
d) Number and amount of operations
| | | | | | | | | | | | | | | | |
Number and Amount of Operations | | Balance as of | |
| 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Total detail by type of operation Last Quarter | | | Total detail by type of operation Annual Accumulation | | | Total detail by type of operation Last Quarter | | | Total detail by type of operation Annual Accumulation | |
| ThCh$ | | | ThCh$ | | | ThCh$ | | | ThCh$ | |
Impairment provision and recoveries | | | | | | | | | | | | | | | | |
Number of operations | | | 268,093 | | | | 518,197 | | | | 199,988 | | | | 557,364 | |
Value of operations, in ThCh$ | | | 18,448,847 | | | | 25,357,805 | | | | 11,043,157 | | | | 46,890,017 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-197
APPENDIX 6.1 SUPPLEMENTARY INFORMATION ON TRADE RECEIVABLES:
This appendix forms an integral part of the Enersis Américas financial statements.
a) Portfolio stratification
| • | | Trade receivables by time in arrears: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade Receivables | | Balance as of June 30, 2016 (Unaudited) | |
| Up-to-date ThCh$ | | | 1-30 days in arrears ThCh$ | | | 31-60 days in arrears ThCh$ | | | 61-90 days in arrears ThCh$ | | | 91-120 days in arrears ThCh$ | | | 121-150 days in arrears ThCh$ | | | 151-180 days in arrears ThCh$ | | | 181-210 days in arrears ThCh$ | | | 211-250 days in arrears ThCh$ | | | More than 251 days in arrears ThCh$ | | | More than 365 days in arrear ThCh$ | | | Total Current ThCh$ | | | Total Non- Current ThCh$ | |
Trade receivables, Generation and Transmission | | | 212,220,168 | | | | 23,629,464 | | | | 6,565,809 | | | | 3,687,883 | | | | 9,907,601 | | | | 3,500,003 | | | | 3,806,254 | | | | 3,345,135 | | | | 6,860,600 | | | | 19,473,549 | | | | 49,849,096 | | | | 342,845,562 | | | | 206,969,689 | |
- Large Clientes | | | 88,165,321 | | | | 22,662,967 | | | | 6,090,502 | | | | 3,439,243 | | | | 3,329,193 | | | | 3,444,226 | | | | 3,755,274 | | | | 3,278,254 | | | | 6,751,199 | | | | 19,324,735 | | | | 20,891 | | | | 160,261,805 | | | | — | |
- Institutional Clients | | | 89,649,196 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 89,649,196 | | | | 206,959,522 | |
- Others | | | 34,405,651 | | | | 966,497 | | | | 475,307 | | | | 248,640 | | | | 6,578,408 | | | | 55,777 | | | | 50,980 | | | | 66,881 | | | | 109,401 | | | | 148,814 | | | | 49,828,205 | | | | 92,934,561 | | | | 10,167 | |
Impairment provision | | | (1,097,712 | ) | | | — | | | | — | | | | (126,386 | ) | | | (4,309 | ) | | | — | | | | — | | | | — | | | | — | | | | (5,140,023 | ) | | | (49,142,995 | ) | | | (55,511,425 | ) | | | — | |
Unbilled services | | | 82,086,272 | | | | 584,125 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 82,670,397 | | | | 29,020,521 | |
Billed services | | | 130,133,896 | | | | 23,045,339 | | | | 6,565,809 | | | | 3,687,883 | | | | 9,907,601 | | | | 3,500,003 | | | | 3,806,254 | | | | 3,345,135 | | | | 6,860,600 | | | | 19,473,549 | | | | 49,849,096 | | | | 260,175,165 | | | | 177,949,168 | |
Trade receivables, Distribution | | | 428,010,450 | | | | 104,970,952 | | | | 42,879,280 | | | | 14,200,558 | | | | 21,965,374 | | | | 12,282,541 | | | | 11,108,232 | | | | 5,396,246 | | | | 4,970,810 | | | | 33,439,182 | | | | 34,787,526 | | | | 714,011,151 | | | | 26,948,097 | |
- Mass-market Clients | | | 275,652,161 | | | | 80,263,728 | | | | 24,872,809 | | | | 8,086,489 | | | | 7,024,703 | | | | 7,586,643 | | | | 6,099,045 | | | | 1,685,045 | | | | 1,691,030 | | | | 22,072,796 | | | | 22,953,300 | | | | 457,987,749 | | | | 21,093,823 | |
- Large Clients | | | 101,585,222 | | | | 14,344,872 | | | | 11,744,007 | | | | 2,330,952 | | | | 2,092,311 | | | | 2,010,449 | | | | 2,018,290 | | | | 1,160,428 | | | | 1,173,423 | | | | 4,528,429 | | | | 10,502,342 | | | | 153,490,725 | | | | 1,957,744 | |
- Institutional Clients | | | 50,773,067 | | | | 10,362,352 | | | | 6,262,464 | | | | 3,783,117 | | | | 12,848,360 | | | | 2,685,449 | | | | 2,990,897 | | | | 2,550,773 | | | | 2,106,357 | | | | 6,837,957 | | | | 1,331,884 | | | | 102,532,677 | | | | 3,896,530 | |
Impairment provision | | | (845,145 | ) | | | (1,214,937 | ) | | | (590,458 | ) | | | (708,923 | ) | | | (5,847,246 | ) | | | (6,630,261 | ) | | | (5,760,222 | ) | | | (1,812,649 | ) | | | (1,926,453 | ) | | | (21,092,203 | ) | | | (18,718,404 | ) | | | (65,146,901 | ) | | | (15,433,828 | ) |
Unbilled services | | | 218,190,339 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 218,190,339 | | | | — | |
Billed services | | | 209,820,111 | | | | 104,970,952 | | | | 42,879,280 | | | | 14,200,558 | | | | 21,965,374 | | | | 12,282,541 | | | | 11,108,232 | | | | 5,396,246 | | | | 4,970,810 | | | | 33,439,182 | | | | 34,787,525 | | | | 495,820,811 | | | | 26,948,097 | |
Total Trade Receivables, Gross | | | 640,230,618 | | | | 128,600,416 | | | | 49,445,089 | | | | 17,888,441 | | | | 31,872,975 | | | | 15,782,544 | | | | 14,914,486 | | | | 8,741,381 | | | | 11,831,410 | | | | 52,912,731 | | | | 84,636,622 | | | | 1,056,856,713 | | | | 233,917,786 | |
Total Impairment Provision | | | (1,942,857 | ) | | | (1,214,937 | ) | | | (590,458 | ) | | | (835,309 | ) | | | (5,851,555 | ) | | | (6,630,261 | ) | | | (5,760,222 | ) | | | (1,812,649 | ) | | | (1,926,453 | ) | | | (26,232,226 | ) | | | (67,861,399 | ) | | | (120,658,326 | ) | | | (15,433,828 | ) |
Total Trade Receivables, Net | | | 638,287,761 | | | | 127,385,479 | | | | 48,854,631 | | | | 17,053,132 | | | | 26,021,420 | | | | 9,152,283 | | | | 9,154,264 | | | | 6,928,732 | | | | 9,904,957 | | | | 26,680,505 | | | | 16,775,223 | | | | 936,198,387 | | | | 218,483,958 | |
Since not all of our commercial databases in our Group’s different subsidiaries distinguish whether the final electricity service consumer is a natural or legal person, the main management segmentation used by all the subsidiaries to monitor and follow up on trade receivables is the following:
The accompanying notes are an integral part of these interim consolidated financial statements
M-198
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade Receivables | | Balance as of December 31, 2015 | |
| Up-to-date ThCh$ | | | 1-30 days in arrears ThCh$ | | | 31-60 days in arrears ThCh$ | | | 61-90 days in arrears ThCh$ | | | 91-120 days in arrears ThCh$ | | | 121-150 days in arrears ThCh$ | | | 151-180 days in arrears ThCh$ | | | 181-210 days in arrears ThCh$ | | | 211-250 days in arrears ThCh$ | | | More than 251 days in arrears ThCh$ | | | More than 365 days in arrears ThCh$ | | | Total Current ThCh$ | | | Total Non- Current ThCh$ | |
Trade receivables, Generation and Transmission | | | 214,520,868 | | | | 10,315,795 | | | | 3,889,661 | | | | 3,959,399 | | | | 3,758,589 | | | | 3,671,364 | | | | 3,869,173 | | | | 5,219,854 | | | | 118,598 | | | | 47,438,345 | | | | — | | | | 296,761,646 | | | | 230,330,033 | |
- Large Clientes | | | 105,350,555 | | | | 9,422,903 | | | | 3,835,624 | | | | 3,804,996 | | | | 3,734,126 | | | | 3,641,098 | | | | 3,550,857 | | | | 5,192,924 | | | | 75,322 | | | | 4,367,646 | | | | — | | | | 142,976,051 | | | | — | |
- Institutional Clients | | | 76,797,290 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 76,797,290 | | | | 227,118,907 | |
- Others | | | 32,373,023 | | | | 892,892 | | | | 54,037 | | | | 154,403 | | | | 24,463 | | | | 30,266 | | | | 318,316 | | | | 26,930 | | | | 43,276 | | | | 43,070,699 | | | | — | | | | 76,988,305 | | | | 3,211,126 | |
Impairment provision | | | (212,623 | ) | | | — | | | | — | | | | (363,070 | ) | | | — | | | | — | | | | (415,609 | ) | | | (2,735,412 | ) | | | — | | | | (45,093,112 | ) | | | — | | | | (48,819,826 | ) | | | — | |
Unbilled services | | | 89,723,981 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 89,723,981 | | | | 32,993,708 | |
Billed services | | | 124,796,887 | | | | 10,315,795 | | | | 3,889,661 | | | | 3,959,399 | | | | 3,758,589 | | | | 3,671,364 | | | | 3,869,173 | | | | 5,219,854 | | | | 118,598 | | | | 47,438,345 | | | | — | | | | 207,037,665 | | | | 197,336,325 | |
Trade receivables, Distribution | | | 362,519,476 | | | | 59,434,092 | | | | 32,832,496 | | | | 11,727,717 | | | | 16,990,443 | | | | 8,953,233 | | | | 21,511,874 | | | | 5,190,470 | | | | 8,958,091 | | | | 34,816,064 | | | | — | | | | 562,933,956 | | | | 26,692,390 | |
- Mass-market Clients | | | 217,119,041 | | | | 36,222,800 | | | | 21,046,214 | | | | 7,845,767 | | | | 5,350,487 | | | | 5,742,028 | | | | 18,419,905 | | | | 2,598,396 | | | | 6,157,123 | | | | 10,208,043 | | | | — | | | | 330,709,804 | | | | 13,043,874 | |
- Large Clients | | | 99,833,365 | | | | 12,867,396 | | | | 6,598,117 | | | | 1,338,886 | | | | 1,095,541 | | | | 996,107 | | | | 1,253,697 | | | | 767,947 | | | | 850,748 | | | | 21,559,120 | | | | — | | | | 147,160,924 | | | | 3,424,933 | |
- Institutional Clients | | | 45,567,070 | | | | 10,343,896 | | | | 5,188,165 | | | | 2,543,064 | | | | 10,544,415 | | | | 2,215,098 | | | | 1,838,272 | | | | 1,824,127 | | | | 1,950,220 | | | | 3,048,901 | | | | — | | | | 85,063,228 | | | | 10,223,583 | |
Impairment provision | | | (1,190,339 | ) | | | (682,398 | ) | | | (1,571,631 | ) | | | (1,646,526 | ) | | | (5,939,987 | ) | | | (7,094,068 | ) | | | (19,521,825 | ) | | | (4,106,061 | ) | | | (7,231,279 | ) | | | (7,320,394 | ) | | | — | | | | (56,304,508 | ) | | | — | |
Unbilled services | | | 173,794,483 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 173,794,483 | | | | — | |
Billed services | | | 188,724,993 | | | | 59,434,092 | | | | 32,832,496 | | | | 11,727,717 | | | | 16,990,443 | | | | 8,953,233 | | | | 21,511,874 | | | | 5,190,470 | | | | 8,958,091 | | | | 34,816,064 | | | | — | | | | 389,139,473 | | | | 26,692,390 | |
Total Trade Receivables, Gross | | | 577,040,344 | | | | 69,749,887 | | | | 36,722,157 | | | | 15,687,116 | | | | 20,749,032 | | | | 12,624,597 | | | | 25,381,047 | | | | 10,410,324 | | | | 9,076,689 | | | | 82,254,409 | | | | — | | | | 859,695,602 | | | | 257,022,423 | |
Total Impairment Provision | | | (1,402,962 | ) | | | (682,398 | ) | | | (1,571,631 | ) | | | (2,009,596 | ) | | | (5,939,987 | ) | | | (7,094,068 | ) | | | (19,937,434 | ) | | | (6,841,473 | ) | | | (7,231,279 | ) | | | (52,413,506 | ) | | | — | | | | (105,124,334 | ) | | | — | |
Total Trade Receivables, Net | | | 575,637,382 | | | | 69,067,489 | | | | 35,150,526 | | | | 13,677,520 | | | | 14,809,045 | | | | 5,530,529 | | | | 5,443,613 | | | | 3,568,851 | | | | 1,845,410 | | | | 29,840,903 | | | | — | | | | 754,571,268 | | | | 257,022,423 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-199
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Type of Portfolio | | June 30, 2016 (Unaudited) | |
| Up-to-date ThCh$ | | | 1-30 days in arrears ThCh$ | | | 31-60 days in arrears ThCh$ | | | 61-90 days in arrears ThCh$ | | | 91-120 days in arrears ThCh$ | | | 121-150 days in arrears ThCh$ | | | 151-180 days in arrears ThCh$ | | | 181-210 days in arrears ThCh$ | | | 211-250 days in arrears ThCh$ | | | More than 251 days in arrears ThCh$ | | | Total ThCh$ | |
GENERATION AND TRANSMISSION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-renegotiated portfolio | | | 206,972,681 | | | | 23,343,667 | | | | 6,517,708 | | | | 3,645,161 | | | | 9,872,168 | | | | 3,484,129 | | | | 3,783,427 | | | | 3,318,988 | | | | 6,798,821 | | | | 68,631,403 | | | | 336,368,153 | |
- Large Clientes | | | 88,165,321 | | | | 22,662,967 | | | | 6,090,502 | | | | 3,439,243 | | | | 3,329,193 | | | | 3,444,226 | | | | 3,755,274 | | | | 3,278,254 | | | | 6,751,199 | | | | 19,345,626 | | | | 160,261,805 | |
- Institutional Clients | | | 89,649,196 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 106,465 | | | | 89,755,661 | |
- Others | | | 29,158,164 | | | | 680,700 | | | | 427,206 | | | | 205,918 | | | | 6,542,975 | | | | 39,903 | | | | 28,153 | | | | 40,734 | | | | 47,622 | | | | 49,179,312 | | | | 86,350,687 | |
Renegotiated portfolio | | | 5,247,487 | | | | 285,796 | | | | 48,100 | | | | 42,723 | | | | 35,433 | | | | 15,874 | | | | 22,827 | | | | 26,147 | | | | 61,778 | | | | 691,242 | | | | 6,477,407 | |
- Large Clientes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
- Institutional Clients | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
- Others | | | 5,247,487 | | | | 285,796 | | | | 48,100 | | | | 42,723 | | | | 35,433 | | | | 15,874 | | | | 22,827 | | | | 26,147 | | | | 61,778 | | | | 691,242 | | | | 6,477,407 | |
DISTRIBUTION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-renegotiated portfolio | | | 425,692,231 | | | | 100,262,358 | | | | 39,896,802 | | | | 11,676,983 | | | | 19,651,949 | | | | 10,305,447 | | | | 9,455,029 | | | | 3,915,335 | | | | 3,588,757 | | | | 62,506,147 | | | | 686,951,038 | |
- Mass-market Clients | | | 273,762,126 | | | | 77,361,438 | | | | 23,034,731 | | | | 6,621,671 | | | | 5,754,103 | | | | 6,486,397 | | | | 5,273,940 | | | | 921,857 | | | | 1,002,190 | | | | 12,060,859 | | | | 412,279,312 | |
- Large Clients | | | 101,246,482 | | | | 13,374,806 | | | | 11,417,159 | | | | 2,053,932 | | | | 1,819,962 | | | | 1,823,626 | | | | 1,873,373 | | | | 1,027,465 | | | | 1,057,373 | | | | 24,441,866 | | | | 160,136,044 | |
- Institutional Clients | | | 50,683,623 | | | �� | 9,526,114 | | | | 5,444,912 | | | | 3,001,380 | | | | 12,077,884 | | | | 1,995,424 | | | | 2,307,716 | | | | 1,966,013 | | | | 1,529,194 | | | | 26,003,422 | | | | 114,535,682 | |
Renegotiated portfolio | | | 2,318,219 | | | | 4,708,595 | | | | 2,982,479 | | | | 2,523,574 | | | | 2,313,425 | | | | 1,977,094 | | | | 1,653,203 | | | | 1,480,911 | | | | 1,382,054 | | | | 5,720,561 | | | | 27,060,115 | |
- Mass-market Clients | | | 1,890,035 | | | | 2,902,287 | | | | 1,838,078 | | | | 1,464,816 | | | | 1,270,602 | | | | 1,100,245 | | | | 825,105 | | | | 763,189 | | | | 688,841 | | | | 2,592,408 | | | | 15,335,606 | |
- Large Clients | | | 338,740 | | | | 970,069 | | | | 326,849 | | | | 277,021 | | | | 272,348 | | | | 186,824 | | | | 144,917 | | | | 132,962 | | | | 116,050 | | | | 588,904 | | | | 3,354,684 | |
- Institutional Clients | | | 89,444 | | | | 836,239 | | | | 817,552 | | | | 781,737 | | | | 770,475 | | | | 690,025 | | | | 683,181 | | | | 584,760 | | | | 577,163 | | | | 2,539,249 | | | | 8,369,825 | |
Total Portfolio, Gross | | | 640,230,618 | | | | 128,600,416 | | | | 49,445,089 | | | | 17,888,441 | | | | 31,872,975 | | | | 15,782,544 | | | | 14,914,486 | | | | 8,741,381 | | | | 11,831,410 | | | | 137,549,353 | | | | 1,056,856,713 | |
| | | |
Type of Portfolio | | December 31, 2105 | |
| Up-to-date ThCh$ | | | 1-30 days in arrears ThCh$ | | | 31-60 days in arrears ThCh$ | | | 61-90 days in arrears ThCh$ | | | 91-120 days in arrears ThCh$ | | | 121-150 days in arrears ThCh$ | | | 151-180 days in arrears ThCh$ | | | 181-210 days in arrears ThCh$ | | | 211-250 days in arrears ThCh$ | | | More than 251 days in arrears ThCh$ | | | Total ThCh$ | |
GENERATION AND TRANSMISSION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-renegotiated portfolio | | | 209,710,717 | | | | 10,292,925 | | | | 3,835,624 | | | | 3,934,142 | | | | 3,734,126 | | | | 3,641,098 | | | | 3,839,625 | | | | 5,192,924 | | | | 75,322 | | | | 47,048,299 | | | | 291,304,802 | |
- Large Clientes | | | 105,350,555 | | | | 9,422,903 | | | | 3,835,624 | | | | 3,804,997 | | | | 3,734,126 | | | | 3,641,098 | | | | 3,550,857 | | | | 5,192,924 | | | | 75,322 | | | | 4,367,645 | | | | 142,976,051 | |
- Institutional Clients | | | 76,797,290 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 76,797,290 | |
- Others | | | 27,562,872 | | | | 870,022 | | | | — | | | | 129,145 | | | | — | | | | — | | | | 288,768 | | | | — | | | | — | | | | 42,680,654 | | | | 71,531,461 | |
Renegotiated portfolio | | | 4,810,151 | | | | 22,870 | | | | 54,037 | | | | 25,257 | | | | 24,463 | | | | 30,266 | | | | 29,548 | | | | 26,930 | | | | 43,276 | | | | 390,045 | | | | 5,456,843 | |
- Large Clientes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
- Institutional Clients | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
- Others | | | 4,810,151 | | | | 22,870 | | | | 54,037 | | | | 25,257 | | | | 24,463 | | | | 30,266 | | | | 29,548 | | | | 26,930 | | | | 43,276 | | | | 390,045 | | | | 5,456,843 | |
DISTRIBUTION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-renegotiated portfolio | | | 360,318,915 | | | | 55,687,697 | | | | 30,963,247 | | | | 10,101,903 | | | | 15,548,728 | | | | 7,630,912 | | | | 20,383,037 | | | | 4,119,884 | | | | 7,973,734 | | | | 31,733,382 | | | | 544,461,439 | |
- Mass-market Clients | | | 215,638,939 | | | | 34,316,549 | | | | 19,859,514 | | | | 6,818,125 | | | | 4,452,336 | | | | 4,953,953 | | | | 17,774,987 | | | | 2,008,723 | | | | 5,629,594 | | | | 8,660,803 | | | | 320,113,523 | |
- Large Clients | | | 99,340,127 | | | | 11,546,722 | | | | 6,337,137 | | | | 1,122,596 | | | | 936,511 | | | | 831,176 | | | | 1,130,633 | | | | 643,942 | | | | 736,404 | | | | 4,107,633 | | | | 126,732,881 | |
- Institutional Clients | | | 45,339,849 | | | | 9,824,426 | | | | 4,766,596 | | | | 2,161,182 | | | | 10,159,881 | | | | 1,845,783 | | | | 1,477,417 | | | | 1,467,219 | | | | 1,607,736 | | | | 18,964,946 | | | | 97,615,035 | |
Renegotiated portfolio | | | 2,200,561 | | | | 3,746,395 | | | | 1,869,249 | | | | 1,625,814 | | | | 1,441,715 | | | | 1,322,321 | | | | 1,128,837 | | | | 1,070,586 | | | | 984,357 | | | | 3,082,683 | | | | 18,472,518 | |
- Mass-market Clients | | | 1,480,102 | | | | 1,906,252 | | | | 1,186,699 | | | | 1,027,641 | | | | 898,152 | | | | 788,075 | | | | 644,917 | | | | 589,672 | | | | 527,529 | | | | 1,547,241 | | | | 10,596,280 | |
- Large Clients | | | 493,237 | | | | 1,320,673 | | | | 260,980 | | | | 216,290 | | | | 159,030 | | | | 164,931 | | | | 123,064 | | | | 124,005 | | | | 114,344 | | | | 428,743 | | | | 3,405,297 | |
- Institutional Clients | | | 227,222 | | | | 519,470 | | | | 421,570 | | | | 381,883 | | | | 384,533 | | | | 369,315 | | | | 360,856 | | | | 356,909 | | | | 342,484 | | | | 1,106,699 | | | | 4,470,941 | |
Total Portfolio, Gross | | | 577,040,344 | | | | 69,749,887 | | | | 36,722,157 | | | | 15,687,116 | | | | 20,749,032 | | | | 12,624,597 | | | | 25,381,047 | | | | 10,410,324 | | | | 9,076,689 | | | | 82,254,409 | | | | 859,695,602 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-200
APPENDIX 6.2 ESTIMATED SALES AND PURCHASES OF ENERGY AND CAPACITY:
This appendix forms an integral part of the Enersis Américas financial statements.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
COUNTRY | | COLOMBIA | | | PERU | | | ARGENTINA | | | BRAZIL | | | TOTAL | |
| | 06-30-2016 (Unaudited) | | | 12-31-2015 | | | 06-30-2016 (Unaudited) | | | 12-31-2015 | | | 06-30-2016 (Unaudited) | | | 12-31-2015 | | | 06-30-2016 (Unaudited) | | | 12-31-2015 | | | 06-30-2016 (Unaudited) | | | 12-31-2015 | |
BALANCE | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | |
Current accounts receivable from related parties | | | 727,223 | | | | 232,859 | | | | 312,398 | | | | 231,744 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 247,242 | | | | 6,749 | | | | — | | | | 5,967 | | | | 974,465 | | | | 239,608 | | | | 312,398 | | | | 237,711 | |
Trade and other current receivables | | | 83,225,863 | | | | 4,998,738 | | | | 91,292,198 | | | | 3,767,410 | | | | 34,963,063 | | | | 4,316,021 | | | | 39,545,565 | | | | 5,091,255 | | | | 82,222,031 | | | | 34,410 | | | | 26,291,133 | | | | 114,662 | | | | 96,382,860 | | | | 5,550,568 | | | | 95,783,612 | | | | 4,867,959 | | | | 296,793,817 | | | | 14,899,737 | | | | 252,912,508 | | | | 13,841,286 | |
Total Estimated Assets | | | 83,953,086 | | | | 5,231,597 | | | | 91,604,596 | | | | 3,999,154 | | | | 34,963,063 | | | | 4,316,021 | | | | 39,545,565 | | | | 5,091,255 | | | | 82,222,031 | | | | 34,410 | | | | 26,291,133 | | | | 114,662 | | | | 96,630,102 | | | | 5,557,317 | | | | 95,783,612 | | | | 4,873,926 | | | | 297,768,282 | | | | 15,139,345 | | | | 253,224,906 | | | | 14,078,997 | |
Current accounts payable to related parties | | | 64,233 | | | | 101,079 | | | | 43,386 | | | | 85,780 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,642,643 | | | | — | | | | 1,107,814 | | | | | | | | 1,706,876 | | | | 101,079 | | | | 1,151,200 | | | | 85,780 | |
Trade and other current payables | | | 23,156,902 | | | | 6,398,161 | | | | 21,741,708 | | | | 5,032,612 | | | | 24,847,464 | | | | 4,657,686 | | | | 25,029,210 | | | | 4,373,789 | | | | 25,970,488 | | | | — | | | | 8,559,240 | | | | — | | | | 100,027,169 | | | | 4,757,429 | | | | 167,569,844 | | | | 3,833,787 | | | | 174,002,023 | | | | 15,813,276 | | | | 222,900,002 | | | | 13,240,188 | |
Total Estimated Liabilities | | | 23,221,135 | | | | 6,499,240 | | | | 21,785,094 | | | | 5,118,392 | | | | 24,847,464 | | | | 4,657,686 | | | | 25,029,210 | | | | 4,373,789 | | | | 25,970,488 | | | | — | | | | 8,559,240 | | | | — | | | | 101,669,812 | | | | 4,757,429 | | | | 168,677,658 | | | | 3,833,787 | | | | 175,708,899 | | | | 15,914,355 | | | | 224,051,202 | | | | 13,325,968 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | COLOMBIA | | | PERU | | | ARGENTINA | | | BRASIL | | | TOTAL | |
| | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | | | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | | | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | | | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | | | 06-30-2016 (Unaudited) | | | 06-30-2015 (Unaudited) | |
RESULTS | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | | | Energy and Capacity | | | Tolls | |
Energy sales | | | 81,779,552 | | | | 19,280,520 | | | | 91,478,698 | | | | 5,409,051 | | | | 35,393,335 | | | | 4,369,136 | | | | 36,416,969 | | | | 3,932,094 | | | | 87,133,676 | | | | 37,293 | | | | 24,896,167 | | | | 21,516 | | | | 87,840,795 | | | | 5,083,470 | | | | 94,987,438 | | | | 8,327,132 | | | | 292,147,358 | | | | 28,770,419 | | | | 247,779,272 | | | | 17,689,793 | |
Energy purchases | | | 22,619,943 | | | | 18,055,428 | | | | 22,443,417 | | | | 11,847,918 | | | | 25,149,510 | | | | 4,701,688 | | | | 21,262,769 | | | | 4,127,357 | | | | 28,146,128 | | | | — | | | | 11,642,227 | | | | — | | | | 92,422,101 | | | | 4,324,701 | | | | 149,446,864 | | | | 6,274,449 | | | | 168,337,682 | | | | 27,081,817 | | | | 204,795,277 | | | | 22,249,724 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-201
APPENDIX 7 DETAILS OF DUE DATES OF PAYMENTS TO SUPPLIERS:
This appendix forms an integral part of the Enersis Américas financial statements.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Suppliers with Payments Up-to-Date | | Balance as of | | | Balance as of | |
| 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Goods ThCh$ | | | Services ThCh$ | | | Other ThCh$ | | | Total ThCh$ | | | Goods ThCh$ | | | Services ThCh$ | | | Other ThCh$ | | | Total ThCh$ | |
Up to 30 days | | | — | | | | 120,047,992 | | | | 220,171,994 | | | | 340,219,986 | | | | — | | | | 107,441,015 | | | | 224,427,906 | | | | 331,868,921 | |
From 31 to 60 days | | | — | | | | 14,955,042 | | | | 27,612,356 | | | | 42,567,398 | | | | — | | | | 13,041,611 | | | | 16,446,525 | | | | 29,488,136 | |
From 61 to 90 days | | | — | | | | — | | | | 3,386,688 | | | | 3,386,688 | | | | — | | | | — | | | | — | | | | — | |
From 91 to 120 days | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
From 121 to 365 days | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
More than 365 days | | | — | | | | — | | | | 2,780,803 | | | | 2,780,803 | | | | — | | | | — | | | | 2,278,233 | | | | 2,278,233 | |
Total | | | — | | | | 135,003,034 | | | | 253,951,841 | | | | 388,954,875 | | | | — | | | | 120,482,626 | | | | 243,152,664 | | | | 363,635,290 | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Suppliers with Payments Overdue | | Balance as of | | | Balance as of | |
| 06-30-2016 (Unaudited) | | | 12-31-2015 | |
| Goods ThCh$ | | | Services ThCh$ | | | Other ThCh$ | | | Total ThCh$ | | | Goods ThCh$ | | | Services ThCh$ | | | Other ThCh$ | | | Total ThCh$ | |
Up to 30 days | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 10,249,865 | | | | 10,249,865 | |
From 31 to 60 days | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
From 61 to 90 days | | | — | | | | — | | | | 196,657 | | | | 196,657 | | | | — | | | | — | | | | — | | | | — | |
From 91 to 120 days | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
From 121 to 365 days | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
More than 365 days | | | — | | | | — | | | | 71,049,141 | | | | 71,049,141 | | | | — | | | | — | | | | 87,506,351 | | | | 87,506,351 | |
Total | | | — | | | | — | | | | 71,245,798 | | | | 71,245,798 | | | | — | | | | — | | | | 97,756,216 | | | | 97,756,216 | |
The accompanying notes are an integral part of these interim consolidated financial statements
M-202